CashFlowRE
Sign in Sign up
608 Anderson Ave Duplex
B- Composite 67.9
Why this score? — see what drove the B- 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 +29.5/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • ARV discount +8.4/15.0
  • Livability +4.2/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$170,000

608 Anderson Ave · Fort Wayne, IN 46805
4 bd · 2.0 ba · 1,620 sqft · MultiFamily public records · 56 Days on market
Built 1925 4,356 sqft lot $105/sqft · at area comps Est $174k · at est.

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

This cash-flowing duplex is a strong investment opportunity located just minutes from downtown Fort Wayne. The property features a 2-bedroom, 1-bath main floor unit currently renting for $750/month, along with a 1-bedroom, 1-bath upper unit generating $850/month—bringing total monthly income to $1,600. Utilities are efficiently structured with two electric meters, one gas meter (serving the lower unit with gas heat), and a single water meter, with water and sewer expenses allocated through a RUBS (Ratio Utility Billing System). The upper unit is fully electric, and tenants provide their own air conditioning units. The owner currently covers lawn care, and the property is professionally managed, offering a turnkey, low-maintenance investment for both seasoned and new investors alike.

Key facts

  • Fully electric
  • Downtown fort wayne
  • Two electric meters

Tags

INVESTMENT OPPORTUNITYDOWNTOWN FORT WAYNETWO ELECTRIC METERSGAS HEATFULLY ELECTRICTURNKEY

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 × 3-bed/1.0-bath units multifamily listed at $170k.

Deal economics

  • At list price, monthly cash flow is $606 ($7k/yr) — positive. Per door: $303/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $165k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% vs local median 4.7% 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: Forest Park Elementary School (math 21% / reading 22%, grade F, #803 of 994 statewide, top 81%, 601 students, 75% FRL); Lakeside Middle School (math 8% / reading 17%, grade F, #310 of 330 statewide, top 94%, 502 students, 78% 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 flat; 113 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 + 0.8% rent growth), your $48k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 10y 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 $125k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,900 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.35%
Cap rate
10.57%
Cash-on-cash
15.28%
DSCR
1.68
GRM
6.2

CMA / ARV

ARV (median comp)
$173,574
List price
$170,000
Delta
-2.06%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1331 Spy Run Ave 0.18mi 4/4.0 1,608 (-1%) 6mo $235,000 $146 78
1822 Tecumseh St 0.49mi 4/2.0 1,662 (+3%) 8mo $138,000 $83 66
1806 Crescent Ave 0.58mi 4/2.0 1,672 (+3%) 10mo $230,000 $138 59
1714 Saint Joe Blvd 0.29mi 3/2.0 (-1) 1,492 (-8%) 22mo $170,000 $114 50
1117 Edgewater Ave 0.56mi 3/2.0 (-1) 1,708 (+5%) 20mo $225,000 $132 43
846 Columbia Ave 0.44mi 4/2.0 1,841 (+14%) 18mo $126,000 $68 41
1114 Crescent Ave 0.54mi 3/2.0 (-1) 1,786 (+10%) 22mo $220,000 $123 34

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 · 0.75% rent growth · sell at horizon

5-year hold
IRR
3.4%
Equity multiple
1.13×
Total profit
$6,051
Equity at exit
$25,348
10-year hold
IRR
10.6%
Equity multiple
1.74×
Total profit
$35,331
Equity at exit
$14,698

Cash invested: $47,600 (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 46805

Rents YoY
0.8%
Active inventory
113
Price-to-rent
12.4×

Monthly cashflow live

Estimated rent
$2,287 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$238 /mo · $2,858/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$480
Net cashflow
$606

Break-even live

Break-even rent $1,520
Max offer price $170,000
Occupancy floor 68%

Sensitivity live

Price -10% $702 -5% $654 +0% $606 +5% $558 +10% $510
Rent -10% $426 -5% $516 +0% $606 +5% $697 +10% $787
Rate -1.0pp $692 -0.5pp $649 base $606 +0.5pp $562 +1.0pp $517

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,287

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
$42,500
Closing costs
$5,100
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1516 Bayer Ave Fort Wayne, IN 4.0 2.0 1280 $1,299 $1.01 16d 1 0.36mi
805 Edgewater Ave Fort Wayne, IN 3.0 1.0 1075 $1,550 $1.44 16d 1 0.44mi
807 Edgewater Ave Fort Wayne, IN 3.0 1.0 1075 $1,450 $1.35 23d 1 0.44mi
1726 Tecumseh St Fort Wayne, IN 3.0 1.0 1280 $1,350 $1.05 16d 1 0.46mi
2403 N Clinton St Fort Wayne, IN 3.0 2.0 1666 $1,750 $1.05 46d 1 0.74mi
2315 Terrace Rd Fort Wayne, IN 3.0 1.0 1466 $1,600 $1.09 46d 1 0.76mi
1132 S Hanna St Unit 1 Fort Wayne, IN 4.0 1.5 1656 $1,600 $0.97 46d 1 0.82mi
607 Curdes Ave Fort Wayne, IN 3.0 1.5 1072 $1,450 $1.35 23d 1 0.92mi
702 Archer Ave Fort Wayne, IN 3.0 1.5 1273 $1,499 $1.18 46d 1 1.00mi
739 W 4th St Fort Wayne, IN 4.0 2.0 1750 $1,995 $1.14 16d 1 1.00mi
1131 E Lewis St Fort Wayne, IN 4.0 2.0 1476 $1,950 $1.32 16d 1 1.02mi
2008 N Anthony Blvd Fort Wayne, IN 3.0 2.5 2035 $1,825 $0.90 16d 1 1.04mi
1501 E Lewis St Fort Wayne, IN 4.0 1.0 2000 $1,450 $0.72 46d 1 1.17mi
603 Lavina St Fort Wayne, IN 3.0 2.0 1872 $1,899 $1.01 46d 1 1.28mi
2508 Woodward Ave Fort Wayne, IN 3.0 1.0 1300 $1,700 $1.31 16d 1 1.37mi
877 Lavina St Fort Wayne, IN 1.0–3.0 1.0–2.0 997 $2,980 $2.99 46d 17 1.37mi
859 Buchanan St Fort Wayne, IN 1.0–4.0 1.0 887 $1,249 $1.41 23d 1 1.42mi
1118 Rockhill St Fort Wayne, IN 3.0 3.0 1790 $2,300 $1.28 46d 1 1.43mi
1502 3rd St Fort Wayne, IN 3.0 1.5 1344 $1,650 $1.23 16d 1 1.45mi

Listing history 11 events

  1. 2026-04-01
    listed $170,000 Active 799-char remark
    Show marketing remark (799 chars)

    This cash-flowing duplex is a strong investment opportunity located just minutes from downtown Fort Wayne. The property features a 2-bedroom, 1-bath main floor unit currently renting for $750/month, along with a 1-bedroom, 1-bath upper unit generating $850/month—bringing total monthly income to $1,600. Utilities are efficiently structured with two electric meters, one gas meter (serving the lower unit with gas heat), and a single water meter, with water and sewer expenses allocated through a RUBS (Ratio Utility Billing System). The upper unit is fully electric, and tenants provide their own air conditioning units. The owner currently covers lawn care, and the property is professionally managed, offering a turnkey, low-maintenance investment for both seasoned and new investors alike.

  2. 2025-11-22
    historical $750
  3. 2025-08-13
    price $750
  4. 2025-05-03
    price $800
  5. 2025-05-01
    listed $850
  6. 2022-03-22
    soldstatus $125,000 255-char remark
    Show marketing remark (255 chars)

    Both units are occupied. Just North of Downtown Ft Wayne. 2, two bedroom units. Unit 1 is on the main level with an updated bathroom. Unit 2 is on the upper level. Owner pays all water & sewer, other utilities are separate. Sold with Tenants Rights.

  7. 2022-02-02
    listed $139,900 255-char remark
    Show marketing remark (255 chars)

    Both units are occupied. Just North of Downtown Ft Wayne. 2, two bedroom units. Unit 1 is on the main level with an updated bathroom. Unit 2 is on the upper level. Owner pays all water & sewer, other utilities are separate. Sold with Tenants Rights.

  8. 2019-06-24
    soldstatus $65,000
  9. 2019-03-14
    listed $69,900
  10. 2016-09-16
    soldstatus $45,900
  11. 2016-07-18
    listed $49,900

ⓘ 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
$2,858 · $238/mo
Projected year-2 tax
$2,858 · $238/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 5/10 Major FEMA zone X · 24% 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
$27,444
− Mortgage interest
−$9,523
− Property taxes
−$2,858
− Insurance
−$850
− Repairs & maintenance
−$2,196
− Management
−$2,196
− Depreciation
−$4,945
Taxable income
$4,877
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,171
After-tax cash flow
$6,105/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)
21,437
Household income
$52,154
Rent vs Own
42.6% rent · 57.4% own
Severe rent burden
904.0

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 (72%)
Race & ethnicity
White 72% Black 9% Two or more races 8% Hispanic / Latino 7% Asian 5%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 3% Slovak 3% Italian 2%
Foreign-born
6% · Philippines, Canada
Languages at home
91% English-only · Other Asian/Pacific 3% Spanish 3%

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
▼ -356.64%
Current HPI
286.2643
Rent YoY
▲ 0.75%
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

+240.7% since first listed
11 events — show timeline
  • 2026-04-01 Listed $170,000 IRMLS
  • 2025-11-22 Rental Removed $750 TENANTTURNER2
  • 2025-08-13 Price Changed $750 TENANTTURNER2
  • 2025-05-03 Price Changed $800 TENANTTURNER2
  • 2025-05-01 Listed for Rent $850 TENANTTURNER2
  • 2022-03-22 Sold (MLS) $125,000 IRMLS
  • 2022-02-02 Listed $139,900 IRMLS
  • 2019-06-24 Sold (MLS) $65,000 IRMLS
  • 2019-03-14 Listed $69,900 IRMLS
  • 2016-09-16 Sold (MLS) $45,900 IRMLS
  • 2016-07-18 Listed $49,900 IRMLS

Property tax history

+6.3%/yr

Latest (2024): $2,858 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…