CashFlowRE
Sign in Sign up
1508 Strand Rd
F Composite 22.38
Why this score? — see what drove the F 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 +7.0/30.0
  • Rent growth +4.2/5.0
  • Livability +4.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • DSCR +1.2/10.0
  • 1% rule +1.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$189,900

1508 Strand Rd · Fort Wayne, IN 46808
2 bd · 1.5 ba · 936 sqft · SingleFamily public records · 6 Days on market
Built 1930 5,445 sqft lot Est $155k · 22% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Desirable Highland Park Neighborhood Move in and enjoy this pristine 2 Bedroom Ranch w/ 2 Full baths Pride of Ownership throughout with updated decor and fresh paint. Open floor plan with LR, DR and Updated Kitchen with Refrigerator, Range/Oven and Dishwasher. Split floor plan with Primary and second BR on main level. Finished basement with library, fireplace, home office, Full Bath/ w Shower. Large utility room includes washer and dryer. Bonus Room on Lower Level used as Guest bedroom. Covered front porch with a relaxing view of the Park across the street Plus a Pergola in the backyard for outdoor entertainment. Features beautiful landscaping with berry bushes and perennials. Central Air a

Key facts

  • Covered front porch
  • Open floor plan
  • Bonus room

Tags

OPEN FLOOR PLANUPDATED KITCHENFINISHED BASEMENTHOME OFFICEBONUS ROOMCOVERED FRONT PORCH

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer; Cable connected
  • Home design: Single-family, site-built home; One story
  • Construction: Vinyl siding; Asphalt roof; Built with a full basement
  • Exterior features: Front porch; Sloped lot; Concrete road access; Publicly maintained road; Sidewalks in the community

Interior

  • Bedrooms: Total of 6 rooms (bedroom count not specified)
  • Bathrooms: 2 full bathrooms; 1 main-level bathroom
  • Heating & cooling: Hot water heating; Central air conditioning
  • Interior features: Fireplace in the recreation room; Full daylight basement, partially finished
  • Laundry & utility: Laundry located in the 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 2-bed/1.5-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $-279 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $141k (26.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $116k (39.2% below list).
  • Recommended offer: $116k (39.2% below list) — sets the bar for 1% rule.

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: Francis M Price Elementary School (math 26% / reading 22%, grade F, #781 of 994 statewide, top 79%, 469 students, 67% 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; 15 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 $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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $115,515 (39.2% 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. Built in 1930 — 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
0.61%
Cap rate
4.53%
Cash-on-cash
-6.30%
DSCR
0.72
GRM
13.7

CMA / ARV

ARV (on-the-fly)
$155,376
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1427 Margaret Ave 0.23mi 2/1.0 850 (-9%) 2mo $148,000 $174 70
1016 Putnam St 0.33mi 2/1.0 1,000 (+7%) 2mo $145,000 $145 70
1101 Saint Marys Ave 0.52mi 2/1.0 908 (-3%) 1mo $130,000 $143 68
1833 Cherokee Rd 0.35mi 3/1.0 (+1) 876 (-6%) 0mo $154,900 $177 66
2006 Saint Marys Ave 0.38mi 2/1.0 872 (-7%) 7mo $73,000 $84 63
2603 N Highlands Blvd 0.66mi 3/1.5 (+1) 936 (0%) 3mo $182,000 $194 61
2502 Sherman Blvd 0.66mi 2/2.0 920 (-2%) 6mo $142,000 $154 60
1740 W State Blvd 0.48mi 3/1.0 (+1) 999 (+7%) 1mo $159,900 $160 58
1840 Rosemont Dr 0.48mi 3/1.5 (+1) 864 (-8%) 6mo $165,000 $191 55
1617 Sprunger Ave 0.56mi 3/1.0 (+1) 1,006 (+8%) 1mo $142,000 $141 53
1818 Rosemont Dr 0.45mi 3/1.0 (+1) 816 (-13%) 4mo $157,000 $192 47
2714 Stanford Ave 0.73mi 2/1.0 1,050 (+12%) 4mo $173,877 $166 40

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
-23.4%
Equity multiple
0.18×
Total profit
$-43,797
Equity at exit
$28,315
10-year hold
IRR
-10.8%
Equity multiple
0.25×
Total profit
$-39,831
Equity at exit
$16,419

Cash invested: $53,172 (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
13.7×

Monthly cashflow live

Estimated rent
$1,155 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$117 /mo · $1,401/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$243
Net cashflow
$-279

Break-even live

Break-even rent $1,508
Max offer price $140,588
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
$47,475
Closing costs
$5,697
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1437 Oakland St Fort Wayne, IN 3.0 1.0 1000 $1,250 $1.25 43d 1 0.36mi
1915 Ellen Ave Fort Wayne, IN 2.0 1.0 1100 $950 $0.86 13d 1 0.40mi
706 3rd St Unit 1 Fort Wayne, IN 2.0 1.0 930 $995 $1.07 43d 1 0.56mi
2131 N Wells St Apt 1 Fort Wayne, IN 1.0 1.0 800 $800 $1.00 13d 1 0.83mi
2718 Sherman Blvd Fort Wayne, IN 2.0 1.0 900 $925 $1.03 21d 1 0.84mi
835 Van Buren St Fort Wayne, IN 2.0 1.0–2.0 750 $1,995 $2.66 13d 29 1.06mi
116 W Columbia St Fort Wayne, IN 1.0 1.0 689 $1,305 $1.89 13d 3 1.21mi
424 Nussbaum Ave Fort Wayne, IN 2.0 1.0 650 $1,200 $1.85 21d 1 1.30mi
877 Lavina St Fort Wayne, IN 1.0–3.0 1.0–2.0 997 $2,187 $2.19 43d 17 1.33mi
1250 Ewing St Fort Wayne, IN 2.0 1.0–2.0 980 $2,081 $2.12 21d 24 1.39mi
1332 Swinney Ave Fort Wayne, IN 2.0 1.0 1035 $1,300 $1.26 43d 1 1.41mi
101 Three Rivers N Fort Wayne, IN 2.0 1.0 760 $2,102 $2.76 21d 11 1.41mi
112 W Washington Blvd Fort Wayne, IN 1.0–2.0 1.0–2.0 768 $1,500 $1.95 21d 2 1.42mi
1421 Swinney Ave Unit 2 Fort Wayne, IN 1.0 1.0 950 $850 $0.89 43d 1 1.43mi
608 Anderson Ave Unit 1 Fort Wayne, IN 2.0 1.0 804 $875 $1.09 21d 1 1.45mi

Listing history 6 events

  1. 2026-06-18
    days on market $189,900 Active 6 DOM
  2. 2026-06-17
    days on market $189,900 Active 5 DOM
  3. 2026-06-16
    days on market $189,900 Active 4 DOM
  4. 2026-06-15
    days on market $189,900 Active 3 DOM
  5. 2026-06-14
    remarks 699-char remark
  6. 2026-06-14
    listed $189,900 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
$1,401 · $117/mo
Projected year-2 tax
$1,507 · $126/mo
Expected delta
+$107/yr (+$9/mo · 7.6%)

ⓘ 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
$13,862
− Mortgage interest
−$10,637
− Property taxes
−$1,401
− Insurance
−$950
− Repairs & maintenance
−$1,109
− Management
−$1,109
− Depreciation
−$5,524
Taxable loss
−$6,868
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,648
After-tax cash flow
$-1,701/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

1 event — show timeline
  • 2026-06-12 Listed $189,900 IRMLS

Property tax history

+10.5%/yr

Latest (2024): $1,401 · +28.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…