CashFlowRE
Sign in Sign up
1834 Howell St
C- Composite 51.18
Why this score? — see what drove the C- 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 +20.2/30.0
  • ARV discount +7.0/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.4/10.0
  • Rent growth +4.2/5.0
  • Livability +4.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$149,999

1834 Howell St · Fort Wayne, IN 46808
3 bd · 1.5 ba · 1,188 sqft · SingleFamily public records · 6 Days on market
Built 1935 6,300 sqft lot Est $148k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Check this out!!! Has all new flooring up and down, freshly painted, mostly new vinyl windows, new exterior doors and storm doors, new heating and central air, new garage door and opener. This house was very well maintained and is ready for new occupant.

Key facts

  • Covered front porch
  • Detached garage
  • 6,300 sq ft lot

Tags

COVERED FRONT PORCHFULLY FENCED BACKYARDDETACHED GARAGE

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence (site-built); 2-story
  • Construction: Aluminum siding
  • Exterior features: Covered porch; Partial chain link fencing; Corner lot

Interior

  • Kitchen: Laminate counters
  • Bedrooms: 6 total rooms (bedroom count not specified)
  • Bathrooms: 1 full bathroom; 1 half bathroom; One main-level bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Laminate counters; Partial unfinished basement; One fireplace
  • Laundry & utility: Laundry located in basement

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 $150k.

Deal economics

  • At list price, monthly cash flow is $190 ($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 $141k (6.1% below list).
  • Recommended offer: $141k (6.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% 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: Washington Elementary School (math 27% / reading 17%, grade F, #790 of 994 statewide, top 81%, 238 students, 74% FRL); Portage Middle School (math 8% / reading 18%, grade F, #304 of 330 statewide, top 94%, 436 students, 79% FRL); Wayne High School (math 17% / reading 52%, grade F, #270 of 369 statewide, top 77%, 1,419 students, 68% FRL).
  • Market conditions: Rents rising fast (+7.0%/yr); 87 active listings in the ZIP; 18 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 32% of the median local income ($53k/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 $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.
  • At projected returns (-3.0% appreciation + 7.0% rent growth), your $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 9y 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 $68k; list at $150k implies a 120% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $140,848 (6.1% below list)

Questions for the listing agent

  1. Built in 1935 — 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. 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.
  5. 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.
  6. 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
0.94%
Cap rate
7.81%
Cash-on-cash
5.43%
DSCR
1.24
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$148,500
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1603 Howell St 0.28mi 3/1.5 1,188 (0%) 0mo $129,900 $109 87
1706 3rd St 0.24mi 2/1.0 (-1) 1,199 (+1%) 2mo $150,000 $125 79
2322 Montclair Ave 0.35mi 3/2.0 1,170 (-2%) 6mo $72,000 $62 74
1316 Sinclair St 0.46mi 3/1.0 1,208 (+2%) 3mo $135,000 $112 71
1646 Spring St 0.38mi 3/1.0 1,268 (+7%) 2mo $199,900 $158 67
1901 Emma Ave 0.49mi 3/1.5 1,252 (+5%) 3mo $174,900 $140 66
1318 Burgess St 0.45mi 2/1.0 (-1) 1,152 (-3%) 1mo $57,000 $49 66
1214 Spring St 0.60mi 3/1.0 1,164 (-2%) 5mo $154,500 $133 62
1905 W Main St 0.40mi 4/1.5 (+1) 1,320 (+11%) 3mo $128,250 $97 55
1701 Fairhill Rd 0.51mi 3/1.5 1,320 (+11%) 4mo $139,000 $105 54
1653 N Highlands Blvd 0.45mi 3/1.5 1,360 (+14%) 3mo $230,000 $169 52
1830 Romane Dr 0.73mi 3/1.0 1,040 (-12%) 10mo $192,500 $185 35

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
-3.9%
Equity multiple
0.85×
Total profit
$-6,390
Equity at exit
$22,365
10-year hold
IRR
9.5%
Equity multiple
1.86×
Total profit
$35,948
Equity at exit
$12,969

Cash invested: $42,000 (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 46808

Rents YoY
7.0%
Active inventory
87
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,408 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$74 /mo · $883/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$296
Net cashflow
$190

Break-even live

Break-even rent $1,168
Max offer price $149,999
Occupancy floor 82%

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
$37,500
Closing costs
$4,500
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1626 Howell St Unit 201 Fort Wayne, IN 3.0 2.0 1200 $1,700 $1.42 21d 1 0.22mi
1502 3rd St Fort Wayne, IN 3.0 1.5 1344 $1,650 $1.23 13d 1 0.38mi
1915 Ellen Ave Fort Wayne, IN 2.0 1.0 1100 $950 $0.86 13d 1 0.44mi
1704 Sprunger Ave Fort Wayne, IN 3.0 1.0 1141 $1,400 $1.23 43d 1 0.49mi
1437 Oakland St Fort Wayne, IN 3.0 1.0 1000 $1,250 $1.25 43d 1 0.68mi
915 Garden St Fort Wayne, IN 2.0 2.0 1275 $1,650 $1.29 13d 1 0.82mi
706 3rd St Unit 1 Fort Wayne, IN 2.0 1.0 930 $995 $1.07 43d 1 0.86mi
901 W Wayne St Unit 3 Fort Wayne, IN 2.0 2.0 1312 $1,700 $1.30 43d 1 0.99mi
835 Van Buren St Fort Wayne, IN 2.0 1.0–2.0 750 $1,995 $2.66 13d 29 1.02mi
702 Archer Ave Fort Wayne, IN 3.0 1.5 1273 $1,499 $1.18 44d 1 1.02mi
1332 Swinney Ave Fort Wayne, IN 2.0 1.0 1035 $1,300 $1.26 43d 1 1.13mi
877 Lavina St Fort Wayne, IN 1.0–3.0 1.0–2.0 997 $2,980 $2.99 43d 17 1.19mi
1104 Stophlet St Fort Wayne, IN 3.0 1.5 1288 $1,400 $1.09 13d 1 1.28mi
1250 Ewing St Fort Wayne, IN 2.0 1.0–2.0 980 $2,081 $2.12 21d 24 1.36mi
2718 Sherman Blvd Fort Wayne, IN 2.0 1.0 900 $925 $1.03 21d 1 1.36mi
2215 Ontario St Fort Wayne, IN 3.0 1.0 850 $975 $1.15 43d 1 1.37mi
2133 Riedmiller Ave Fort Wayne, IN 3.0 1.0 1056 $1,050 $0.99 21d 1 1.39mi
1342 Guthrie St Fort Wayne, IN 3.0 1.0 1200 $899 $0.75 43d 1 1.47mi

Listing history 15 events

  1. 2026-06-18
    days on market $149,999 Active 6 DOM
  2. 2026-06-17
    days on market $149,999 Active 5 DOM
  3. 2026-06-16
    days on market $149,999 Active 4 DOM
  4. 2026-06-15
    days on market $149,999 Active 3 DOM
  5. 2026-06-14
    statusdays on marketlisting id $149,999 Active 1 DOM
  6. 2026-06-10
    remarks 422-char remark
  7. 2026-06-10
    status $149,999 Pending 9 DOM
  8. 2026-06-09
    days on market $149,999 Active 9 DOM
  9. 2026-06-09
    price $149,999 Active 8 DOM
  10. 2026-06-08
    days on market $152,500 Active 8 DOM
  11. 2026-06-07
    pricedays on market $152,500 Active 7 DOM
  12. 2026-06-03
    days on market $155,000 Active 3 DOM
  13. 2026-06-02
    days on market $155,000 Active 2 DOM
  14. 2026-05-31
    remarks 334-char remark
  15. 2026-05-31
    listed $155,000 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
$883 · $74/mo
Projected year-2 tax
$1,079 · $90/mo
Expected delta
+$196/yr (+$16/mo · 22.2%)

ⓘ 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
$16,902
− Mortgage interest
−$8,402
− Property taxes
−$883
− Insurance
−$750
− Repairs & maintenance
−$1,352
− Management
−$1,352
− Depreciation
−$4,364
Taxable loss
−$202
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$48
After-tax cash flow
$2,328/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

+158.8% since first listed
4 events — show timeline
  • 2026-05-31 Listed $155,000 IRMLS
  • 2018-04-05 Sold (MLS) $68,300 IRMLS
  • 2018-03-15 Listed $68,300 IRMLS
  • 2017-09-21 Listed $59,900 IRMLS

Property tax history

+1.2%/yr

Latest (2024): $883 · +24.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…