CashFlowRE
Sign in Sign up
1141 Lexington Ave
D+ Composite 46.14
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).

  • ARV discount +15.0/15.0
  • Cash flow +9.9/30.0
  • 1% rule +5.0/10.0
  • Rent growth +4.6/5.0
  • Livability +4.2/5.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$135,000

1141 Lexington Ave · Fort Wayne, IN 46807
3 bd · 1.5 ba · 1,803 sqft · SingleFamily public records · 35 Days on market
Built 1937 0.35 ac lot Est $243k · 45% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PUBLIC AUCTION - WEDNESDAY, APRIL 8TH, 2026 at 6:00 PM EASTERN | Open Houses: Monday, March 23rd & April 6th, 5:00 - 6:30 PM Eastern | The price stated on this property is a guideline value | This property may sell for more or less than the guideline value, depending on the outcome of the auction bidding. | $5,000 down day of the auction. | 30 days to close | To see all terms, please visit our website. | Opportunity knocks for investors, flippers, and renovation enthusiasts! This 2-story home located at 1141 Lexington Ave in Fort Wayne offers tremendous potential for those ready to bring new life to a classic property. Situated on a spacious . 35+/- acre lot in Wayne Township near historic Southwood Park, this home features 3 bedroom, multiple living areas, and a full basement, providing plenty of space to reimagine and renovate. With the right vision and updates, this property could be transformed into a charming residence or profitable investment. One of the standout features is the newer HVAC system installed in 2024, including a Lennox natural gas forced-air furnace with central air conditioning-providing an excellent starting point for your renovation project. Inside, you’ll find a traditional layout with multiple living spaces including a living room with fireplace, family room with built-in shelving, dining room with wood flooring, and a den that could function as a potential fourth bedroom or office. The full basement offers additional functional space including a main recreational area, laundry area with utility sink, mechanical room, and storage area. Upstairs features three bedrooms. Outside the property includes a detached 2-car garage and a large yard, offering additional potential for landscaping, outdoor living space, or future improvements. This is your chance to transform a diamond in the rough into something special.

Key facts

  • Large yard
  • Full basement
  • Newer hvac system

Tags

NEWER HVAC SYSTEMMULTIPLE LIVING AREASFULL BASEMENTDETACHED 2-CAR GARAGELARGE YARD

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/1.5-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $-84 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $120k (11.0% below list).
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Recommended offer: $120k (11.0% below list) — sets the bar for cash-flow.

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: Harrison Hill Elementary School (math 21% / reading 18%, grade F, #814 of 994 statewide, top 83%, 618 students, 76% FRL); South Side High School (math 12% / reading 39%, grade F, #322 of 369 statewide, top 87%, 1,423 students, 73% FRL).
  • Market conditions: Rents rising fast (+8.2%/yr); 94 active listings in the ZIP; 13 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 $933 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

  • It's been on market 35 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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: property tax is 3.4% of price; built in 1937 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $120,145 (11.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  3. Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.00%
Cap rate
5.55%
Cash-on-cash
-2.67%
DSCR
0.88
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$243,405
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4615 Beaver Ave 0.33mi 3/1.5 1,794 (-0%) 3mo $255,000 $142 81
4233 Arlington Ave 0.42mi 3/1.5 1,696 (-6%) 2mo $220,000 $130 69
1205 Sheridan Ct 0.11mi 3/1.5 2,072 (+15%) 1mo $280,000 $135 69
4720 Beaver Ave 0.42mi 3/1.5 1,668 (-8%) 1mo $260,000 $156 67
1202 W Oakdale Dr 0.42mi 3/1.5 1,650 (-8%) 3mo $237,000 $144 64
4827 Arlington Ave 0.64mi 2/1.5 (-1) 1,794 (-0%) 3mo $190,000 $106 62
709 W Oakdale Dr 0.50mi 3/1.5 1,640 (-9%) 2mo $260,000 $159 60
1020 W Oakdale Dr 0.43mi 3/2.0 1,600 (-11%) 1mo $192,500 $120 58
525 W Pettit Ave 0.65mi 3/1.5 1,712 (-5%) 3mo $202,000 $118 58
306 W Sherwood Ter 0.74mi 3/2.5 1,757 (-3%) 1mo $180,000 $102 56
4825 Indiana Ave 0.53mi 4/2.5 (+1) 2,036 (+13%) 1mo $310,000 $152 44
3124 Broadway 0.71mi 3/2.0 1,556 (-14%) 1mo $159,900 $103 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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-13.9%
Equity multiple
0.47×
Total profit
$-19,939
Equity at exit
$20,129
10-year hold
IRR
2.6%
Equity multiple
1.23×
Total profit
$8,857
Equity at exit
$11,672

Cash invested: $37,800 (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 46807

Rents YoY
8.2%
Active inventory
94
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,351 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$387 /mo · $4,643/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$-84

Break-even live

Break-even rent $1,457
Max offer price $120,145
Occupancy floor

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
$33,750
Closing costs
$4,050
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
4201 S Wayne Ave Fort Wayne, IN 3.0 1.5 1252 $1,400 $1.12 21d 1 0.33mi
724 Kinnaird Ave Fort Wayne, IN 3.0 1.5 1880 $1,450 $0.77 43d 1 0.75mi
3510 S Harrison St Fort Wayne, IN 3.0 1.0 1248 $975 $0.78 13d 1 0.87mi
3008 Webster St Fort Wayne, IN 3.0 1.0 1344 $1,449 $1.08 21d 1 1.04mi
4133 Lafayette St Fort Wayne, IN 4.0 2.0 1640 $1,400 $0.85 21d 1 1.09mi
1353 Huestis Ave Fort Wayne, IN 4.0 1.0 1328 $1,300 $0.98 13d 1 1.13mi
2431 Fox Ave Fort Wayne, IN 3.0 1.5 1522 $1,550 $1.02 13d 1 1.16mi
700 Candlelite Ct Fort Wayne, IN 2.0–3.0 1.0–2.5 1388 $1,399 $1.01 13d 4 1.20mi
2616 S Harrison St Fort Wayne, IN 4.0 2.0 1908 $1,500 $0.79 43d 1 1.24mi
522 Pinegrove Ln Fort Wayne, IN 2.0–3.0 1.0–1.5 1248 $1,259 $1.01 13d 8 1.29mi
116 E Pontiac St Fort Wayne, IN 3.0 1.5 1400 $1,175 $0.84 21d 1 1.30mi
2530 Lafayette St Fort Wayne, IN 4.0 1.0 1816 $1,500 $0.83 43d 1 1.48mi
4405 S Park Dr Fort Wayne, IN 2.0 1.0 1440 $1,175 $0.82 13d 1 1.49mi

Listing history 4 events

  1. 2026-04-09
    status Pending 1878-char remark
    Show marketing remark (1878 chars)

    PUBLIC AUCTION - WEDNESDAY, APRIL 8TH, 2026 at 6:00 PM EASTERN | Open Houses: Monday, March 23rd & April 6th, 5:00 - 6:30 PM Eastern | The price stated on this property is a guideline value | This property may sell for more or less than the guideline value, depending on the outcome of the auction bidding. | $5,000 down day of the auction. | 30 days to close | To see all terms, please visit our website. | Opportunity knocks for investors, flippers, and renovation enthusiasts! This 2-story home located at 1141 Lexington Ave in Fort Wayne offers tremendous potential for those ready to bring new life to a classic property. Situated on a spacious . 35+/- acre lot in Wayne Township near historic Southwood Park, this home features 3 bedroom, multiple living areas, and a full basement, providing plenty of space to reimagine and renovate. With the right vision and updates, this property could be transformed into a charming residence or profitable investment. One of the standout features is the newer HVAC system installed in 2024, including a Lennox natural gas forced-air furnace with central air conditioning-providing an excellent starting point for your renovation project. Inside, you’ll find a traditional layout with multiple living spaces including a living room with fireplace, family room with built-in shelving, dining room with wood flooring, and a den that could function as a potential fourth bedroom or office. The full basement offers additional functional space including a main recreational area, laundry area with utility sink, mechanical room, and storage area. Upstairs features three bedrooms. Outside the property includes a detached 2-car garage and a large yard, offering additional potential for landscaping, outdoor living space, or future improvements. This is your chance to transform a diamond in the rough into something special.

  2. 2026-04-09
    status Pending
    Show marketing remark (1878 chars)

    PUBLIC AUCTION - WEDNESDAY, APRIL 8TH, 2026 at 6:00 PM EASTERN | Open Houses: Monday, March 23rd & April 6th, 5:00 - 6:30 PM Eastern | The price stated on this property is a guideline value | This property may sell for more or less than the guideline value, depending on the outcome of the auction bidding. | $5,000 down day of the auction. | 30 days to close | To see all terms, please visit our website. | Opportunity knocks for investors, flippers, and renovation enthusiasts! This 2-story home located at 1141 Lexington Ave in Fort Wayne offers tremendous potential for those ready to bring new life to a classic property. Situated on a spacious . 35+/- acre lot in Wayne Township near historic Southwood Park, this home features 3 bedroom, multiple living areas, and a full basement, providing plenty of space to reimagine and renovate. With the right vision and updates, this property could be transformed into a charming residence or profitable investment. One of the standout features is the newer HVAC system installed in 2024, including a Lennox natural gas forced-air furnace with central air conditioning-providing an excellent starting point for your renovation project. Inside, you’ll find a traditional layout with multiple living spaces including a living room with fireplace, family room with built-in shelving, dining room with wood flooring, and a den that could function as a potential fourth bedroom or office. The full basement offers additional functional space including a main recreational area, laundry area with utility sink, mechanical room, and storage area. Upstairs features three bedrooms. Outside the property includes a detached 2-car garage and a large yard, offering additional potential for landscaping, outdoor living space, or future improvements. This is your chance to transform a diamond in the rough into something special.

  3. 2026-03-05
    listed $135,000 Active 1878-char remark
    Show marketing remark (1878 chars)

    PUBLIC AUCTION - WEDNESDAY, APRIL 8TH, 2026 at 6:00 PM EASTERN | Open Houses: Monday, March 23rd & April 6th, 5:00 - 6:30 PM Eastern | The price stated on this property is a guideline value | This property may sell for more or less than the guideline value, depending on the outcome of the auction bidding. | $5,000 down day of the auction. | 30 days to close | To see all terms, please visit our website. | Opportunity knocks for investors, flippers, and renovation enthusiasts! This 2-story home located at 1141 Lexington Ave in Fort Wayne offers tremendous potential for those ready to bring new life to a classic property. Situated on a spacious . 35+/- acre lot in Wayne Township near historic Southwood Park, this home features 3 bedroom, multiple living areas, and a full basement, providing plenty of space to reimagine and renovate. With the right vision and updates, this property could be transformed into a charming residence or profitable investment. One of the standout features is the newer HVAC system installed in 2024, including a Lennox natural gas forced-air furnace with central air conditioning-providing an excellent starting point for your renovation project. Inside, you’ll find a traditional layout with multiple living spaces including a living room with fireplace, family room with built-in shelving, dining room with wood flooring, and a den that could function as a potential fourth bedroom or office. The full basement offers additional functional space including a main recreational area, laundry area with utility sink, mechanical room, and storage area. Upstairs features three bedrooms. Outside the property includes a detached 2-car garage and a large yard, offering additional potential for landscaping, outdoor living space, or future improvements. This is your chance to transform a diamond in the rough into something special.

  4. 2026-03-05
    listed $135,000 Active
    Show marketing remark (1878 chars)

    PUBLIC AUCTION - WEDNESDAY, APRIL 8TH, 2026 at 6:00 PM EASTERN | Open Houses: Monday, March 23rd & April 6th, 5:00 - 6:30 PM Eastern | The price stated on this property is a guideline value | This property may sell for more or less than the guideline value, depending on the outcome of the auction bidding. | $5,000 down day of the auction. | 30 days to close | To see all terms, please visit our website. | Opportunity knocks for investors, flippers, and renovation enthusiasts! This 2-story home located at 1141 Lexington Ave in Fort Wayne offers tremendous potential for those ready to bring new life to a classic property. Situated on a spacious . 35+/- acre lot in Wayne Township near historic Southwood Park, this home features 3 bedroom, multiple living areas, and a full basement, providing plenty of space to reimagine and renovate. With the right vision and updates, this property could be transformed into a charming residence or profitable investment. One of the standout features is the newer HVAC system installed in 2024, including a Lennox natural gas forced-air furnace with central air conditioning-providing an excellent starting point for your renovation project. Inside, you’ll find a traditional layout with multiple living spaces including a living room with fireplace, family room with built-in shelving, dining room with wood flooring, and a den that could function as a potential fourth bedroom or office. The full basement offers additional functional space including a main recreational area, laundry area with utility sink, mechanical room, and storage area. Upstairs features three bedrooms. Outside the property includes a detached 2-car garage and a large yard, offering additional potential for landscaping, outdoor living space, or future improvements. This is your chance to transform a diamond in the rough into something special.

ⓘ 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
$4,643 · $387/mo
Projected year-2 tax
$4,643 · $387/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 2/10 Low 7 d/yr ≥100°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$16,208
− Mortgage interest
−$7,562
− Property taxes
−$4,643
− Insurance
−$675
− Repairs & maintenance
−$1,297
− Management
−$1,297
− Depreciation
−$3,927
Taxable loss
−$3,193
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$766
After-tax cash flow
$-243/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)
16,317
Household income
$58,685
Rent vs Own
39.7% rent · 60.3% own
Severe rent burden
680.0

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
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 54% Two or more races 19% Hispanic / Latino 16% Black 14% Asian 4%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Slovak 3% Lithuanian 3% Romanian 2%
Foreign-born
9% · Canada, Philippines, Jamaica
Languages at home
82% English-only · Spanish 13% Other Asian/Pacific 4% German/W. Germanic 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
▼ -318.66%
Current HPI
272.6238
Rent YoY
▲ 8.24%
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

+0.0% since first listed
4 events — show timeline
  • 2026-04-09 Pending IRMLS
  • 2026-04-09 Pending MIBOR as Distributed by MLS Grid
  • 2026-03-05 Listed $135,000 MIBOR as Distributed by MLS Grid
  • 2026-03-05 Listed $135,000 IRMLS

Property tax history

+11.5%/yr

Latest (2024): $4,643 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…