CashFlowRE
Sign in Sign up
2702 Tamra Ln
D Composite 41.22
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +13.5/30.0
  • ARV discount +10.7/15.0
  • DSCR +4.1/10.0
  • Rent growth +3.0/5.0
  • Livability +3.0/5.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$189,900

2702 Tamra Ln · Anderson, IN 46012
3 bd · 1.0 ba · 1,536 sqft · SingleFamily public records · 9 Days on market
Built 1964 0.29 ac lot $124/sqft · at area comps Est $205k · 7% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Country living without the drive, this 3 bedroom ranch with two full baths offers lots of space in a rural neighborhood. Beautiful glowing hardwoods throughout, updated kitchen cabinets, and super-sized family room with its wood burning stove all work together to offer a wonderfully charming home. Enjoy relaxing on the large front porch, screened porch or pergola covered deck in the back yard. Huge mini-barn is outfitted with heat and electricity and could be the perfect workshop.

Key facts

  • Screened in porch
  • Wood deck
  • Playset

Tags

BRICK RANCHWOOD BURNING STOVESCREENED IN PORCHWOOD DECKFIRE PITPLAYSET

Property features AI

Finance

  • Other: Property sits on approximately 0.29 acre (1/4–1/2 acre)

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Septic sewer
  • Home design: Single family residence; One story
  • Construction: Brick construction; Crawl space foundation
  • Exterior features: Covered porch; Deck; Screened porch; Fire pit; Playset; Storage shed; Full yard fencing; Mature trees; Rural subdivision setting

Interior

  • Kitchen: Gas oven; Range hood; Refrigerator; Eat-in kitchen layout
  • Bedrooms: 3 bedrooms (all on main level)
  • Bathrooms: 2 full bathrooms (both on main level)
  • Heating & cooling: Hot water heating; Wood stove; Window air conditioning units
  • Interior features: Attic access; Eat-in kitchen; Laundry in garage; Free standing fireplace
  • Laundry & utility: Washer; Dryer; Sump pump

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $8 ($94/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $149k (21.7% below list).
  • Recommended offer: $149k (21.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 60/100 on livability (#521 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, crime D-, amenities F.
  • Anderson Community School Corporation (urban): math 15% / reading 23% proficiency, ranked #280 of 301 in IN (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.8%/yr); 162 active listings in the ZIP; 184 units permitted in Madison County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Madison County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 13y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Recommended offer $148,773 (21.7% below list)

Questions for the listing agent

  1. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.78%
Cap rate
6.34%
Cash-on-cash
0.18%
DSCR
1.01
GRM
10.6

CMA / ARV

ARV (median comp)
$204,611
List price
$189,900
Delta
-7.19%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2702 Tamra Ln 0.00mi 3/2.0 1,728 (+12%) 1mo $195,000 $113 75
2703 Marsha Dr 0.03mi 3/2.0 1,372 (-11%) 3mo $154,900 $113 74
1623 Sherwood Dr 0.41mi 3/1.0 1,499 (-2%) 14mo $160,500 $107 65
2626 Marsha Dr 0.07mi 3/1.5 1,380 (-10%) 17mo $205,000 $149 64
2625 Marsha Dr 0.03mi 3/1.5 1,359 (-12%) 17mo $200,000 $147 63
2208 E Cross St 0.48mi 3/2.0 1,679 (+9%) 5mo $232,900 $139 54
2429 Melody Ln 0.63mi 2/1.5 (-1) 1,633 (+6%) 0mo $84,900 $52 52
2428 Lake Dr 0.65mi 3/2.0 1,515 (-1%) 22mo $215,000 $142 45
2728 Catalina Dr 0.65mi 3/2.0 1,494 (-3%) 22mo $235,000 $157 42
1495 E 240 N 0.68mi 3/1.5 1,686 (+10%) 11mo $250,000 $148 40
1618 Northcrest Dr 0.53mi 3/2.0 1,742 (+13%) 20mo $199,900 $115 32
1911 N Rangeline Rd 0.64mi 3/2.0 1,760 (+15%) 12mo $265,000 $151 32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.82% rent growth · sell at horizon

5-year hold
IRR
-17.3%
Equity multiple
0.40×
Total profit
$-32,085
Equity at exit
$28,315
10-year hold
IRR
-11.4%
Equity multiple
0.35×
Total profit
$-34,563
Equity at exit
$16,419

Cash invested: $53,172 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Indiana
90 Strongly Landlord-Friendly · R+11
County
— inherits STATE
City
— inherits STATE
10-day pay-or-quit; landlord-favorable; preempted.

ZIP-level market 46012

Home prices YoY
-18.6%
Rents YoY
1.8%
Active inventory
162
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,488 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$92 /mo · $1,110/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$312
Net cashflow
$8

Break-even live

Break-even rent $1,478
Max offer price $189,900
Occupancy floor 94%

Sensitivity live

Price -10% $115 -5% $62 +0% $8 +5% $-46 +10% $-100
Rent -10% $-110 -5% $-51 +0% $8 +5% $67 +10% $125
Rate -1.0pp $103 -0.5pp $56 base $8 +0.5pp $-41 +1.0pp $-91

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$47,475
Closing costs
$5,697
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 14 events

  1. 2026-05-09
    status Pending 571-char remark
  2. 2026-04-30
    listed $189,900 Active 571-char remark
  3. 2016-05-06
    soldstatus $89,000 Sold 486-char remark
    Show marketing remark (486 chars)

    Country living without the drive, this 3 bedroom ranch with two full baths offers lots of space in a rural neighborhood. Beautiful glowing hardwoods throughout, updated kitchen cabinets, and super-sized family room with its wood burning stove all work together to offer a wonderfully charming home. Enjoy relaxing on the large front porch, screened porch or pergola covered deck in the back yard. Huge mini-barn is outfitted with heat and electricity and could be the perfect workshop.

  4. 2016-04-25
    status Pending 486-char remark
    Show marketing remark (486 chars)

    Country living without the drive, this 3 bedroom ranch with two full baths offers lots of space in a rural neighborhood. Beautiful glowing hardwoods throughout, updated kitchen cabinets, and super-sized family room with its wood burning stove all work together to offer a wonderfully charming home. Enjoy relaxing on the large front porch, screened porch or pergola covered deck in the back yard. Huge mini-barn is outfitted with heat and electricity and could be the perfect workshop.

  5. 2016-04-04
    historical Active with Contingency 486-char remark
    Show marketing remark (486 chars)

    Country living without the drive, this 3 bedroom ranch with two full baths offers lots of space in a rural neighborhood. Beautiful glowing hardwoods throughout, updated kitchen cabinets, and super-sized family room with its wood burning stove all work together to offer a wonderfully charming home. Enjoy relaxing on the large front porch, screened porch or pergola covered deck in the back yard. Huge mini-barn is outfitted with heat and electricity and could be the perfect workshop.

  6. 2016-03-15
    listed $94,500 Active 486-char remark
    Show marketing remark (486 chars)

    Country living without the drive, this 3 bedroom ranch with two full baths offers lots of space in a rural neighborhood. Beautiful glowing hardwoods throughout, updated kitchen cabinets, and super-sized family room with its wood burning stove all work together to offer a wonderfully charming home. Enjoy relaxing on the large front porch, screened porch or pergola covered deck in the back yard. Huge mini-barn is outfitted with heat and electricity and could be the perfect workshop.

  7. 2015-09-04
    soldstatus $95,000 Sold
    Show marketing remark (471 chars)

    Ready to buy? This is your home! Very affordable one-level brick ranch home in a quiet subdivision NE of Anderson. Beautiful hardwood floors. Enjoy, in winter, a large cozy family room with wood stove. An inviting screened-in porch with covered patio and outdoor fire pit for all of your summer family cookouts. Lots of cabinet space in kitchen with appliances included. Dining room with large picture window overlooking the covered front porch. You will love this home!

  8. 2015-09-04
    soldstatus $95,000
    Show marketing remark (471 chars)

    Ready to buy? This is your home! Very affordable one-level brick ranch home in a quiet subdivision NE of Anderson. Beautiful hardwood floors. Enjoy, in winter, a large cozy family room with wood stove. An inviting screened-in porch with covered patio and outdoor fire pit for all of your summer family cookouts. Lots of cabinet space in kitchen with appliances included. Dining room with large picture window overlooking the covered front porch. You will love this home!

  9. 2015-09-04
    listed $99,000
    Show marketing remark (471 chars)

    Ready to buy? This is your home! Very affordable one-level brick ranch home in a quiet subdivision NE of Anderson. Beautiful hardwood floors. Enjoy, in winter, a large cozy family room with wood stove. An inviting screened-in porch with covered patio and outdoor fire pit for all of your summer family cookouts. Lots of cabinet space in kitchen with appliances included. Dining room with large picture window overlooking the covered front porch. You will love this home!

  10. 2015-08-17
    historical Contingent - Backup Pending Other
    Show marketing remark (471 chars)

    Ready to buy? This is your home! Very affordable one-level brick ranch home in a quiet subdivision NE of Anderson. Beautiful hardwood floors. Enjoy, in winter, a large cozy family room with wood stove. An inviting screened-in porch with covered patio and outdoor fire pit for all of your summer family cookouts. Lots of cabinet space in kitchen with appliances included. Dining room with large picture window overlooking the covered front porch. You will love this home!

  11. 2015-07-28
    listed $99,000 Active
    Show marketing remark (471 chars)

    Ready to buy? This is your home! Very affordable one-level brick ranch home in a quiet subdivision NE of Anderson. Beautiful hardwood floors. Enjoy, in winter, a large cozy family room with wood stove. An inviting screened-in porch with covered patio and outdoor fire pit for all of your summer family cookouts. Lots of cabinet space in kitchen with appliances included. Dining room with large picture window overlooking the covered front porch. You will love this home!

  12. 2013-08-20
    historical
  13. 2013-08-20
    soldstatus $72,500
  14. 2013-05-22
    listed $78,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast IN · Partial reset (capped growth)

Current annual tax
$1,110 · $92/mo
Projected year-2 tax
$1,362 · $113/mo
Expected delta
+$252/yr (+$21/mo · 22.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$17,853
− Mortgage interest
−$10,637
− Property taxes
−$1,110
− Insurance
−$950
− Repairs & maintenance
−$1,428
− Management
−$1,428
− Depreciation
−$5,524
Taxable loss
−$3,225
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$774
After-tax cash flow
$868/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Anderson Community School Corporation
NCES district ID
1800150
Math proficiency
15% ▼ -14.00%
Reading proficiency
23% ▼ -7.00%
Median HH income
$38,208
Composite
15.93/100
National rank
#9250
State rank
#280 of 301 in IN

Livability — Anderson

Score
60/100
State rank
#521
US rank
#18709

Category grades

Amenities F Commute F Cost of living A+ Crime D- Employment F Housing A+ Health & safety F User ratings C+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anderson, IN
County
Madison County · 69,445 people
City population
57,762
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
20,855
Household income
$58,041
Rent vs Own
32.3% rent · 67.7% own
Severe rent burden
987.0

Population outlook (Madison County) Hauer SSP2

Today (2025)
125,800 people
By 2030
122,640 · -2.5%
By 2040
115,420 · -8.3%
By 2050
108,148 · -14.0%
By 2075
91,838 · -27.0%
By 2100
75,670 · -39.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 5% Two or more races 4% Black 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 3% Serbian 2% Italian 1%
Foreign-born
2% · Canada, Vietnam
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Madison

2024 margin
Strong R (+26.9) · D 35.6% · R 62.5% · Other 1.9%
2008→2024 swing
-33.5pp toward R · 2008: 6.5pp · 2024: -26.9pp
All cycles
2024: R+26.9 2020: R+22.6 2016: R+25.7 2012: R+4.5 2008: D+6.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -61.16%
Current HPI
266.9819
Rent YoY
▲ 1.82%
Metro
Indianapolis-Carmel-Anderson, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+147.1% since first listed
15 events — show timeline
  • 2026-05-29 Sold (MLS) $195,000 MIBOR as Distributed by MLS Grid
  • 2026-05-09 Pending MIBOR as Distributed by MLS Grid
  • 2026-04-30 Listed $189,900 MIBOR as Distributed by MLS Grid
  • 2016-05-06 Sold (MLS) $89,000 MIBOR as Distributed by MLS Grid
  • 2016-04-25 Pending MIBOR as Distributed by MLS Grid
  • 2016-04-04 Contingent MIBOR as Distributed by MLS Grid
  • 2016-03-15 Listed $94,500 MIBOR as Distributed by MLS Grid
  • 2015-09-04 Listed $99,000 IRMLS
  • 2015-09-04 Sold (MLS) $95,000 IRMLS
  • 2015-09-04 Sold (MLS) $95,000 MIBOR as Distributed by MLS Grid
  • 2015-08-17 Contingent MIBOR as Distributed by MLS Grid
  • 2015-07-28 Listed $99,000 MIBOR as Distributed by MLS Grid
  • 2013-08-20 Listing Removed MIBOR as Distributed by MLS Grid
  • 2013-08-20 Sold (MLS) $72,500 MIBOR as Distributed by MLS Grid
  • 2013-05-22 Listed $78,900 MIBOR as Distributed by MLS Grid

Property tax history

+2.2%/yr

Latest (2024): $1,110 · +7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…