CashFlowRE
Sign in Sign up
2300 W 8th St
C- Composite 54.53
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 +18.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.8/10.0
  • Rent growth +4.5/5.0
  • 1% rule +3.7/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$119,900

2300 W 8th St · Anderson, IN 46016
3 bd · 1.0 ba · 881 sqft · SingleFamily public records · 47 Days on market
Built 1941 9,322 sqft lot $136/sqft · 35% above area Est $178k · 33% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This inviting 2-bedroom home blends everyday comfort with a touch of unique history. Inside, you'll find a spacious layout highlighted by a large bathroom designed for relaxation and convenience. A built-in laundry chute adds a practical, time-saving feature that makes daily living just a little easier. The property also includes a 2-car garage, offering plenty of room for parking, storage, or even a workshop space. Step outside to a generously sized backyard-perfect for entertaining, gardening, or enjoying quiet evenings in your own private outdoor retreat. For baseball enthusiasts, this home holds a special connection: Carl Erskine, the legendary Brooklyn/Los Angeles Dodgers pitcher from Anderson, once lived here- adding a rare and meaningful piece of history to the property! With its blend of comfort, functionality, and a story to tell, this home is truly one of a kind!

Key facts

  • Large bathroom
  • 9,322 sq ft lot
  • 2 garage spots

Tags

LARGE BATHROOMBUILT-IN LAUNDRY CHUTEGENEROUSLY SIZED BACKYARD

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 $120k.

Deal economics

  • At list price, monthly cash flow is $113 ($1k/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 $105k (12.6% below list).
  • Recommended offer: $105k (12.6% 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 fast (+7.9%/yr); 185 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 184 units permitted in Madison County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($36k/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 $829 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 $34k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $104,782 (12.6% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1941 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.87%
Cap rate
7.42%
Cash-on-cash
4.03%
DSCR
1.18
GRM
9.5

CMA / ARV

ARV (median comp)
$177,922
List price
$119,900
Delta
-32.61%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1423 Halford St 0.54mi 3/1.0 864 (-2%) 2mo $68,000 $79 70
710 Henry St 0.67mi 3/1.0 864 (-2%) 5mo $108,900 $126 61
1830 Nichol Ave 0.45mi 2/1.0 (-1) 943 (+7%) 4mo $55,000 $58 59
1640 W 7th St 0.42mi 2/1.0 (-1) 810 (-8%) 12mo $98,500 $122 52
1402 Walton St 0.46mi 2/1.0 (-1) 820 (-7%) 16mo $40,000 $49 49
1525 W 5th St 0.57mi 2/1.0 (-1) 861 (-2%) 21mo $115,000 $134 47
1430 Walton St 0.50mi 3/1.0 988 (+12%) 13mo $127,500 $129 45
2308 W 16th St 0.56mi 2/1.0 (-1) 756 (-14%) 3mo $91,500 $121 43
1436 W 5th St 0.62mi 3/1.0 975 (+11%) 14mo $143,000 $147 42
2120 Sheffield Ave 0.70mi 2/1.0 (-1) 931 (+6%) 13mo $109,000 $117 42
1308 W 6th St 0.72mi 3/2.0 964 (+9%) 15mo $149,900 $155 34
1330 W 9th St 0.68mi 2/1.0 (-1) 980 (+11%) 18mo $92,000 $94 30

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 · 7.88% rent growth · sell at horizon

5-year hold
IRR
-5.3%
Equity multiple
0.79×
Total profit
$-6,905
Equity at exit
$17,877
10-year hold
IRR
8.9%
Equity multiple
1.82×
Total profit
$27,519
Equity at exit
$10,367

Cash invested: $33,572 (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
9.5×

Monthly cashflow live

Estimated rent
$1,048 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$36 /mo · $436/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$220
Net cashflow
$113

Break-even live

Break-even rent $905
Max offer price $119,900
Occupancy floor 84%

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
$29,975
Closing costs
$3,597
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1136 Irving Way Anderson, IN 2.0 1.0 900 $895 $0.99 21d 1 0.36mi
1123 Louise St Anderson, IN 2.0 1.0 850 $850 $1.00 43d 1 0.39mi
1404 Walton St Anderson, IN 3.0 1.0 1090 $995 $0.91 43d 1 0.45mi
1631 W 7th St Anderson, IN 3.0 1.0 900 $1,000 $1.11 43d 1 0.45mi
1627 W 6th St Anderson, IN 2.0 1.0 650 $850 $1.31 23d 1 0.48mi
1529 W 2nd St Anderson, IN 3.0 1.0 884 $1,200 $1.36 23d 1 0.65mi
1312 W 8th St Unit 1332 F Anderson, IN 2.0 1.0 850 $979 $1.15 43d 1 0.72mi
1616 W 16th St Anderson, IN 2.0 1.0 1038 $1,050 $1.01 43d 1 0.74mi
1720 Nelle St Anderson, IN 2.0 1.0 768 $1,100 $1.43 23d 1 0.75mi
1640 W 17th St Anderson, IN 2.0 1.0 810 $895 $1.10 20d 1 0.75mi
1222 Nichol Ave Unit 4 Anderson, IN 3.0 1.0 1000 $1,135 $1.14 7d 1 0.78mi
2705 Horton Dr Anderson, IN 3.0 1.0 936 $1,050 $1.12 20d 1 0.82mi
1614 W 18th St Anderson, IN 2.0 1.0 690 $975 $1.41 23d 1 0.83mi
2004 Arrow Ave Anderson, IN 2.0 1.0 816 $1,125 $1.38 23d 1 0.92mi
1708 Euclid Dr Anderson, IN 2.0 1.0 732 $1,225 $1.67 43d 1 0.95mi
1010 W 2nd St Unit 3 Anderson, IN 3.0 1.0 1025 $1,125 $1.10 14d 1 0.97mi
1010 W 2nd St Unit 2 Anderson, IN 2.0 1.0 875 $1,025 $1.17 21d 1 0.97mi
1502 Cedar St Anderson, IN 2.0 1.0 1104 $850 $0.77 43d 1 0.98mi
506 W 2nd St Anderson, IN 3.0 1.0 964 $1,095 $1.14 23d 1 1.29mi
2613 Louise St Anderson, IN 2.0 1.0 1096 $950 $0.87 21d 1 1.32mi
2719 Dewey St Anderson, IN 2.0 1.0 877 $1,150 $1.31 43d 1 1.37mi
2203 W 28th St Anderson, IN 3.0 1.0 1068 $1,000 $0.94 43d 1 1.39mi
618 W 22nd St Anderson, IN 3.0 1.0 900 $1,250 $1.39 43d 1 1.45mi
120 W 10th St Anderson, IN 1.0–3.0 1.0 1066 $1,150 $1.08 1d 1 1.46mi
2411 Hendricks St Anderson, IN 3.0 1.0 860 $1,000 $1.16 23d 1 1.46mi
2301 Sheridan St Anderson, IN 2.0 1.0 900 $950 $1.06 43d 1 1.47mi

Listing history 15 events

  1. 2026-06-18
    days on market $119,900 Active 47 DOM
  2. 2026-06-17
    days on market $119,900 Active 46 DOM
  3. 2026-06-16
    days on market $119,900 Active 45 DOM
  4. 2026-06-15
    days on market $119,900 Active 44 DOM
  5. 2026-06-13
    pricedays on market $119,900 Active 42 DOM
  6. 2026-06-09
    days on market $120,900 Active 38 DOM
  7. 2026-06-08
    days on market $120,900 Active 37 DOM
  8. 2026-06-07
    pricedays on market $120,900 Active 36 DOM
  9. 2026-06-05
    days on market $124,900 Active 33 DOM
  10. 2026-06-03
    days on market $124,900 Active 32 DOM
  11. 2026-06-02
    days on market $124,900 Active 31 DOM
  12. 2026-06-01
    days on market $124,900 Active 30 DOM
  13. 2026-05-31
    days on market $124,900 Active 29 DOM
  14. 2026-05-16
    status Pending 894-char remark
    Show marketing remark (894 chars)

    This inviting 2-bedroom home blends everyday comfort with a touch of unique history. Inside, you'll find a spacious layout highlighted by a large bathroom designed for relaxation and convenience. A built-in laundry chute adds a practical, time-saving feature that makes daily living just a little easier. The property also includes a 2-car garage, offering plenty of room for parking, storage, or even a workshop space. Step outside to a generously sized backyard-perfect for entertaining, gardening, or enjoying quiet evenings in your own private outdoor retreat. For baseball enthusiasts, this home holds a special connection: Carl Erskine, the legendary Brooklyn/Los Angeles Dodgers pitcher from Anderson, once lived here- adding a rare and meaningful piece of history to the property! With its blend of comfort, functionality, and a story to tell, this home is truly one of a kind!

  15. 2026-04-21
    listed $124,900 Active 894-char remark
    Show marketing remark (894 chars)

    This inviting 2-bedroom home blends everyday comfort with a touch of unique history. Inside, you'll find a spacious layout highlighted by a large bathroom designed for relaxation and convenience. A built-in laundry chute adds a practical, time-saving feature that makes daily living just a little easier. The property also includes a 2-car garage, offering plenty of room for parking, storage, or even a workshop space. Step outside to a generously sized backyard-perfect for entertaining, gardening, or enjoying quiet evenings in your own private outdoor retreat. For baseball enthusiasts, this home holds a special connection: Carl Erskine, the legendary Brooklyn/Los Angeles Dodgers pitcher from Anderson, once lived here- adding a rare and meaningful piece of history to the property! With its blend of comfort, functionality, and a story to tell, this home is truly one of a kind!

ⓘ 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
$436 · $36/mo
Projected year-2 tax
$728 · $61/mo
Expected delta
+$292/yr (+$24/mo · 66.9%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (shaded) · 74% 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 0% chance of damaging wind over 30 yrs
  • 🫁 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
$12,574
− Mortgage interest
−$6,716
− Property taxes
−$436
− Insurance
−$600
− Repairs & maintenance
−$1,006
− Management
−$1,006
− Depreciation
−$3,488
Taxable loss
−$678
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$163
After-tax cash flow
$1,515/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

2 events — show timeline
  • 2026-05-16 Pending MIBOR as Distributed by MLS Grid
  • 2026-04-21 Listed $124,900 MIBOR as Distributed by MLS Grid

Property tax history

-3.2%/yr

Latest (2024): $436 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…