CashFlowRE
Sign in Sign up
1424 E 30th St
C- Composite 53.11
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 +23.6/30.0
  • DSCR +7.6/10.0
  • 1% rule +5.6/10.0
  • ARV discount +4.8/15.0
  • 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

$99,900

1424 E 30th St · Anderson, IN 46016
2 bd · 1.0 ba · 1,404 sqft · SingleFamily public records · 43 Days on market
Built 1939 4,620 sqft lot $71/sqft · 30% above area Est $94k · 6% over

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

Listing remarks MLS

HUD HOME - NO APPOINTMENT NECESSARY - PROPERTY SOLD AS-IS. FOR MORE INFORMATION, PLEASE SEE THE WEB ADDRESS LISTED IN AGENT REMARKS OR SPEAK WITH YOUR REAL ESTATE AGENT. ALL INFORMATION DEEMED RELIABLE BUT NOT GUARANTEED. CASE NUMBER: 151-513582 NOTES: "Handyman Special"; Evidence of Lead Based Paint.

Key facts

  • Full basement
  • Storage shed
  • Corner lot

Tags

FULL BASEMENTCORNER LOTSTORAGE SHED

Property features AI

Finance

  • Other: Lot size about 0.11 acre (less than 1/4 acre)
  • Financial info:
  • HOA & community:

Exterior

  • Parking:
  • Security:
  • Utilities: Public water; Municipal sewer connected; No solid waste service listed
  • Home design: Single-family residence; One-and-a-half story
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Covered patio/porch; Corner lot

Interior

  • Kitchen: Electric oven; Range hood; Refrigerator; Gas water heater
  • Bedrooms: Three bedrooms total — two on the main level and one on the upper level
  • Flooring: Hardwood floors
  • Bathrooms: One full bathroom (on the main level)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Hardwood floors; Finished basement (has basement)
  • Laundry & utility: Laundry located in the 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 $100k.

Deal economics

  • At list price, monthly cash flow is $188 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% 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); 188 active listings in the ZIP; 20 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).
  • 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 $691 of loan paydown is wiped out by about $3k 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 $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 18y ago; this cycle's ask has dropped $10k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $16k; list at $100k implies a 505% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,903 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1939 — 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
1.06%
Cap rate
8.55%
Cash-on-cash
8.07%
DSCR
1.36
GRM
7.9

CMA / ARV

ARV (median comp)
$94,159
List price
$99,900
Delta
6.10%
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
2803 E Lynn St 0.29mi 3/1.0 (+1) 1,358 (-3%) 2mo $160,000 $118 74
1020 E 30th St 0.25mi 2/1.0 1,487 (+6%) 7mo $60,500 $41 72
3410 Forest Ter 0.34mi 2/1.0 1,344 (-4%) 8mo $120,000 $89 70
2709 E Lynn St 0.32mi 2/1.0 1,305 (-7%) 8mo $135,000 $103 67
3716 Columbus Ave 0.68mi 2/1.0 1,415 (+1%) 2mo $23,750 $17 65
2120 George St 0.74mi 2/1.0 1,431 (+2%) 3mo $70,000 $49 60
3536 Hamilton Pl 0.46mi 2/1.0 1,560 (+11%) 1mo $65,000 $42 59
3608 Burton Pl 0.53mi 3/1.0 (+1) 1,443 (+3%) 10mo $115,000 $80 57
329 E 31st St 0.71mi 2/2.0 1,334 (-5%) 7mo $130,000 $97 49
725 E 27th St 0.49mi 3/1.0 (+1) 1,596 (+14%) 2mo $55,000 $34 48
3711 Burton Pl 0.60mi 3/1.0 (+1) 1,224 (-13%) 2mo $116,000 $95 44
2926 Jefferson St 0.47mi 3/1.0 (+1) 1,196 (-15%) 8mo $108,000 $90 41

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
1.1%
Equity multiple
1.04×
Total profit
$1,249
Equity at exit
$14,895
10-year hold
IRR
15.0%
Equity multiple
2.48×
Total profit
$41,267
Equity at exit
$8,638

Cash invested: $27,972 (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
188
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,060 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$83 /mo · $1,000/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$223
Net cashflow
$188

Break-even live

Break-even rent $821
Max offer price $99,900
Occupancy floor 77%

Sensitivity live

Price -10% $245 -5% $216 +0% $188 +5% $160 +10% $132
Rent -10% $105 -5% $146 +0% $188 +5% $230 +10% $272
Rate -1.0pp $239 -0.5pp $214 base $188 +0.5pp $162 +1.0pp $136

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
$24,975
Closing costs
$2,997
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1318 E 28th St Anderson, IN 3.0 1.0 1280 $1,300 $1.02 13d 1 0.19mi
3009 E Lynn St Unit 1 Anderson, IN 3.0 1.0 1000 $875 $0.88 21d 1 0.27mi
3006 Noble St Anderson, IN 2.0 1.0 1064 $995 $0.94 8d 1 0.54mi
2023 McKinley St Anderson, IN 2.0 1.0 1500 $950 $0.63 44d 1 0.79mi
228 E 29th St Anderson, IN 3.0 2.0 1440 $1,295 $0.90 5d 1 0.79mi
2625 Main St Anderson, IN 2.0 1.0 988 $895 $0.91 24d 1 0.93mi
2111 Central Ave Anderson, IN 3.0 1.0 1026 $1,250 $1.22 44d 1 1.06mi
1726-1728 Walnut St Anderson, IN 2.0 2.0 900 $995 $1.11 3d 1 1.06mi
3021 Delaware St Anderson, IN 2.0 1.0 1154 $1,150 $1.00 8d 1 1.10mi
812 Mellen Dr Unit 814 Anderson, IN 2.0 1.0 924 $950 $1.03 3d 1 1.13mi
1626 Lora St Anderson, IN 3.0 2.0 1352 $1,295 $0.96 44d 1 1.21mi
4426 Mellen Ct Anderson, IN 2.0 1.0 899 $900 $1.00 2d 1 1.21mi
2627 Chase St Anderson, IN 3.0 1.0 1050 $850 $0.81 18d 1 1.24mi
1045 Alhambra Dr Unit 6 Anderson, IN 2.0 1.5 900 $975 $1.08 24d 1 1.35mi
229 W 19th St Anderson, IN 3.0 1.0 1200 $1,000 $0.83 44d 1 1.42mi
4015 Haverhill Dr Anderson, IN 3.0 2.0 884 $1,100 $1.24 44d 1 1.42mi
219 E 13th St Anderson, IN 3.0 1.0 882 $1,000 $1.13 5d 1 1.42mi
1829 E 8th St Anderson, IN 1.0–3.0 1.0 810 $1,025 $1.27 24d 9 1.44mi
2233 Fairview St Anderson, IN 3.0 1.5 1452 $1,195 $0.82 24d 1 1.50mi
2505 E 10th St Anderson, IN 1.0–2.0 1.0 850 $949 $1.12 44d 2 1.50mi

Listing history 18 events

  1. 2026-06-21
    days on market $99,900 Active 43 DOM
  2. 2026-06-18
    days on market $99,900 Active 40 DOM
  3. 2026-06-17
    days on market $99,900 Active 39 DOM
  4. 2026-06-16
    days on market $99,900 Active 38 DOM
  5. 2026-06-15
    price $99,900 Active 37 DOM
  6. 2026-06-15
    days on market $109,999 Active 37 DOM
  7. 2026-06-13
    days on market $109,999 Active 35 DOM
  8. 2026-06-09
    days on market $109,999 Active 31 DOM
  9. 2026-06-08
    days on market $109,999 Active 30 DOM
  10. 2026-06-07
    days on market $109,999 Active 29 DOM
  11. 2026-06-05
    days on market $109,999 Active 26 DOM
  12. 2026-06-03
    days on market $109,999 Active 25 DOM
  13. 2026-06-02
    days on market $109,999 Active 24 DOM
  14. 2026-06-01
    days on market $109,999 Active 23 DOM
  15. 2026-05-31
    days on market $109,999 Active 22 DOM
  16. 2026-05-09
    listed $109,999 Active 349-char remark
  17. 2008-10-01
    soldstatus $16,500 314-char remark
    Show marketing remark (314 chars)

    HUD HOME - NO APPOINTMENT NECESSARY - PROPERTY SOLD AS-IS. FOR MORE INFORMATION, PLEASE SEE THE WEB ADDRESS LISTED IN AGENT REMARKS OR SPEAK WITH YOUR REAL ESTATE AGENT. ALL INFORMATION DEEMED RELIABLE BUT NOT GUARANTEED. CASE NUMBER: 151-513582 NOTES: "Handyman Special"; Evidence of Lead Based Paint.

  18. 2008-06-15
    listed $25,200 314-char remark
    Show marketing remark (314 chars)

    HUD HOME - NO APPOINTMENT NECESSARY - PROPERTY SOLD AS-IS. FOR MORE INFORMATION, PLEASE SEE THE WEB ADDRESS LISTED IN AGENT REMARKS OR SPEAK WITH YOUR REAL ESTATE AGENT. ALL INFORMATION DEEMED RELIABLE BUT NOT GUARANTEED. CASE NUMBER: 151-513582 NOTES: "Handyman Special"; Evidence of Lead Based Paint.

ⓘ 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
$1,000 · $83/mo
Projected year-2 tax
$1,000 · $83/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 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
$12,715
− Mortgage interest
−$5,596
− Property taxes
−$1,000
− Insurance
−$500
− Repairs & maintenance
−$1,017
− Management
−$1,017
− Depreciation
−$2,906
Taxable income
$679
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$163
After-tax cash flow
$2,096/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

+296.4% since first listed
4 events — show timeline
  • 2026-06-15 Price Changed $99,900 MIBOR as Distributed by MLS Grid
  • 2026-05-09 Listed $109,999 MIBOR as Distributed by MLS Grid
  • 2008-10-01 Sold (MLS) $16,500 MIBOR as Distributed by MLS Grid
  • 2008-06-15 Listed $25,200 MIBOR as Distributed by MLS Grid

Property tax history

+4.6%/yr

Latest (2024): $1,000 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…