CashFlowRE
Sign in Sign up
131 W 13th St Duplex
C+ Composite 61.56
Why this score? — see what drove the C+ 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.5/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$139,000

131 W 13th St · Anderson, IN 46016
2 bd · 2.0 ba · 2,228 sqft · MultiFamily public records · 16 Days on market
Built 1900 4,464 sqft lot $62/sqft · 40% above area Est $99k · 40% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Investor Special! This Anderson duplex checks all the boxes. Rented at $1,600/month its ready to beat the 1% rule. Each unit is separately metered for tenants to cover all utilities. Major updates completed: new siding (2022), some new windows, updated flooring & carpet (2022), plus new appliances, furnace, and water heater (2024). With big-ticket improvements handled and tenant-paid expenses, this is a low-maintenance property with strong cash flow potential. Convenient location near downtown Anderson and easy access to I-69. Ideal addition to any investor portfolio or a perfect house-hack opportunity.

Key facts

  • New furnace
  • New siding
  • New water heater

Tags

NEW SIDINGNEW WINDOWSUPDATED FLOORINGNEW APPLIANCESNEW FURNACENEW WATER HEATER

Property features AI

Finance

  • Other: Two-unit property with monthly rents reported: $775 for the 1-bedroom unit and $825 for the 2-bedroom unit
  • Financial info: Gross annual income reported at 19,200; Reported expenses at 42 (percent or value as provided)

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Solid waste service available
  • Home design: Duplex (residential income property)
  • Exterior features: Residential use; Road access via an access road; Lot under 1/4 acre

Interior

  • Kitchen: Each unit has a kitchen
  • Bedrooms: One 1-bedroom unit; One 2-bedroom unit
  • Interior features: Has basement
  • Laundry & utility: Wall unit climate control listed as utilities for each unit

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 2 × 3-bed/2.0-bath units multifamily listed at $139k.

Deal economics

  • At list price, monthly cash flow is $825 ($10k/yr) — positive. Per door: $412/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $139k).
  • Recommended offer: $137k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.4% vs local median 6.5% in Anderson — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

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 fast (+7.9%/yr); 185 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 184 units permitted in Madison County in 2024 (0 in 5+ unit buildings).
  • At $2,134/mo this rent would consume 71% of the median local household income ($36k/yr) (locally 1193% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $961 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 7.9% rent growth), your $39k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($137k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 20y 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.
  • Current owner paid $51k; list at $139k implies a 172% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $136,915 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.54%
Cap rate
13.41%
Cash-on-cash
25.43%
DSCR
2.13
GRM
5.4

CMA / ARV

ARV (median comp)
$99,183
List price
$139,000
Delta
46.19%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 7.88% rent growth · sell at horizon

5-year hold
IRR
24.1%
Equity multiple
2.05×
Total profit
$40,982
Equity at exit
$20,725
10-year hold
IRR
34.8%
Equity multiple
4.93×
Total profit
$153,134
Equity at exit
$12,018

Cash invested: $38,920 (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 46016

Home prices YoY
-3.5%
Rents YoY
7.9%
Active inventory
185
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$2,134 high interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$74 /mo · $889/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$448
Net cashflow
$825

Break-even live

Break-even rent $1,090
Max offer price $139,000
Occupancy floor 56%

Sensitivity live

Price -10% $904 -5% $864 +0% $825 +5% $786 +10% $746
Rent -10% $656 -5% $741 +0% $825 +5% $909 +10% $994
Rate -1.0pp $895 -0.5pp $860 base $825 +0.5pp $789 +1.0pp $752

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,134

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
$34,750
Closing costs
$4,170
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.

Rent comps 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
921 W 9th St Anderson, IN 3.0 2.0 1611 $1,375 $0.85 24d 1 0.55mi
820 W 7th St Apt A Anderson, IN 2.0 2.0 1400 $1,200 $0.86 24d 1 0.58mi
1728 Walnut St Anderson, IN 3.0 2.0 2484 $1,295 $0.52 24d 1 0.58mi
510 W 5th St Anderson, IN 3.0 1.5 1617 $995 $0.62 44d 1 0.60mi
2233 Fairview St Anderson, IN 3.0 1.5 1452 $1,195 $0.82 24d 1 0.71mi
1121 Victory Ct Anderson, IN 3.0 1.0 2053 $1,295 $0.63 22d 1 0.83mi
2023 McKinley St Anderson, IN 2.0 1.0 1500 $950 $0.63 44d 1 0.87mi
228 E 29th St Anderson, IN 3.0 2.0 1440 $1,295 $0.90 5d 1 1.12mi

Listing history 38 events

  1. 2026-06-18
    days on market $139,000 Active 16 DOM
  2. 2026-06-17
    days on market $139,000 Active 15 DOM
  3. 2026-06-16
    days on market $139,000 Active 14 DOM
  4. 2026-06-15
    days on market $139,000 Active 13 DOM
  5. 2026-06-13
    days on market $139,000 Active 11 DOM
  6. 2026-06-09
    days on market $139,000 Active 7 DOM
  7. 2026-06-08
    days on market $139,000 Active 6 DOM
  8. 2026-06-07
    days on market $139,000 Active 5 DOM
  9. 2026-06-05
    days on market $139,000 Active 2 DOM
  10. 2026-06-03
    pricedays on marketlisting id $139,000 Active 1 DOM
  11. 2026-05-31
    days on market $145,000 Active 89 DOM
  12. 2026-04-17
    price $145,000 614-char remark
  13. 2026-04-03
    price $150,000 614-char remark
  14. 2026-03-08
    historical $775
  15. 2026-03-08
    historical $775
  16. 2026-03-03
    listed $155,000 Active 614-char remark
  17. 2026-02-04
    price $775
  18. 2026-01-13
    price $800
  19. 2026-01-07
    listed $850
  20. 2025-11-08
    historical
  21. 2025-11-04
    price $155,000
  22. 2025-10-26
    price $158,000
  23. 2025-10-08
    price $160,000
  24. 2025-09-30
    price $161,000
  25. 2025-09-27
    price $162,000
  26. 2025-09-22
    price $163,000
  27. 2025-09-20
    price $164,000
  28. 2025-09-14
    listed $165,000 Active
  29. 2025-09-05
    listed $900
  30. 2025-07-27
    historical $900
  31. 2025-07-01
    listed $900
  32. 2021-10-15
    soldstatus $51,050 Closed
  33. 2021-09-30
    status Pending
  34. 2021-09-29
    listed $35,000 Active
  35. 2019-04-18
    historical
  36. 2018-07-18
    listed $38,000 Active
  37. 2006-04-13
    soldstatus $28,000
  38. 2006-03-07
    listed $37,900

ⓘ 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
$889 · $74/mo
Projected year-2 tax
$1,035 · $86/mo
Expected delta
+$146/yr (+$12/mo · 16.5%)

ⓘ 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 4/10 Moderate 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$25,608
− Mortgage interest
−$7,786
− Property taxes
−$889
− Insurance
−$695
− Repairs & maintenance
−$2,049
− Management
−$2,049
− Depreciation
−$4,044
Taxable income
$8,097
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,943
After-tax cash flow
$7,956/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)
17,834
Household income
$36,029
Rent vs Own
59.5% rent · 40.5% own
Severe rent burden
1193.0

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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 61% Black 18% Hispanic / Latino 13% Two or more races 11% Native American 1%
Hispanic origin (detail)
Mexican 10% Puerto Rican 1%
Common ancestry
Italian 2% Slovak 1% Iranian 1%
Foreign-born
4% · Canada
Languages at home
86% English-only · Spanish 12%

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
▼ -11.12%
Current HPI
302.7437
Rent YoY
▲ 7.88%
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

+266.8% since first listed
29 events — show timeline
  • 2026-06-02 Listed $139,000 MIBOR as Distributed by MLS Grid
  • 2026-05-31 Listing Removed MIBOR as Distributed by MLS Grid
  • 2026-04-17 Price Changed $145,000 MIBOR as Distributed by MLS Grid
  • 2026-04-03 Price Changed $150,000 MIBOR as Distributed by MLS Grid
  • 2026-03-08 Rental Removed $775 APPFOLIO
  • 2026-03-08 Rental Removed $775 APPFOLIO
  • 2026-03-03 Listed $155,000 MIBOR as Distributed by MLS Grid
  • 2026-02-04 Price Changed $775 APPFOLIO
  • 2026-01-13 Price Changed $800 APPFOLIO
  • 2026-01-07 Listed for Rent $850 APPFOLIO
  • 2025-11-08 Listing Removed MIBOR as Distributed by MLS Grid
  • 2025-11-04 Price Changed $155,000 MIBOR as Distributed by MLS Grid
  • 2025-10-26 Price Changed $158,000 MIBOR as Distributed by MLS Grid
  • 2025-10-08 Price Changed $160,000 MIBOR as Distributed by MLS Grid
  • 2025-09-30 Price Changed $161,000 MIBOR as Distributed by MLS Grid
  • 2025-09-27 Price Changed $162,000 MIBOR as Distributed by MLS Grid
  • 2025-09-22 Price Changed $163,000 MIBOR as Distributed by MLS Grid
  • 2025-09-20 Price Changed $164,000 MIBOR as Distributed by MLS Grid
  • 2025-09-14 Listed $165,000 MIBOR as Distributed by MLS Grid
  • 2025-09-05 Listed for Rent $900 APPFOLIO
  • 2025-07-27 Rental Removed $900 APPFOLIO
  • 2025-07-01 Listed for Rent $900 APPFOLIO
  • 2021-10-15 Sold (MLS) $51,050 MIBOR as Distributed by MLS Grid
  • 2021-09-30 Pending MIBOR as Distributed by MLS Grid
  • 2021-09-29 Listed $35,000 MIBOR as Distributed by MLS Grid
  • 2019-04-18 Listing Removed MIBOR as Distributed by MLS Grid
  • 2018-07-18 Listed $38,000 MIBOR as Distributed by MLS Grid
  • 2006-04-13 Sold (MLS) $28,000 MIBOR as Distributed by MLS Grid
  • 2006-03-07 Listed $37,900 MIBOR as Distributed by MLS Grid

Property tax history

+4.5%/yr

Latest (2024): $889 · +8.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…