CashFlowRE
Sign in Sign up
1411 Halford St
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

$56,900

1411 Halford St · Anderson, IN 46016
2 bd · 1.0 ba · 832 sqft · SingleFamily public records · 186 Days on market
Built 1929 6,350 sqft lot Est $101k · 43% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Located at 1411 Halford ST, Anderson, IN, this single-family residence presents a great investment opportunity for the discerning buyer. Calling all handy homeowners and investors, this is your chance to transform potential into profit. With 832 square feet of living area offering endless possibilities, imagine crafting a welcoming atmosphere within the two bedrooms, each space ready to become a personalized haven. The full bathroom provides a canvas for rejuvenation, awaiting your design vision to transform it into a tranquil retreat. The generous 6350 square foot lot offers an expansive outdoor area, perfect for creating an inviting garden oasis or an entertainment space that extends the

Key facts

  • Generous lot
  • Vintage charm
  • Outdoor area

Tags

GENEROUS LOTOUTDOOR AREAVINTAGE CHARM

Property features AI

Finance

  • Other: Has additional parcels

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Public water; Municipal sewer connected; 100 amp electrical service; Electricity connected; Natural gas connected
  • Home design: Single-family residence (attached property); One story; Property listed as fixer; Less than 1/4 acre lot
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Covered porch; Storage shed; See remarks for lot details

Interior

  • Kitchen: Electric oven; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air heating (natural gas); No central air
  • Interior features: Attic access; Finished basement
  • Laundry & utility: Natural gas connection

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 $57k.

Deal economics

  • At list price, monthly cash flow is $354 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($946 rent vs $57k).
  • Recommended offer: $50k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.8% 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% 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 31% 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 $393 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 186 days — a 12% lower offer ($50k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 23y ago; this cycle's ask has dropped $13k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $7k; list at $57k implies a 713% 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 $50,072 (12.0% below list)

Questions for the listing agent

  1. It's been on market 186 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 1929 — 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. 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.
  8. 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.
  9. 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
13.76%
Cash-on-cash
26.65%
DSCR
2.19
GRM
5.0

CMA / ARV

ARV (on-the-fly)
$100,672
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1423 Halford St 0.03mi 3/1.0 (+1) 864 (+4%) 2mo $68,000 $79 86
1632 W 17th St 0.30mi 2/1.0 840 (+1%) 12mo $38,000 $45 74
2308 W 16th St 0.21mi 2/1.0 756 (-9%) 3mo $91,500 $121 72
1830 Nichol Ave 0.13mi 2/1.0 943 (+13%) 4mo $55,000 $58 68
1516 Fulton St 0.18mi 2/1.0 720 (-14%) 3mo $63,500 $88 67
1812 Halford St 0.28mi 2/1.0 720 (-14%) 3mo $50,000 $69 62
2241 Nelle St 0.59mi 2/1.0 796 (-4%) 4mo $66,500 $84 62
1640 W 7th St 0.57mi 2/1.0 810 (-3%) 12mo $98,500 $122 59
710 Henry St 0.68mi 3/1.0 (+1) 864 (+4%) 5mo $108,900 $126 53
2610 W 18th St 0.49mi 3/1.0 (+1) 900 (+8%) 13mo $119,000 $132 47
2310 Halford St 0.64mi 2/2.0 744 (-11%) 2mo $150,000 $202 47
2517 Horton Dr 0.50mi 3/1.0 (+1) 936 (+12%) 12mo $128,000 $137 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
25.9%
Equity multiple
2.14×
Total profit
$18,202
Equity at exit
$8,484
10-year hold
IRR
36.5%
Equity multiple
5.21×
Total profit
$67,043
Equity at exit
$4,920

Cash invested: $15,932 (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
$946 high interval (Pro) →
Mortgage (P&I)
$298
Tax est. 1.5%
$71 /mo · $854/yr
Insurance
$24
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$354

Break-even live

Break-even rent $498
Max offer price $56,900
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
$14,225
Closing costs
$1,707
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1404 Walton St Anderson, IN 3.0 1.0 1090 $995 $0.91 43d 1 0.11mi
1136 Irving Way Anderson, IN 2.0 1.0 900 $895 $0.99 21d 1 0.15mi
1123 Louise St Anderson, IN 2.0 1.0 850 $850 $1.00 43d 1 0.17mi
1720 Nelle St Anderson, IN 2.0 1.0 768 $1,100 $1.43 23d 1 0.28mi
1640 W 17th St Anderson, IN 2.0 1.0 810 $895 $1.10 20d 1 0.30mi
1616 W 16th St Anderson, IN 2.0 1.0 1038 $1,050 $1.01 43d 1 0.31mi
1614 W 18th St Anderson, IN 2.0 1.0 690 $975 $1.41 23d 1 0.38mi
2004 Arrow Ave Anderson, IN 2.0 1.0 816 $1,125 $1.38 23d 1 0.46mi
1708 W 7th St Anderson, IN 1.0 1.0 700 $1,000 $1.43 43d 1 0.52mi
1708 W 7th St Anderson, IN 1.0 1.0 700 $875 $1.25 17d 1 0.52mi
1708 W 7th St Anderson, IN 1.0 1.0 700 $875 $1.25 19d 1 0.52mi
1631 W 7th St Anderson, IN 3.0 1.0 900 $1,000 $1.11 43d 1 0.53mi
1222 Nichol Ave Unit 4 Anderson, IN 3.0 1.0 1000 $1,135 $1.14 7d 1 0.55mi
1627 W 6th St Anderson, IN 2.0 1.0 650 $850 $1.31 23d 1 0.59mi
2705 Horton Dr Anderson, IN 3.0 1.0 936 $1,050 $1.12 20d 1 0.60mi
1502 Cedar St Anderson, IN 2.0 1.0 1104 $850 $0.77 43d 1 0.65mi
1312 W 8th St Unit 1332 F Anderson, IN 2.0 1.0 850 $979 $1.15 43d 1 0.69mi
1312 W 8th St Unit 1308H Anderson, IN 1.0 1.0 750 $999 $1.33 14d 1 0.69mi
1529 W 2nd St Anderson, IN 3.0 1.0 884 $1,200 $1.36 23d 1 0.85mi
2613 Louise St Anderson, IN 2.0 1.0 1096 $950 $0.87 21d 1 0.88mi
1020 W 5th St Unit 1022 Anderson, IN 1.0 1.0 550 $750 $1.36 43d 1 0.89mi
803 1/2 W 9th St Anderson, IN 1.0 1.0 600 $525 $0.88 43d 1 0.93mi
925 W 5th St Unit 1 Anderson, IN 1.0 1.0 617 $775 $1.26 16d 1 0.93mi
2208 Hendricks St Unit 3 Anderson, IN 1.0 1.0 585 $675 $1.15 43d 1 0.94mi
1708 Euclid Dr Anderson, IN 2.0 1.0 732 $1,225 $1.67 43d 1 0.94mi
2719 Dewey St Anderson, IN 2.0 1.0 877 $1,150 $1.31 43d 1 0.95mi
924 W 5th St Unit 924 Anderson, IN 1.0 1.0 750 $600 $0.80 23d 1 0.95mi
924 W 5th St Unit 928 Anderson, IN 1.0 1.0 600 $600 $1.00 43d 1 0.95mi
2203 W 28th St Anderson, IN 3.0 1.0 1068 $1,000 $0.94 43d 1 0.99mi
2411 Hendricks St Anderson, IN 3.0 1.0 860 $1,000 $1.16 23d 1 1.01mi
618 W 22nd St Anderson, IN 3.0 1.0 900 $1,250 $1.39 43d 1 1.04mi
702 W 23rd St Anderson, IN 1.0 1.0 560 $595 $1.06 4d 1 1.04mi
215 S Madison Ave Anderson, IN 1.0 1.0 600 $650 $1.08 43d 1 1.04mi
213 Madison Ave Anderson, IN 1.0 1.0 600 $650 $1.08 43d 1 1.04mi
2301 Sheridan St Anderson, IN 2.0 1.0 900 $950 $1.06 43d 1 1.05mi
1010 W 2nd St Unit 1 Anderson, IN 1.0 1.0 724 $925 $1.28 23d 1 1.06mi
1010 W 2nd St Unit 3 Anderson, IN 3.0 1.0 1025 $1,125 $1.10 14d 1 1.06mi
1010 W 2nd St Unit 2 Anderson, IN 2.0 1.0 875 $1,025 $1.17 21d 1 1.06mi
2442 Morton St Anderson, IN 2.0 1.0 862 $1,125 $1.31 23d 1 1.25mi
519 W 2nd St Anderson, IN 1.0 1.0 650 $800 $1.23 43d 1 1.27mi

Listing history 6 events

  1. 2026-06-18
    days on market $56,900 Active 186 DOM
  2. 2026-06-17
    days on market $56,900 Active 185 DOM
  3. 2026-06-16
    days on market $56,900 Active 184 DOM
  4. 2026-06-15
    days on market $56,900 Active 183 DOM
  5. 2026-06-13
    remarks 699-char remark
  6. 2026-06-13
    listed $56,900 Active 181 DOM

ⓘ 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
$11,348
− Mortgage interest
−$3,187
− Property taxes
−$854
− Insurance
−$284
− Repairs & maintenance
−$908
− Management
−$908
− Depreciation
−$1,655
Taxable income
$3,551
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$852
After-tax cash flow
$3,394/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

+128.5% since first listed
11 events — show timeline
  • 2026-06-11 Price Changed $56,900 MIBOR as Distributed by MLS Grid
  • 2026-06-11 Relisted MIBOR as Distributed by MLS Grid
  • 2026-04-24 Listing Removed MIBOR as Distributed by MLS Grid
  • 2025-10-24 Listed $69,900 MIBOR as Distributed by MLS Grid
  • 2023-09-25 Listing Removed MIBOR as Distributed by MLS Grid
  • 2023-09-14 Price Changed $59,900 MIBOR as Distributed by MLS Grid
  • 2023-08-06 Listed $64,900 MIBOR as Distributed by MLS Grid
  • 2005-11-29 Sold (MLS) $7,000 MIBOR as Distributed by MLS Grid
  • 2005-10-26 Listed $7,000 MIBOR as Distributed by MLS Grid
  • 2004-05-07 Listing Removed MIBOR as Distributed by MLS Grid
  • 2003-11-10 Listed $24,900 MIBOR as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…