CashFlowRE
Sign in Sign up
1607 Bear Claw Ln
D+ Composite 48.58
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 +13.9/15.0
  • Cash flow +12.3/30.0
  • Rent growth +5.0/5.0
  • Schools +4.9/10.0
  • DSCR +3.7/10.0
  • Livability +3.5/5.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,900

1607 Bear Claw Ln · Huntertown, IN 46845
4 bd · 2.5 ba · 2,332 sqft · SingleFamily public records · 19 Days on market
Built 2001 6,970 sqft lot Est $350k · 14% under $12/mo HOA · 1% of rent

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

Listing remarks MLS

Taking Back Up Offers

Key facts

  • Spacious kitchen
  • Large pantry
  • Fenced backyard

Tags

MULTIPLE LIVING AREASSPACIOUS KITCHENCENTER ISLANDLARGE PANTRYUPSTAIRS LAUNDRY ROOMFENCED BACKYARD

Property features AI

Finance

  • HOA & community: Homeowners association with an annual fee (about $144/year; approx. $12/month)

Exterior

  • Parking: Attached 2-car garage; Concrete driveway; Off-street parking
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence (site-built); 2 stories
  • Construction: Vinyl siding; Asphalt shingle roof; Slab foundation; Built as site-built home
  • Exterior features: Privacy wood fencing; Landscaped, level lot; Shed(s)

Interior

  • Kitchen: Disposal; Dishwasher; Microwave; Refrigerator; Gas range; Laminate counters
  • Bedrooms: Bedrooms on upper level (number not provided)
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Walk-in closets; Eat-in kitchen; Laminate countertops; Gas-log fireplace in the living room
  • Laundry & utility: Gas dryer hookup; Upper-level laundry; Water heater (gas); Water softener (owned)

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/2.5-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $-53 ($-638/yr) — negative.
  • To cash-flow at today's rent, offer at most $291k (3.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $232k (22.6% below list).
  • Recommended offer: $232k (22.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 4.1% in Huntertown — 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 70/100 on livability (#159 in IN) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Northwest Allen County Schools (rural): math 51% / reading 58% proficiency, ranked #25 of 301 in IN (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 11% free/reduced lunch — higher-income household profile.
  • Zoned schools: Huntertown Elementary School (math 44% / reading 36%, grade F, #494 of 994 statewide, top 50%, 506 students, 38% FRL); Carroll Middle School (math 39% / reading 55%, grade D+, #65 of 330 statewide, top 21%, 994 students, 29% FRL); Carroll High School (math 59% / reading 86%, grade B+, #10 of 369 statewide, top 3%, 2,554 students, 21% FRL) — zoned schools average 29% FRL vs 11% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+10.5%/yr); 224 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 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 $2k of loan paydown is wiped out by about $9k 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 19 days — a 2% lower offer ($295k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y 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 $248k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $232,144 (22.6% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.77%
Cap rate
6.08%
Cash-on-cash
-0.76%
DSCR
0.97
GRM
10.8

CMA / ARV

ARV (on-the-fly)
$349,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1109 Holly Ridge Run 0.52mi 3/2.5 (-1) 2,290 (-2%) 1mo $293,000 $128 67
933 Braymer Trl 0.64mi 3/2.5 (-1) 2,383 (+2%) 1mo $349,900 $147 61
1514 Colebrook Ct 0.60mi 4/2.5 2,475 (+6%) 3mo $350,000 $141 59
812 Crimson Cv 0.59mi 4/2.5 2,144 (-8%) 1mo $345,000 $161 58
1017 Windsor Lake Dr 0.53mi 3/2.5 (-1) 2,488 (+7%) 3mo $359,000 $144 57
1365 Gateway Trl 0.68mi 4/2.5 2,193 (-6%) 5mo $328,000 $150 54
12125 Firekat Cv 0.58mi 3/2.5 (-1) 2,140 (-8%) 1mo $364,900 $171 54
1228 Holly Ridge Run 0.44mi 3/2.5 (-1) 2,600 (+12%) 3mo $283,000 $109 53
12146 Firekat Cv 0.60mi 3/2.5 (-1) 2,159 (-7%) 4mo $315,000 $146 51
11203 Glenbarr Dr 0.54mi 3/2.0 (-1) 2,101 (-10%) 1mo $315,000 $150 51
1435 Breckenridge Pass 0.72mi 4/2.5 2,138 (-8%) 3mo $325,000 $152 50
828 Perolla Dr 0.74mi 4/2.0 1,988 (-15%) 1mo $389,900 $196 38

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
-12.6%
Equity multiple
0.53×
Total profit
$-39,792
Equity at exit
$44,716
10-year hold
IRR
2.3%
Equity multiple
1.20×
Total profit
$16,509
Equity at exit
$25,930

Cash invested: $83,972 (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 46845

Home prices YoY
-34.6%
Rents YoY
10.5%
Active inventory
224
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,321 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$177 /mo · $2,129/yr
Insurance
$125
HOA
$12
Vacancy / Maint / Mgmt
$488
Net cashflow
$-53

Break-even live

Break-even rent $2,389
Max offer price $290,512
Occupancy floor 97%

Sensitivity live

Price -10% $117 -5% $32 +0% $-53 +5% $-138 +10% $-223
Rent -10% $-237 -5% $-145 +0% $-53 +5% $39 +10% $130
Rate -1.0pp $98 -0.5pp $23 base $-53 +0.5pp $-131 +1.0pp $-210

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
$74,975
Closing costs
$8,997
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3205 Water Wheel Run Fort Wayne, IN 4.0 2.5 2382 $2,500 $1.05 46d 1 1.26mi

HOA detail

Monthly dues
$12 · $144/yr

Listing history 14 events

  1. 2026-06-21
    days on market $299,900 Active 19 DOM
  2. 2026-06-18
    days on market $299,900 Active 16 DOM
  3. 2026-06-17
    days on market $299,900 Active 15 DOM
  4. 2026-06-16
    days on market $299,900 Active 14 DOM
  5. 2026-06-15
    days on market $299,900 Active 13 DOM
  6. 2026-06-14
    days on market $299,900 Active 11 DOM
  7. 2026-06-13
    days on market $299,900 Active 10 DOM
  8. 2026-06-10
    days on market $299,900 Active 8 DOM
  9. 2026-06-09
    days on market $299,900 Active 7 DOM
  10. 2026-06-09
    price $299,900 Active 6 DOM
  11. 2026-06-08
    days on market $315,000 Active 6 DOM
  12. 2026-06-07
    days on market $315,000 Active 5 DOM
  13. 2026-06-03
    remarks 699-char remark
  14. 2026-06-03
    listed $315,000 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
$2,129 · $177/mo
Projected year-2 tax
$2,339 · $195/mo
Expected delta
+$210/yr (+$18/mo · 9.9%)

ⓘ 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 ≥101°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$27,857
− Mortgage interest
−$16,799
− Property taxes
−$2,129
− Insurance
−$1,500
− Repairs & maintenance
−$2,229
− Management
−$2,229
− HOA
−$144
− Depreciation
−$8,724
Taxable loss
−$5,896
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,415
After-tax cash flow
$777/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
Northwest Allen County Schools
NCES district ID
1808250
Math proficiency
51% ▼ -6.00%
Reading proficiency
58% ▼ -5.00%
Median HH income
$78,952
Composite
49.26/100
National rank
#2027
State rank
#25 of 301 in IN

Livability — Huntertown

Score
70/100
State rank
#159
US rank
#7771

Category grades

Amenities F Commute F Cost of living A+ Crime A Employment A+ Housing A+ Health & safety F User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Huntertown, IN
County
Allen County · 326,813 people
City population
326,813
Metro
Fort Wayne, IN
Population (ZIP)
29,583
Household income
$112,676
Rent vs Own
16.0% rent · 84.0% own
Severe rent burden
467.0

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 (86%)
Race & ethnicity
White 86% Asian 4% Two or more races 4% Hispanic / Latino 3% Black 3%
Common ancestry
Italian 4% Romanian 3% Lithuanian 3%
Foreign-born
5% · Vietnam, Canada, China
Languages at home
93% English-only · Spanish 2% Chinese 1% Vietnamese 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
▼ -112.27%
Current HPI
212.3516
Rent YoY
▲ 10.47%
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

+27.0% since first listed
3 events — show timeline
  • 2026-06-02 Listed $315,000 IRMLS
  • 2021-07-16 Sold (MLS) $248,000 IRMLS
  • 2021-06-18 Listed $248,000 IRMLS

Property tax history

+5.4%/yr

Latest (2024): $2,129 · +16.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…