CashFlowRE
Sign in Sign up
1229 Wefel St
D Composite 44.68
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 +14.2/30.0
  • ARV discount +9.4/15.0
  • DSCR +4.3/10.0
  • Rent growth +4.2/5.0
  • Livability +4.2/5.0
  • 1% rule +3.7/10.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$129,900

1229 Wefel St · Fort Wayne, IN 46808
2 bd · 1.0 ba · 948 sqft · SingleFamily public records · 1 Days on market
Built 1900 6,000 sqft lot Est $136k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come check out this 2 bedroom investment property! The property is in need of some TLC. All trash, debris, and personal property will be removed before closing. Selling As-Is, Cash Only.

Key facts

  • New gas range
  • Open-concept kitchen
  • New vanity sink

Tags

OPEN-CONCEPT KITCHENNEW COUNTERTOPSNEW GAS RANGEFULLY RENOVATED BATHROOMNEW VANITY SINKNEW LIGHT FIXTURES

Property features AI

Finance

  • Other: Lot dimensions approximately 40 x 150 (0.14 acre)
  • HOA & community: No association amenities

Exterior

  • Parking: Off-street parking
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Cable available; Electric water heater
  • Home design: Single-family site-built home; One story; Subdivision: Sweetzer(s)
  • Construction: Vinyl siding; Shingle roof; Built on a traditional foundation (basement present)
  • Exterior features: Patio; Porch; Storm door(s); Chain link full fenced yard; Level lot

Interior

  • Kitchen: Refrigerator; Gas range
  • Bedrooms: Total of 5 rooms (bedroom count not specified)
  • Flooring: Hardwood; Carpet
  • Bathrooms: One full bathroom (located on the main level)
  • Heating & cooling: No central cooling indicated
  • Interior features: Eat-in kitchen; Natural woodwork; Laminate countertops; Full unfinished basement; Smoke detector(s)
  • Laundry & utility: Gas dryer hookup on the main level; Electric water heater

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 $130k.

Deal economics

  • At list price, monthly cash flow is $20 ($243/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 $114k (12.6% below list).
  • Recommended offer: $114k (12.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.8% in Fort Wayne — 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 84/100 on livability (#6 in IN, #676 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime C-, employment D+.
  • Fort Wayne Community Schools (urban): math 22% / reading 29% proficiency, ranked #263 of 301 in IN (top 87%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Bloomingdale Elementary School (math 12% / reading 8%, grade F, #921 of 994 statewide, top 94%, 300 students, 81% FRL); Northwood Middle School (math 14% / reading 22%, grade F, #279 of 330 statewide, top 86%, 587 students, 70% FRL); North Side High School (math 19% / reading 51%, grade F, #266 of 369 statewide, top 73%, 1,474 students, 66% FRL).
  • Market conditions: Rents rising fast (+7.0%/yr); 87 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 1,861 units permitted in Allen County in 2024 (576 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Allen County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 4y 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.
  • Current owner paid $50k; list at $130k implies a 160% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $113,516 (12.6% below list)

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.87%
Cap rate
6.48%
Cash-on-cash
0.67%
DSCR
1.03
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$135,564
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1101 Saint Marys Ave 0.25mi 2/1.0 908 (-4%) 1mo $130,000 $143 80
1016 Putnam St 0.43mi 2/1.0 1,000 (+6%) 2mo $145,000 $145 70
1918 Short St 0.54mi 2/1.0 974 (+3%) 8mo $139,900 $144 63
657 Florence Ave 0.63mi 2/1.0 960 (+1%) 10mo $136,000 $142 60
638 W 4th St 0.18mi 2/1.0 816 (-14%) 10mo $130,000 $159 60
1006 Archer Ave 0.49mi 3/1.0 (+1) 988 (+4%) 12mo $139,900 $142 55
2006 Saint Marys Ave 0.57mi 2/1.0 872 (-8%) 7mo $73,000 $84 54
630 W 4th St 0.19mi 3/1.0 (+1) 1,087 (+15%) 10mo $120,000 $110 54
1132 Burgess St 0.35mi 2/1.0 1,072 (+13%) 13mo $142,900 $133 51
1427 Margaret Ave 0.70mi 2/1.0 850 (-10%) 2mo $148,000 $174 48
1714 Spring St 0.70mi 2/1.0 864 (-9%) 8mo $117,000 $135 46
1501 Runnion Ave 0.74mi 2/1.0 864 (-9%) 10mo $167,900 $194 43

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 · 6.98% rent growth · sell at horizon

5-year hold
IRR
-11.0%
Equity multiple
0.59×
Total profit
$-15,027
Equity at exit
$19,369
10-year hold
IRR
3.1%
Equity multiple
1.27×
Total profit
$9,654
Equity at exit
$11,231

Cash invested: $36,372 (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 46808

Rents YoY
7.0%
Active inventory
87
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,135 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$141 /mo · $1,694/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$20

Break-even live

Break-even rent $1,110
Max offer price $129,900
Occupancy floor 93%

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
$32,475
Closing costs
$3,897
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
706 3rd St Unit 1 Fort Wayne, IN 2.0 1.0 930 $995 $1.07 43d 1 0.08mi
1437 Oakland St Fort Wayne, IN 3.0 1.0 1000 $1,250 $1.25 43d 1 0.19mi
835 Van Buren St Fort Wayne, IN 2.0 1.0–2.0 750 $1,995 $2.66 13d 29 0.61mi
116 W Columbia St Fort Wayne, IN 1.0 1.0 689 $1,305 $1.89 13d 3 0.66mi
2131 N Wells St Apt 1 Fort Wayne, IN 1.0 1.0 800 $800 $1.00 13d 1 0.68mi
112 W Washington Blvd Fort Wayne, IN 1.0–2.0 1.0–2.0 768 $1,500 $1.95 21d 2 0.88mi
101 Three Rivers N Fort Wayne, IN 2.0 1.0 760 $2,102 $2.76 21d 11 0.89mi
1250 Ewing St Fort Wayne, IN 2.0 1.0–2.0 980 $2,081 $2.12 21d 24 0.91mi
1915 Ellen Ave Fort Wayne, IN 2.0 1.0 1100 $950 $0.86 13d 1 0.92mi
424 Nussbaum Ave Fort Wayne, IN 2.0 1.0 650 $1,200 $1.85 21d 1 0.92mi
877 Lavina St Fort Wayne, IN 1.0–3.0 1.0–2.0 997 $2,187 $2.19 43d 17 0.93mi
608 Anderson Ave Unit 1 Fort Wayne, IN 2.0 1.0 804 $875 $1.09 21d 1 0.99mi
2718 Sherman Blvd Fort Wayne, IN 2.0 1.0 900 $925 $1.03 21d 1 1.03mi
425 E Wayne St Fort Wayne, IN 1.0 1.0 578 $795 $1.38 21d 1 1.06mi
1332 Swinney Ave Fort Wayne, IN 2.0 1.0 1035 $1,300 $1.26 43d 1 1.13mi
1421 Swinney Ave Unit 2 Fort Wayne, IN 1.0 1.0 950 $850 $0.89 43d 1 1.17mi
1829 Broadway Unit 1831 Fort Wayne, IN 1.0 1.0 600 $950 $1.58 43d 1 1.17mi
805 Edgewater Ave Fort Wayne, IN 3.0 1.0 1075 $1,550 $1.44 13d 1 1.20mi
807 Edgewater Ave Fort Wayne, IN 3.0 1.0 1075 $1,450 $1.35 21d 1 1.21mi
840 Columbia Ave Unit A Fort Wayne, IN 1.0 1.0 650 $650 $1.00 13d 1 1.25mi
1905 Hillside Ave Apt 1 Fort Wayne, IN 1.0 1.0 680 $825 $1.21 43d 1 1.32mi
937 Columbia Ave Unit 937-4 Fort Wayne, IN 1.0 1.0 630 $850 $1.35 13d 1 1.32mi
1005 Columbia Ave Unit 1005-1 Fort Wayne, IN 2.0 1.0 680 $950 $1.40 13d 1 1.34mi
217 W Masterson Ave Fort Wayne, IN 2.0 1.0 1100 $995 $0.90 21d 1 1.36mi
2005 Bayer Ave Fort Wayne, IN 2.0 1.0 840 $895 $1.07 43d 1 1.39mi
2136 Miner St #2 Fort Wayne, IN 2.0 1.0 850 $1,200 $1.41 43d 1 1.39mi
309 W Williams St Unit 1 Fort Wayne, IN 2.0 1.0 900 $900 $1.00 21d 1 1.42mi
344 Dunnwood Dr Unit 1 Fort Wayne, IN 2.0 1.0 800 $695 $0.87 43d 1 1.42mi
227 W Williams St Unit 3 Fort Wayne, IN 1.0 1.0 590 $650 $1.10 43d 1 1.44mi
2133 Riedmiller Ave Fort Wayne, IN 3.0 1.0 1056 $1,050 $0.99 21d 1 1.46mi
607 Curdes Ave Fort Wayne, IN 3.0 1.5 1072 $1,450 $1.35 21d 1 1.47mi
1115 Edgewater Ave Unit 1115-2 Fort Wayne, IN 1.0 1.0 550 $825 $1.50 13d 1 1.48mi

Listing history 2 events

  1. 2026-06-19
    remarks 699-char remark
  2. 2026-06-19
    listed $129,900 Active 1 DOM

ⓘ 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
$1,694 · $141/mo
Projected year-2 tax
$1,694 · $141/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 17 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
$13,622
− Mortgage interest
−$7,276
− Property taxes
−$1,694
− Insurance
−$650
− Repairs & maintenance
−$1,090
− Management
−$1,090
− Depreciation
−$3,779
Taxable loss
−$1,956
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$470
After-tax cash flow
$713/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
Fort Wayne Community Schools
NCES district ID
1803630
Math proficiency
22% ▼ -11.00%
Reading proficiency
29% ▼ -7.00%
Median HH income
$41,951
Composite
21.68/100
National rank
#8275
State rank
#263 of 301 in IN

Livability — Fort Wayne

Score
84/100
State rank
#6
US rank
#676

Category grades

Amenities A+ Commute A+ Cost of living A+ Crime C- Employment D+ Housing A+ Health & safety A+ User ratings B-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fort Wayne, IN
County
Allen County · 326,813 people
City population
326,813
Metro
Fort Wayne, IN
Population (ZIP)
19,684
Household income
$53,359
Rent vs Own
39.4% rent · 60.6% own
Severe rent burden
625.0

Population outlook (Allen County) Hauer SSP2

Today (2025)
394,020 people
By 2030
405,128 · +2.8%
By 2040
423,476 · +7.5%
By 2050
435,137 · +10.4%
By 2075
450,293 · +14.3%
By 2100
424,101 · +7.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Hispanic / Latino 13% Two or more races 9% Black 9% Asian 2%
Hispanic origin (detail)
Mexican 10% Puerto Rican 2%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
7% · Canada, Philippines, South Korea
Languages at home
86% English-only · Spanish 10% Korean 2% Other Asian/Pacific 1%

Political lean MEDSL · Allen

2024 margin
R (+12.5) · D 42.9% · R 55.4% · Other 1.7%
2008→2024 swing
-8.1pp toward R · 2008: -4.3pp · 2024: -12.5pp
All cycles
2024: R+12.5 2020: R+11.2 2016: R+19.6 2012: R+16.8 2008: R+4.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -288.51%
Current HPI
239.6115
Rent YoY
▲ 6.98%
Metro
Fort Wayne, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+136.6% since first listed
3 events — show timeline
  • 2026-06-18 Listed $129,900 IRMLS
  • 2022-02-17 Sold (MLS) $50,000 IRMLS
  • 2022-01-31 Listed $54,900 IRMLS

Property tax history

+0.8%/yr

Latest (2024): $1,694 · +21.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…