CashFlowRE
Sign in Sign up
5700 Fontana Dr
D+ Composite 49.45
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 +17.6/30.0
  • ARV discount +10.7/15.0
  • DSCR +5.5/10.0
  • 1% rule +4.3/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$215,000

5700 Fontana Dr · Fort Wayne, IN 46815
4 bd · 2.5 ba · 1,908 sqft · SingleFamily public records · 41 Days on market
Built 1967 9,592 sqft lot $113/sqft · 7% below area Est $231k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 5700 Fontana Drive, a two-story home offering 4 bedrooms, 2 full baths, 1 half bath, and 1,908 square feet of living space. The kitchen features white cabinetry, ample counter space, and a center island, and opens to a dining area with tile flooring. A spacious lower-level living area provides additional living space and includes sliding door access to the backyard. The home offers multiple bedrooms, a dedicated laundry area, and a mix of flooring throughout. The fully fenced backyard includes a deck, patio area, and a storage shed. Schedule your showing today!

Key facts

  • Dining area
  • Tile flooring
  • Two story home

Tags

TWO STORY HOMEWHITE CABINETRYCENTER ISLANDDINING AREATILE FLOORINGLOWER LEVEL LIVING AREA

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 $215k.

Deal economics

  • At list price, monthly cash flow is $170 ($2k/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 $199k (7.5% below list).
  • Recommended offer: $199k (7.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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-, schools D+, 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.
  • Market conditions: 101 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,861 units permitted in Allen County in 2024 (576 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($73k/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 $1k of loan paydown is wiped out by about $6k 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 41 days — a 3% lower offer ($209k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 11y ago; this cycle's ask has dropped $25k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $152k; 41% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $198,878 (7.5% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
  2. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.93%
Cap rate
7.24%
Cash-on-cash
3.39%
DSCR
1.15
GRM
9.0

CMA / ARV

ARV (median comp)
$231,464
List price
$215,000
Delta
-7.11%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5700 Fontana Dr 0.00mi 4/2.5 1,908 (0%) 0mo $205,000 $107 100
4220 Thorton Dr 0.13mi 4/2.5 1,752 (-8%) 1mo $268,000 $153 79
4321 Oakhurst Dr 0.10mi 4/2.5 1,728 (-9%) 5mo $243,000 $141 76
5107 Louden Dr 0.43mi 4/2.5 1,982 (+4%) 4mo $260,000 $131 71
5014 Tristam Ct 0.42mi 4/2.5 2,052 (+8%) 0mo $275,400 $134 68
6030 Glenview Dr 0.27mi 4/2.0 2,141 (+12%) 1mo $240,000 $112 64
4135 Oakleaf Dr 0.46mi 3/2.5 (-1) 1,800 (-6%) 1mo $195,000 $108 64
6033 Bohde Trl 0.46mi 4/2.5 2,115 (+11%) 0mo $302,000 $143 60
4835 Eicher Dr 0.44mi 4/3.0 2,061 (+8%) 5mo $339,000 $164 60
4024 Oakleaf Dr 0.52mi 3/1.0 (-1) 2,044 (+7%) 1mo $193,000 $94 52
5901 Thoreau Ave 0.54mi 4/2.0 1,656 (-13%) 1mo $252,000 $152 50
4209 Reed Rd 0.63mi 4/2.0 1,646 (-14%) 4mo $130,000 $79 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-11.0%
Equity multiple
0.60×
Total profit
$-24,025
Equity at exit
$32,057
10-year hold
IRR
-1.7%
Equity multiple
0.88×
Total profit
$-7,056
Equity at exit
$18,589

Cash invested: $60,200 (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 46815

Active inventory
101
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,989 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$184 /mo · $2,207/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$418
Net cashflow
$170

Break-even live

Break-even rent $1,773
Max offer price $215,000
Occupancy floor 86%

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
$53,750
Closing costs
$6,450
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4725 Maple Terrace Pkwy Fort Wayne, IN 4.0 2.0 2068 $2,200 $1.06 13d 1 0.75mi
4251 Scokian Dr Fort Wayne, IN 3.0 2.0 1328 $2,100 $1.58 43d 1 1.04mi
4920 Desoto Dr Fort Wayne, IN 4.0 2.0 1738 $1,924 $1.11 13d 1 1.12mi
3226 Arrowwood Dr Fort Wayne, IN 4.0 2.0 2096 $1,949 $0.93 43d 1 1.17mi
3010 Simcoe Dr Fort Wayne, IN 1.0–3.0 1.0–2.5 940 $1,609 $1.71 13d 10 1.20mi
3715 Marigold Dr Fort Wayne, IN 4.0 2.5 2535 $2,200 $0.87 43d 1 1.43mi

Listing history 11 events

  1. 2026-05-08
    status Pending 578-char remark
    Show marketing remark (578 chars)

    Welcome to 5700 Fontana Drive, a two-story home offering 4 bedrooms, 2 full baths, 1 half bath, and 1,908 square feet of living space. The kitchen features white cabinetry, ample counter space, and a center island, and opens to a dining area with tile flooring. A spacious lower-level living area provides additional living space and includes sliding door access to the backyard. The home offers multiple bedrooms, a dedicated laundry area, and a mix of flooring throughout. The fully fenced backyard includes a deck, patio area, and a storage shed. Schedule your showing today!

  2. 2026-04-28
    price $215,000 578-char remark
    Show marketing remark (578 chars)

    Welcome to 5700 Fontana Drive, a two-story home offering 4 bedrooms, 2 full baths, 1 half bath, and 1,908 square feet of living space. The kitchen features white cabinetry, ample counter space, and a center island, and opens to a dining area with tile flooring. A spacious lower-level living area provides additional living space and includes sliding door access to the backyard. The home offers multiple bedrooms, a dedicated laundry area, and a mix of flooring throughout. The fully fenced backyard includes a deck, patio area, and a storage shed. Schedule your showing today!

  3. 2026-04-23
    price $228,900 578-char remark
    Show marketing remark (578 chars)

    Welcome to 5700 Fontana Drive, a two-story home offering 4 bedrooms, 2 full baths, 1 half bath, and 1,908 square feet of living space. The kitchen features white cabinetry, ample counter space, and a center island, and opens to a dining area with tile flooring. A spacious lower-level living area provides additional living space and includes sliding door access to the backyard. The home offers multiple bedrooms, a dedicated laundry area, and a mix of flooring throughout. The fully fenced backyard includes a deck, patio area, and a storage shed. Schedule your showing today!

  4. 2026-04-14
    price $232,900 578-char remark
    Show marketing remark (578 chars)

    Welcome to 5700 Fontana Drive, a two-story home offering 4 bedrooms, 2 full baths, 1 half bath, and 1,908 square feet of living space. The kitchen features white cabinetry, ample counter space, and a center island, and opens to a dining area with tile flooring. A spacious lower-level living area provides additional living space and includes sliding door access to the backyard. The home offers multiple bedrooms, a dedicated laundry area, and a mix of flooring throughout. The fully fenced backyard includes a deck, patio area, and a storage shed. Schedule your showing today!

  5. 2026-03-27
    listed $239,900 Active 578-char remark
    Show marketing remark (578 chars)

    Welcome to 5700 Fontana Drive, a two-story home offering 4 bedrooms, 2 full baths, 1 half bath, and 1,908 square feet of living space. The kitchen features white cabinetry, ample counter space, and a center island, and opens to a dining area with tile flooring. A spacious lower-level living area provides additional living space and includes sliding door access to the backyard. The home offers multiple bedrooms, a dedicated laundry area, and a mix of flooring throughout. The fully fenced backyard includes a deck, patio area, and a storage shed. Schedule your showing today!

  6. 2020-12-04
    soldstatus $152,000
  7. 2020-10-09
    listed $149,900
  8. 2018-09-13
    soldstatus $116,750
  9. 2018-07-26
    listed $119,000
  10. 2018-01-25
    listed $119,000
  11. 2015-05-09
    listed $112,000

ⓘ 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
$2,207 · $184/mo
Projected year-2 tax
$2,207 · $184/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 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
$23,865
− Mortgage interest
−$12,043
− Property taxes
−$2,207
− Insurance
−$1,075
− Repairs & maintenance
−$1,909
− Management
−$1,909
− Depreciation
−$6,255
Taxable loss
−$1,533
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$368
After-tax cash flow
$2,410/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)
27,238
Household income
$73,239
Rent vs Own
24.9% rent · 75.1% own
Severe rent burden
604.0

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 (78%)
Race & ethnicity
White 78% Black 9% Two or more races 7% Asian 5% Hispanic / Latino 4%
Common ancestry
Italian 2% Lithuanian 2% Romanian 2%
Foreign-born
4% · Philippines, Canada
Languages at home
93% English-only · Other Asian/Pacific 4% Spanish 1% Other Indo-European 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
▼ -219.81%
Current HPI
245.2095
Rent YoY
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

+92.0% since first listed
11 events — show timeline
  • 2026-05-08 Pending IRMLS
  • 2026-04-28 Price Changed $215,000 IRMLS
  • 2026-04-23 Price Changed $228,900 IRMLS
  • 2026-04-14 Price Changed $232,900 IRMLS
  • 2026-03-27 Listed $239,900 IRMLS
  • 2020-12-04 Sold (MLS) $152,000 IRMLS
  • 2020-10-09 Listed $149,900 IRMLS
  • 2018-09-13 Sold (MLS) $116,750 IRMLS
  • 2018-07-26 Listed $119,000 IRMLS
  • 2018-01-25 Listed $119,000 IRMLS
  • 2015-05-09 Listed $112,000 IRMLS

Property tax history

-0.2%/yr

Latest (2024): $2,207 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…