CashFlowRE
Sign in Sign up
712 N Parkway Dr
B Composite 74.59
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
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$49,900

712 N Parkway Dr · Anderson, IN 46013
2 bd · 1.0 ba · 720 sqft · SingleFamily public records · 42 Days on market
Built 1950 8,736 sqft lot $69/sqft · 46% below area Est $92k · 46% under ↓ 15% since listing

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

Listing remarks

YOUR BLANK CANVAS! 2 Bed 1 Bath. Calling all Investors long term / short term, Sweat Equity Buyers, and Tiny Home DIYers! Built in 1950, this delightful 720 square foot single-family residence is a charming bungalow just begging for a new adventure. It's got all the vintage vibes with modern-day potential, promising a life of ease and possibilities. One single-story for easy main floor living. An absolutely beautiful front view of the neighborhood. Concrete paved driveway, generous 8736 square foot lot, with large backyard featuring 3 separate storage sheds, beckons for backyard barbecues, impromptu dance parties, or perhaps even a miniature golf course - your imagination is the only limit.

Key facts

  • Large backyard
  • Single story
  • 8,736 sq ft lot

Tags

SINGLE STORYCONCRETE PAVED DRIVEWAYLARGE BACKYARD3 SEPARATE STORAGE SHEDSSHORT COMMUTE TO SHOPPING

Property features AI

Finance

  • Other: Property listed in fixer condition

Exterior

  • Utilities: Public water; Municipal sewer connected; Natural gas connected; Electric with circuit breakers
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Storage shed; Less than 1/4 acre lot (about 0.2 acres); Has a view

Interior

  • Kitchen: Kitchen on the main level (approx. 12 x 15); No appliances included
  • Bedrooms: Two bedrooms on the main level (one described in remarks); Bedroom 2 on the main level (approx. 12 x 12)
  • Bathrooms: One full bathroom with tub and shower
  • Heating & cooling: Other heating; No central cooling
  • Interior features: Attic access; Living room (approx. 12 x 15); Additional main-level room (approx. 12 x 12)
  • Laundry & utility: No laundry appliances listed

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 $50k.

Deal economics

  • At list price, monthly cash flow is $314 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($817 rent vs $50k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.9% vs local median 6.1% 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: crime D-, amenities F, commute 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.
  • Zoned schools: Anderson Elementary School (math 12% / reading 12%, grade F, #893 of 994 statewide, top 91%, 378 students, 92% FRL); Highland Middle School (math 9% / reading 22%, grade F, #293 of 330 statewide, top 90%, 914 students, 81% FRL); Anderson High School (math 21% / reading 51%, grade F, #261 of 369 statewide, top 71%, 1,790 students, 76% FRL).
  • Market conditions: 151 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 184 units permitted in Madison County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k 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 + 3.0% rent growth), your $14k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $9k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $48,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 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 1950 — 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
1.64%
Cap rate
13.85%
Cash-on-cash
27.00%
DSCR
2.20
GRM
5.1

CMA / ARV

ARV (median comp)
$92,279
List price
$49,900
Delta
-45.92%
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
616 N Parkway Dr 0.05mi 2/1.0 720 (0%) 15mo $115,000 $160 85
728 Lonsvale Dr 0.09mi 2/1.0 725 (+1%) 13mo $80,000 $110 84
602 W 34th St 0.14mi 2/1.0 775 (+8%) 9mo $125,000 $161 73
3826 Delaware St 0.39mi 2/1.0 672 (-7%) 10mo $103,500 $154 62
912 Crescent Dr 0.25mi 2/1.0 816 (+13%) 5mo $125,000 $153 62
616 Lonsvale Dr 0.09mi 3/1.0 (+1) 825 (+15%) 8mo $150,000 $182 60
204 E 34th St 0.68mi 3/1.0 (+1) 728 (+1%) 4mo $109,000 $150 58
128 E 36th St 0.66mi 2/1.0 762 (+6%) 4mo $126,000 $165 57
4223 Delaware St 0.57mi 2/1.0 768 (+7%) 8mo $52,000 $68 56
131 E 36th St 0.66mi 2/1.0 780 (+8%) 8mo $133,500 $171 48
309 E 34th St 0.74mi 2/1.0 780 (+8%) 5mo $130,000 $167 47
3923 Fernway Dr 0.50mi 2/1.0 812 (+13%) 18mo $125,000 $154 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.9%
Equity multiple
1.85×
Total profit
$11,938
Equity at exit
$7,440
10-year hold
IRR
29.1%
Equity multiple
3.59×
Total profit
$36,189
Equity at exit
$4,314

Cash invested: $13,972 (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 46013

Home prices YoY
-26.9%
Active inventory
151
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$817 high interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$48 /mo · $580/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$171
Net cashflow
$314

Break-even live

Break-even rent $419
Max offer price $49,900
Occupancy floor 57%

Sensitivity live

Price -10% $343 -5% $328 +0% $314 +5% $300 +10% $286
Rent -10% $250 -5% $282 +0% $314 +5% $347 +10% $379
Rate -1.0pp $339 -0.5pp $327 base $314 +0.5pp $301 +1.0pp $288

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
$12,475
Closing costs
$1,497
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2820 1/2 Fairview St Apt B Anderson, IN 1.0 1.0 450 $650 $1.44 0d 1 0.62mi
4325 S Madison Ave Anderson, IN 1.0–3.0 1.0–1.5 995 $1,112 $1.12 0d 5 0.63mi
3095 Central Ave Anderson, IN 1.0 1.0 600 $650 $1.08 0d 1 0.78mi
2527 Chase St Anderson, IN 1.0 1.0 400 $650 $1.62 45d 1 0.81mi
328 E 31st St Anderson, IN 1.0 1.0 600 $750 $1.25 45d 1 0.88mi
2408 Brown St Apt B Anderson, IN 1.0 1.0 500 $850 $1.70 25d 1 0.97mi
702 W 23rd St Anderson, IN 1.0 1.0 560 $595 $1.06 6d 1 1.01mi
2208 Hendricks St Unit 3 Anderson, IN 1.0 1.0 585 $600 $1.03 0d 1 1.05mi
3614 Columbus Ave Anderson, IN 1.0 1.0 553 $725 $1.31 16d 1 1.18mi
1712 Fairview St Unit 1712 Anderson, IN 1.0 1.0 450 $695 $1.54 25d 1 1.36mi
702 E 23rd St Anderson, IN 1.0 1.0 560 $595 $1.06 16d 1 1.41mi
1807 Meridian St Apt 4 Anderson, IN 2.0 1.0 600 $675 $1.12 0d 1 1.41mi
1614 W 18th St Anderson, IN 2.0 1.0 690 $975 $1.41 25d 1 1.45mi

Listing history 12 events

  1. 2026-06-21
    days on market $49,900 Active 42 DOM
  2. 2026-06-18
    days on market $49,900 Active 39 DOM
  3. 2026-06-17
    days on market $49,900 Active 38 DOM
  4. 2026-06-16
    days on market $49,900 Active 37 DOM
  5. 2026-06-15
    days on market $49,900 Active 36 DOM
  6. 2026-06-13
    days on market $49,900 Active 34 DOM
  7. 2026-06-09
    days on market $49,900 Active 30 DOM
  8. 2026-06-08
    days on market $49,900 Active 29 DOM
  9. 2026-06-07
    days on market $49,900 Active 28 DOM
  10. 2026-05-14
    price $55,900 776-char remark
  11. 2026-05-06
    price $57,900 776-char remark
  12. 2026-05-02
    listed $58,900 Active 776-char remark

ⓘ 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
$580 · $48/mo
Projected year-2 tax
$580 · $48/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
$9,799
− Mortgage interest
−$2,795
− Property taxes
−$580
− Insurance
−$250
− Repairs & maintenance
−$784
− Management
−$784
− Depreciation
−$1,452
Taxable income
$3,155
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$757
After-tax cash flow
$3,015/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)
19,073
Household income
$49,310
Rent vs Own
34.8% rent · 65.2% own
Severe rent burden
612.0

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 (83%)
Race & ethnicity
White 83% Two or more races 8% Black 7% Hispanic / Latino 3%
Common ancestry
Lithuanian 2% Slovak 2% Italian 1%
Foreign-born
0% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -86.70%
Current HPI
235.7485
Rent YoY
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

-15.3% since first listed
7 events — show timeline
  • 2026-06-06 Relisted MIBOR as Distributed by MLS Grid
  • 2026-05-29 Listing Removed MIBOR as Distributed by MLS Grid
  • 2026-05-26 Price Changed $49,900 MIBOR as Distributed by MLS Grid
  • 2026-05-20 Price Changed $50,000 MIBOR as Distributed by MLS Grid
  • 2026-05-14 Price Changed $55,900 MIBOR as Distributed by MLS Grid
  • 2026-05-06 Price Changed $57,900 MIBOR as Distributed by MLS Grid
  • 2026-05-02 Listed $58,900 MIBOR as Distributed by MLS Grid

Property tax history

+3.5%/yr

Latest (2024): $580 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…