CashFlowRE
Sign in Sign up
2619 Meridian St
B Composite 70.57
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 +27.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.5/10.0
  • 1% rule +7.4/10.0
  • 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

$100,000

2619 Meridian St · Anderson, IN 46016
4 bd · 2.0 ba · 1,652 sqft · SingleFamily public records · 117 Days on market
Built 1890 7,200 sqft lot $61/sqft · 8% above area Est $121k · 17% under

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

Listing remarks MLS

Come check out this home with a great layout and plenty of space, ideal for a small DIY project or the perfect opportunity for investors.

Key facts

  • 7,200 sq ft lot
  • 2 garage spots
  • Built 1890

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 4-bed/2.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $286 ($3k/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: $91k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.7% 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); 188 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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 41% 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 ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($91k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 24y ago; this cycle's ask has dropped $20k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $55k; list at $100k implies a 82% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $91,000 (9.0% below list)

Questions for the listing agent

  1. It's been on market 117 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — 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
1.24%
Cap rate
9.72%
Cash-on-cash
12.25%
DSCR
1.55
GRM
6.7

CMA / ARV

ARV (median comp)
$121,074
List price
$100,000
Delta
-17.41%
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
2111 Central Ave 0.40mi 3/1.0 (-1) 1,611 (-2%) 2mo $77,000 $48 66
2119 Central Ave 0.39mi 4/2.5 1,508 (-9%) 1mo $152,900 $101 64
2025 George St 0.68mi 4/1.0 1,658 (+0%) 3mo $144,900 $87 62
2627 Chase St 0.24mi 4/2.0 1,844 (+12%) 10mo $90,677 $49 61
725 E 27th St 0.52mi 3/1.0 (-1) 1,596 (-3%) 2mo $55,000 $34 59
2924 Main St 0.24mi 3/1.0 (-1) 1,809 (+10%) 10mo $124,000 $69 56
2430 Walnut St 0.38mi 3/1.0 (-1) 1,764 (+7%) 8mo $70,000 $40 56
2011 Mckinley St 0.74mi 3/2.0 (-1) 1,694 (+2%) 1mo $115,000 $68 55
2127 George St 0.63mi 3/1.5 (-1) 1,736 (+5%) 9mo $31,000 $18 48
707 W 22nd St 0.59mi 3/1.0 (-1) 1,784 (+8%) 6mo $82,000 $46 45
118 Haverhill Dr 0.74mi 3/2.0 (-1) 1,512 (-8%) 8mo $149,000 $99 40
2012 George St 0.71mi 3/1.5 (-1) 1,827 (+11%) 11mo $120,000 $66 33

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
7.3%
Equity multiple
1.30×
Total profit
$8,398
Equity at exit
$14,910
10-year hold
IRR
20.5%
Equity multiple
3.13×
Total profit
$59,765
Equity at exit
$8,646

Cash invested: $28,000 (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
6.7×

Monthly cashflow live

Estimated rent
$1,237 high interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,500/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$260
Net cashflow
$286

Break-even live

Break-even rent $875
Max offer price $100,000
Occupancy floor 72%

Sensitivity live

Price -10% $355 -5% $321 +0% $286 +5% $251 +10% $217
Rent -10% $188 -5% $237 +0% $286 +5% $335 +10% $384
Rate -1.0pp $336 -0.5pp $311 base $286 +0.5pp $260 +1.0pp $234

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
$25,000
Closing costs
$3,000
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
228 E 29th St Anderson, IN 3.0 2.0 1440 $1,295 $0.90 5d 1 0.24mi
2627 Chase St Anderson, IN 3.0 1.0 1050 $850 $0.81 18d 1 0.26mi
2233 Fairview St Anderson, IN 3.0 1.5 1452 $1,195 $0.82 24d 1 0.51mi
229 W 19th St Anderson, IN 3.0 1.0 1200 $1,000 $0.83 44d 1 0.55mi
1318 E 28th St Anderson, IN 3.0 1.0 1280 $1,300 $1.02 13d 1 0.88mi
120 W 10th St Anderson, IN 1.0–3.0 1.0 1066 $1,150 $1.08 2d 1 1.14mi
1222 Nichol Ave Unit 1 Anderson, IN 5.0 1.0 1350 $1,195 $0.89 17d 1 1.30mi
921 W 9th St Anderson, IN 3.0 2.0 1611 $1,375 $0.85 24d 1 1.33mi
1121 Victory Ct Anderson, IN 3.0 1.0 2053 $1,295 $0.63 22d 1 1.39mi

Listing history 15 events

  1. 2026-05-10
    status Pending 137-char remark
    Show marketing remark (137 chars)

    Come check out this home with a great layout and plenty of space, ideal for a small DIY project or the perfect opportunity for investors.

  2. 2026-05-10
    price $100,000 137-char remark
    Show marketing remark (137 chars)

    Come check out this home with a great layout and plenty of space, ideal for a small DIY project or the perfect opportunity for investors.

  3. 2026-03-27
    price $99,999 137-char remark
    Show marketing remark (137 chars)

    Come check out this home with a great layout and plenty of space, ideal for a small DIY project or the perfect opportunity for investors.

  4. 2026-02-23
    price $100,000 137-char remark
    Show marketing remark (137 chars)

    Come check out this home with a great layout and plenty of space, ideal for a small DIY project or the perfect opportunity for investors.

  5. 2026-02-20
    price $105,000 137-char remark
    Show marketing remark (137 chars)

    Come check out this home with a great layout and plenty of space, ideal for a small DIY project or the perfect opportunity for investors.

  6. 2026-01-19
    price $110,000 137-char remark
    Show marketing remark (137 chars)

    Come check out this home with a great layout and plenty of space, ideal for a small DIY project or the perfect opportunity for investors.

  7. 2026-01-16
    price $115,000 137-char remark
    Show marketing remark (137 chars)

    Come check out this home with a great layout and plenty of space, ideal for a small DIY project or the perfect opportunity for investors.

  8. 2026-01-12
    listed $120,000 Active 137-char remark
    Show marketing remark (137 chars)

    Come check out this home with a great layout and plenty of space, ideal for a small DIY project or the perfect opportunity for investors.

  9. 2009-01-10
    historical 271-char remark
    Show marketing remark (271 chars)

    Great 4-5 bedroom that has been remodeled. New porch,flooring, carpet, gutters, soffet & Fascia, new exterior doors, new garage door, new siding, kitchen in process of remodel with new counter tops to be installed. Lots of room and living space! Immediate possession.

  10. 2008-02-15
    soldstatus $55,000 271-char remark
    Show marketing remark (271 chars)

    Great 4-5 bedroom that has been remodeled. New porch,flooring, carpet, gutters, soffet & Fascia, new exterior doors, new garage door, new siding, kitchen in process of remodel with new counter tops to be installed. Lots of room and living space! Immediate possession.

  11. 2007-03-29
    listed $59,900 271-char remark
    Show marketing remark (271 chars)

    Great 4-5 bedroom that has been remodeled. New porch,flooring, carpet, gutters, soffet & Fascia, new exterior doors, new garage door, new siding, kitchen in process of remodel with new counter tops to be installed. Lots of room and living space! Immediate possession.

  12. 2006-10-02
    soldstatus $20,000
  13. 2006-05-19
    listed $22,500
  14. 2002-03-29
    soldstatus $49,900
  15. 2002-01-10
    listed $49,900

ⓘ 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
  • 🫁 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
$14,841
− Mortgage interest
−$5,602
− Property taxes
−$1,500
− Insurance
−$500
− Repairs & maintenance
−$1,187
− Management
−$1,187
− Depreciation
−$2,909
Taxable income
$1,956
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$469
After-tax cash flow
$2,962/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

+100.4% since first listed
15 events — show timeline
  • 2026-05-10 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-10 Price Changed $100,000 MIBOR as Distributed by MLS Grid
  • 2026-03-27 Price Changed $99,999 MIBOR as Distributed by MLS Grid
  • 2026-02-23 Price Changed $100,000 MIBOR as Distributed by MLS Grid
  • 2026-02-20 Price Changed $105,000 MIBOR as Distributed by MLS Grid
  • 2026-01-19 Price Changed $110,000 MIBOR as Distributed by MLS Grid
  • 2026-01-16 Price Changed $115,000 MIBOR as Distributed by MLS Grid
  • 2026-01-12 Listed $120,000 MIBOR as Distributed by MLS Grid
  • 2009-01-10 Listing Removed MIBOR as Distributed by MLS Grid
  • 2008-02-15 Sold (MLS) $55,000 MIBOR as Distributed by MLS Grid
  • 2007-03-29 Listed $59,900 MIBOR as Distributed by MLS Grid
  • 2006-10-02 Sold (MLS) $20,000 MIBOR as Distributed by MLS Grid
  • 2006-05-19 Listed $22,500 MIBOR as Distributed by MLS Grid
  • 2002-03-29 Sold (MLS) $49,900 MIBOR as Distributed by MLS Grid
  • 2002-01-10 Listed $49,900 MIBOR as Distributed by MLS Grid

Property tax history

-38.4%/yr

Latest (2024): $5 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…