CashFlowRE
Sign in Sign up
2720 Seminole Ct
D+ Composite 49.87
Why this score? — see what drove the D+ 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 +19.9/30.0
  • ARV discount +8.7/15.0
  • DSCR +6.3/10.0
  • 1% rule +4.9/10.0
  • Rent growth +3.0/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$128,000

2720 Seminole Ct · Anderson, IN 46012
3 bd · 1.0 ba · 900 sqft · SingleFamily public records · 136 Days on market
Built 1954 9,900 sqft lot $142/sqft · at area comps Est $131k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This single-family residence presents an inviting home, ready for its new owner. The kitchen offers a delightful space to create culinary masterpieces, enhanced by the elegant touch of crown molding, making every meal preparation feel like a special occasion. In the bedroom, crown molding adds a touch of sophistication and charm, creating a peaceful retreat where you can unwind and recharge. The vinyl floor throughout is thought out for easier maintenance. This home offers three bedrooms and one full bathroom, thoughtfully arranged within approximately 900 square feet of living area. The residence also includes a laundry room, adding to the ease and convenience of daily life. The property rests on a generous 9900 square foot lot, providing ample outdoor space. Built in 1954, this home offers a blend of established charm and modern convenience.

Key facts

  • Generous lot
  • Laundry room
  • Crown molding

Tags

CROWN MOLDINGVINYL FLOORLAUNDRY ROOMGENEROUS LOT

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 $128k.

Deal economics

  • At list price, monthly cash flow is $156 ($2k/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 $126k (1.2% below list).
  • Recommended offer: $113k (12.0% below list) — sets the bar for market timing.

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 (+1.8%/yr); 159 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $885 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.

Negotiation context

  • It's been on market 136 days — a 12% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $112,640 (12.0% below list)

Questions for the listing agent

  1. It's been on market 136 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.99%
Cap rate
7.75%
Cash-on-cash
5.21%
DSCR
1.23
GRM
8.4

CMA / ARV

ARV (median comp)
$131,439
List price
$128,000
Delta
-2.62%
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
2913 Dakota Dr 0.23mi 3/1.0 916 (+2%) 0mo $140,000 $153 86
2608 Shawnee Dr 0.20mi 3/1.0 850 (-6%) 4mo $110,000 $129 78
305 Mohawk St 0.18mi 2/1.0 (-1) 840 (-7%) 4mo $119,500 $142 72
216 Seminole Dr 0.08mi 2/1.0 (-1) 800 (-11%) 2mo $141,000 $176 71
2722 Dakota Dr 0.12mi 2/1.0 (-1) 792 (-12%) 1mo $137,000 $173 69
2419 Crystal St 0.30mi 2/1.0 (-1) 780 (-13%) 1mo $51,500 $66 58
308 Mohawk St 0.15mi 2/1.0 (-1) 792 (-12%) 12mo $110,000 $139 58
2829 Dakota Dr 0.18mi 2/1.0 (-1) 792 (-12%) 11mo $118,000 $149 58
2108 Silver St 0.69mi 2/1.0 (-1) 918 (+2%) 8mo $98,400 $107 53
2413 Silver St 0.47mi 3/1.5 1,008 (+12%) 5mo $131,500 $130 52
2124 Poplar St 0.60mi 2/1.0 (-1) 804 (-11%) 2mo $64,500 $80 47
2125 State St 0.57mi 2/1.0 (-1) 780 (-13%) 5mo $130,000 $167 42

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 · 1.82% rent growth · sell at horizon

5-year hold
IRR
-9.5%
Equity multiple
0.66×
Total profit
$-12,322
Equity at exit
$19,085
10-year hold
IRR
-1.7%
Equity multiple
0.89×
Total profit
$-3,943
Equity at exit
$11,067

Cash invested: $35,840 (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 46012

Home prices YoY
-18.6%
Rents YoY
1.8%
Active inventory
159
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,265 high interval (Pro) →
Mortgage (P&I)
$671
Tax from tax record
$119 /mo · $1,429/yr
Insurance
$53
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$156

Break-even live

Break-even rent $1,068
Max offer price $128,000
Occupancy floor 83%

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
$32,000
Closing costs
$3,840
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
235 W School St Unit 235 Anderson, IN 3.0 1.0 925 $1,200 $1.30 43d 1 0.54mi
1705 Lake Shore Dr Unit 1705G Anderson, IN 2.0 2.0 912 $1,229 $1.35 17d 1 1.01mi
1705 Lake Shore Dr Unit 1705A Anderson, IN 2.0 2.0 912 $1,277 $1.40 43d 1 1.01mi
1807 Lake Shore Dr Unit 1807K Anderson, IN 2.0 2.0 912 $1,344 $1.47 43d 1 1.05mi
1812 N Cross Lakes Cir Unit 1812AN Anderson, IN 2.0 2.0 912 $1,229 $1.35 43d 1 1.07mi
1808 N Cross Lakes Cir Unit 1808HN Anderson, IN 2.0 2.0 944 $1,177 $1.25 3d 1 1.08mi
1716 N Cross Lakes Cir Unit 1716KN Anderson, IN 2.0 2.0 912 $1,274 $1.40 23d 1 1.08mi
1912 N Cross Lakes Cir Unit 1912HN Anderson, IN 2.0 2.0 944 $1,174 $1.24 12d 1 1.12mi
1800 Cross Lakes Blvd Anderson, IN 1.0–2.0 1.0–2.0 847 $1,344 $1.59 1d 22 1.12mi
1805 S Cross Lakes Cir Unit 1805LS Anderson, IN 2.0 2.0 912 $1,294 $1.42 12d 1 1.14mi
1708 S Cross Lakes Cir Unit 1708ES Anderson, IN 2.0 2.0 944 $1,115 $1.18 43d 1 1.16mi
1812 S Cross Lakes Cir Unit 1812ES Anderson, IN 2.0 2.0 944 $1,115 $1.18 14d 1 1.17mi
1804 S Cross Lakes Cir Unit 1804DS Anderson, IN 2.0 2.0 944 $1,144 $1.21 43d 1 1.17mi
1904 S Cross Lakes Cir Unit 1904KS Anderson, IN 2.0 2.0 912 $1,183 $1.30 43d 1 1.18mi
1904 S Cross Lakes Cir Unit 1904LS Anderson, IN 2.0 2.0 912 $1,309 $1.44 43d 1 1.18mi
1321 Lafayette Ct Anderson, IN 3.0 1.5 962 $1,350 $1.40 10d 1 1.22mi

Listing history 20 events

  1. 2026-06-18
    days on market $128,000 Active 136 DOM
  2. 2026-06-17
    days on market $128,000 Active 135 DOM
  3. 2026-06-16
    days on market $128,000 Active 134 DOM
  4. 2026-06-15
    days on market $128,000 Active 133 DOM
  5. 2026-06-13
    days on market $128,000 Active 131 DOM
  6. 2026-06-09
    days on market $128,000 Active 127 DOM
  7. 2026-06-08
    days on market $128,000 Active 126 DOM
  8. 2026-06-07
    days on market $128,000 Active 125 DOM
  9. 2026-06-05
    days on market $128,000 Active 122 DOM
  10. 2026-06-03
    days on market $128,000 Active 121 DOM
  11. 2026-06-02
    days on market $128,000 Active 120 DOM
  12. 2026-06-01
    days on market $128,000 Active 119 DOM
  13. 2026-05-31
    days on market $128,000 Active 118 DOM
  14. 2026-02-27
    price $128,000 858-char remark
    Show marketing remark (858 chars)

    This single-family residence presents an inviting home, ready for its new owner. The kitchen offers a delightful space to create culinary masterpieces, enhanced by the elegant touch of crown molding, making every meal preparation feel like a special occasion. In the bedroom, crown molding adds a touch of sophistication and charm, creating a peaceful retreat where you can unwind and recharge. The vinyl floor throughout is thought out for easier maintenance. This home offers three bedrooms and one full bathroom, thoughtfully arranged within approximately 900 square feet of living area. The residence also includes a laundry room, adding to the ease and convenience of daily life. The property rests on a generous 9900 square foot lot, providing ample outdoor space. Built in 1954, this home offers a blend of established charm and modern convenience.

  15. 2026-02-02
    listed $130,000 Active 858-char remark
    Show marketing remark (858 chars)

    This single-family residence presents an inviting home, ready for its new owner. The kitchen offers a delightful space to create culinary masterpieces, enhanced by the elegant touch of crown molding, making every meal preparation feel like a special occasion. In the bedroom, crown molding adds a touch of sophistication and charm, creating a peaceful retreat where you can unwind and recharge. The vinyl floor throughout is thought out for easier maintenance. This home offers three bedrooms and one full bathroom, thoughtfully arranged within approximately 900 square feet of living area. The residence also includes a laundry room, adding to the ease and convenience of daily life. The property rests on a generous 9900 square foot lot, providing ample outdoor space. Built in 1954, this home offers a blend of established charm and modern convenience.

  16. 2025-10-08
    soldstatus $120,000 Closed 505-char remark
    Show marketing remark (505 chars)

    Charming three-bedroom, one-bath ranch featuring vinyl flooring throughout and a spacious layout. The large living room is filled with natural light, creating a warm and inviting atmosphere. The generous kitchen offers plenty of room for cooking and dining, with appliances included for your convenience. The updated bathroom is modern and functional. Step outside to enjoy the expansive, fully fenced backyard-perfect for relaxing, entertaining, or pets. This home is move-in ready and full of potential!

  17. 2025-09-06
    status Pending 505-char remark
    Show marketing remark (505 chars)

    Charming three-bedroom, one-bath ranch featuring vinyl flooring throughout and a spacious layout. The large living room is filled with natural light, creating a warm and inviting atmosphere. The generous kitchen offers plenty of room for cooking and dining, with appliances included for your convenience. The updated bathroom is modern and functional. Step outside to enjoy the expansive, fully fenced backyard-perfect for relaxing, entertaining, or pets. This home is move-in ready and full of potential!

  18. 2025-07-16
    listed $120,000 Active 505-char remark
    Show marketing remark (505 chars)

    Charming three-bedroom, one-bath ranch featuring vinyl flooring throughout and a spacious layout. The large living room is filled with natural light, creating a warm and inviting atmosphere. The generous kitchen offers plenty of room for cooking and dining, with appliances included for your convenience. The updated bathroom is modern and functional. Step outside to enjoy the expansive, fully fenced backyard-perfect for relaxing, entertaining, or pets. This home is move-in ready and full of potential!

  19. 2023-10-28
    historical $1,095
  20. 2023-10-05
    listed $1,095

ⓘ 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
$1,429 · $119/mo
Projected year-2 tax
$1,429 · $119/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
$15,178
− Mortgage interest
−$7,170
− Property taxes
−$1,429
− Insurance
−$640
− Repairs & maintenance
−$1,214
− Management
−$1,214
− Depreciation
−$3,724
Taxable loss
−$213
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$51
After-tax cash flow
$1,918/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)
20,855
Household income
$58,041
Rent vs Own
32.3% rent · 67.7% own
Severe rent burden
987.0

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 (85%)
Race & ethnicity
White 85% Hispanic / Latino 5% Two or more races 4% Black 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 3% Serbian 2% Italian 1%
Foreign-born
2% · Canada, Vietnam
Languages at home
96% English-only · Spanish 3%

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
▼ -61.16%
Current HPI
266.9819
Rent YoY
▲ 1.82%
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

+11589.5% since first listed
7 events — show timeline
  • 2026-02-27 Price Changed $128,000 MIBOR as Distributed by MLS Grid
  • 2026-02-02 Listed $130,000 MIBOR as Distributed by MLS Grid
  • 2025-10-08 Sold (MLS) $120,000 MIBOR as Distributed by MLS Grid
  • 2025-09-06 Pending MIBOR as Distributed by MLS Grid
  • 2025-07-16 Listed $120,000 MIBOR as Distributed by MLS Grid
  • 2023-10-28 Rental Removed $1,095 APPFOLIO
  • 2023-10-05 Listed for Rent $1,095 APPFOLIO

Property tax history

+5.0%/yr

Latest (2024): $1,429 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…