CashFlowRE
Sign in Sign up
1934 Ohio Ave
B+ Composite 76.56
Why this score? — see what drove the B+ 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
  • ARV discount +15.0/15.0
  • 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
  • Appreciation +0.0/10.0

$58,900

1934 Ohio Ave · Anderson, IN 46016
2 bd · 1.0 ba · 1,120 sqft · SingleFamily public records · 23 Days on market
Built 1929 0.50 ac lot Est $77k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nice 2 Bdrm 1 Bath brick ranch features Lg Living rm, formal dinning rm, eat-in kitchen. New vinyl floor in bathroom. Full unfinished basement plus 2 car att garage. New gas hot water, base board furnace. New electrical box & wiring. Newer roof. Ready to move in. Extra nice for the price. Great investment potential.

Key facts

  • Easy access
  • Full basement
  • Brick home

Tags

FULL BASEMENTBRICK HOMEADDITIONAL STORAGECONVENIENT LOCATIONEASY ACCESS

Property features AI

Exterior

  • Parking: Attached 2-car garage (504 sq ft)
  • Utilities: Public water; Municipal sewer connected
  • Home design: Single-family residence; One level
  • Construction: Brick construction; Block foundation
  • Exterior features: Half- to one-acre lot (0.5 acre)

Interior

  • Kitchen: No appliances included
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Baseboard and hot water heating; Central air conditioning
  • Interior features: Attic access; Finished basement

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-bed/1.0-bath single-family listed at $59k.

Deal economics

  • At list price, monthly cash flow is $365 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($977 rent vs $59k).
  • Recommended offer: $58k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.7% 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; 36 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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 33% 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 $407 of loan paydown is wiped out by about $2k 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 $16k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($58k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 18y ago; this cycle's ask has dropped $4k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; list at $59k implies a 96% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $58,016 (1.5% below list)

Questions for the listing agent

  1. Built in 1929 — 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. 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.
  6. 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.
  7. 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
1.66%
Cap rate
13.72%
Cash-on-cash
26.53%
DSCR
2.18
GRM
5.0

CMA / ARV

ARV (on-the-fly)
$77,280
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1611 Johnson Ave 0.30mi 2/1.0 1,104 (-1%) 2mo $25,000 $23 82
1612 Cincinnati Ave 0.32mi 3/1.5 (+1) 1,080 (-4%) 4mo $57,000 $53 68
2334 Walnut St 0.64mi 2/1.0 1,136 (+1%) 1mo $55,000 $48 67
1525 Home Ave 0.56mi 2/1.0 1,209 (+8%) 5mo $137,000 $113 57
2911 E Lynn St 0.71mi 2/1.0 1,092 (-2%) 8mo $70,000 $64 56
717 E 27th St 0.68mi 2/1.0 1,092 (-2%) 12mo $74,900 $69 54
1541 Walnut St 0.63mi 3/1.0 (+1) 1,032 (-8%) 0mo $47,398 $46 52
1022 Tousey St 0.58mi 3/2.0 (+1) 1,076 (-4%) 9mo $118,000 $110 50
1911 Pearl St 0.67mi 3/1.0 (+1) 1,112 (-1%) 20mo $85,000 $76 46
1040 Alhambra Dr 0.69mi 2/1.0 1,204 (+8%) 19mo $62,000 $51 39
2628 Pitt St 0.51mi 3/2.0 (+1) 1,243 (+11%) 23mo $129,900 $105 30
1228 Cincinnati Ave 0.69mi 3/1.0 (+1) 979 (-13%) 23mo $108,900 $111 23

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
25.8%
Equity multiple
2.14×
Total profit
$18,720
Equity at exit
$8,782
10-year hold
IRR
36.3%
Equity multiple
5.19×
Total profit
$69,102
Equity at exit
$5,093

Cash invested: $16,492 (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
5.0×

Monthly cashflow live

Estimated rent
$977 high interval (Pro) →
Mortgage (P&I)
$309
Tax est. 1.5%
$74 /mo · $884/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$205
Net cashflow
$365

Break-even live

Break-even rent $515
Max offer price $58,900
Occupancy floor 58%

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
$14,725
Closing costs
$1,767
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 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2233 E Lynn St Anderson, IN 1.0 1.0 700 $695 $0.99 1d 1 0.31mi
2023 McKinley St Anderson, IN 2.0 1.0 1500 $950 $0.63 43d 1 0.35mi
2002 Jefferson St Unit 3 Anderson, IN 1.0 2.0 725 $600 $0.83 43d 1 0.44mi
1726-1728 Walnut St Anderson, IN 2.0 2.0 900 $995 $1.11 2d 1 0.57mi
1318 E 28th St Anderson, IN 3.0 1.0 1280 $1,300 $1.02 12d 1 0.59mi
1232 E 28th St Anderson, IN 2.0 2.0 795 $950 $1.19 43d 1 0.59mi
1411 Home Ave Anderson, IN 3.0 1.0 810 $1,295 $1.60 23d 1 0.63mi
1045 Alhambra Dr Unit 6 Anderson, IN 2.0 1.5 900 $975 $1.08 23d 1 0.66mi
1829 E 8th St Anderson, IN 1.0–3.0 1.0 810 $1,025 $1.27 23d 9 0.73mi
1023 E 8th St Unit 3 Anderson, IN 2.0 1.5 1200 $1,175 $0.98 7d 1 0.77mi
3009 E Lynn St Unit 1 Anderson, IN 3.0 1.0 1000 $875 $0.88 20d 1 0.80mi
2111 Central Ave Anderson, IN 3.0 1.0 1026 $1,250 $1.22 43d 1 0.81mi
1501 E 31st St Anderson, IN 2.0 1.0 840 $1,199 $1.43 20d 1 0.82mi
219 E 13th St Anderson, IN 3.0 1.0 882 $1,000 $1.13 4d 1 0.86mi
3006 Noble St Anderson, IN 2.0 1.0 1064 $995 $0.94 7d 1 0.90mi
223 E 11th St Anderson, IN 2.0 1.0 800 $900 $1.12 43d 1 0.92mi
919 E 6th St Apt 2 Anderson, IN 1.0 1.0 700 $625 $0.89 23d 1 0.93mi
2505 E 10th St Anderson, IN 1.0–2.0 1.0 850 $949 $1.12 43d 2 0.95mi
1317 Main St Anderson, IN 2.0 1.0 750 $800 $1.07 43d 1 0.96mi
228 E 29th St Anderson, IN 3.0 2.0 1440 $1,295 $0.90 4d 1 0.99mi
530 Alhambra Dr Anderson, IN 1.0–2.0 1.0 879 $1,100 $1.25 43d 1 0.99mi
2625 Main St Anderson, IN 2.0 1.0 988 $895 $0.91 23d 1 0.99mi
3000 Fletcher St Unit 3000 Anderson, IN 2.0 1.0 800 $650 $0.81 43d 1 1.02mi
229 W 19th St Anderson, IN 3.0 1.0 1200 $1,000 $0.83 43d 1 1.14mi
2324 Chase St Anderson, IN 2.0 1.0 783 $950 $1.21 43d 1 1.17mi
706 University Blvd Anderson, IN 2.0 1.0 1250 $1,050 $0.84 2d 1 1.21mi
120 W 10th St Anderson, IN 1.0–3.0 1.0 1066 $1,025 $0.96 1d 1 1.22mi
602 Meridian St Apt C Anderson, IN 2.0 1.0 800 $900 $1.12 43d 1 1.26mi
2627 Chase St Anderson, IN 3.0 1.0 1050 $850 $0.81 17d 1 1.27mi
3021 Delaware St Anderson, IN 2.0 1.0 1154 $1,150 $1.00 7d 1 1.29mi
2442 Morton St Anderson, IN 2.0 1.0 862 $1,125 $1.31 23d 1 1.32mi
2233 Fairview St Anderson, IN 3.0 1.5 1452 $1,195 $0.82 23d 1 1.37mi
2904 Lincoln St Anderson, IN 2.0 1.0 864 $900 $1.04 43d 1 1.38mi
618 W 22nd St Anderson, IN 3.0 1.0 900 $1,250 $1.39 43d 1 1.39mi
2301 Sheridan St Anderson, IN 2.0 1.0 900 $950 $1.06 43d 1 1.44mi
2820 Fairview St Unit A Anderson, IN 2.0 1.0 850 $895 $1.05 43d 1 1.47mi

Listing history 20 events

  1. 2026-06-19
    status $58,900 Pending 23 DOM
  2. 2026-06-18
    days on market $58,900 Active 23 DOM
  3. 2026-06-17
    remarks 478-char remark
  4. 2026-06-17
    price $58,900 Active 22 DOM
  5. 2026-06-17
    days on market $59,900 Active 22 DOM
  6. 2026-06-16
    days on market $59,900 Active 21 DOM
  7. 2026-06-15
    days on market $59,900 Active 20 DOM
  8. 2026-06-13
    days on market $59,900 Active 18 DOM
  9. 2026-06-09
    days on market $59,900 Active 14 DOM
  10. 2026-06-08
    days on market $59,900 Active 13 DOM
  11. 2026-06-07
    days on market $59,900 Active 12 DOM
  12. 2026-06-05
    days on market $59,900 Active 9 DOM
  13. 2026-06-03
    days on market $59,900 Active 8 DOM
  14. 2026-06-02
    pricedays on market $59,900 Active 7 DOM
  15. 2026-06-02
    price $60,500 Active 6 DOM
  16. 2026-06-01
    days on market $62,500 Active 6 DOM
  17. 2026-05-31
    days on market $62,500 Active 5 DOM
  18. 2026-05-26
    listed $62,500 Active
  19. 2008-09-29
    soldstatus $30,000 323-char remark
    Show marketing remark (323 chars)

    Nice 2 Bdrm 1 Bath brick ranch features Lg Living rm, formal dinning rm, eat-in kitchen. New vinyl floor in bathroom. Full unfinished basement plus 2 car att garage. New gas hot water, base board furnace. New electrical box & wiring. Newer roof. Ready to move in. Extra nice for the price. Great investment potential.

  20. 2008-07-09
    listed $32,900 323-char remark
    Show marketing remark (323 chars)

    Nice 2 Bdrm 1 Bath brick ranch features Lg Living rm, formal dinning rm, eat-in kitchen. New vinyl floor in bathroom. Full unfinished basement plus 2 car att garage. New gas hot water, base board furnace. New electrical box & wiring. Newer roof. Ready to move in. Extra nice for the price. Great investment potential.

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

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 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
$11,720
− Mortgage interest
−$3,299
− Property taxes
−$884
− Insurance
−$294
− Repairs & maintenance
−$938
− Management
−$938
− Depreciation
−$1,713
Taxable income
$3,654
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$877
After-tax cash flow
$3,498/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

+90.0% since first listed
3 events — show timeline
  • 2026-05-26 Listed $62,500 MIBOR as Distributed by MLS Grid
  • 2008-09-29 Sold (MLS) $30,000 MIBOR as Distributed by MLS Grid
  • 2008-07-09 Listed $32,900 MIBOR as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…