CashFlowRE
Sign in Sign up
1021 Archer Ave Multi-family
B- Composite 69.2
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • ARV discount +6.7/15.0
  • 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

$199,900

1021 Archer Ave · Fort Wayne, IN 46808
4 bd · 2.0 ba · 2,620 sqft · MultiFamily public records · 9 Days on market
Built 1956 0.33 ac lot Est $196k · 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: 1 unit. estimate disagrees with records

Listing remarks

Looking for a property with options? 1021 Archer offers the flexibility to be used as a spacious single-family home or as an income-producing duplex. With separate living spaces and generous layouts, this property is ideal for investors, owner-occupants, or multi-generational living. The upper unit features 3 bedrooms and 2 full bathrooms, while the lower unit offers 2 bedrooms and 2 full bathrooms, providing a total of 5 bedrooms and 4 full bathrooms. Whether you’re looking to live in one unit and rent the other, add to your investment portfolio, or convert the property into a large single-family residence, the possibilities are endless. Conveniently located near downtown and packed

Key facts

  • Versatile property
  • Generous layouts
  • 0.33 acre lot

Tags

INCOME PRODUCING DUPLEXSEPARATE LIVING SPACESGENEROUS LAYOUTSMULTI GENERATIONAL LIVINGVERSATILE PROPERTY

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence, site-built; Two stories
  • Construction: Shingle and vinyl siding
  • Exterior features: Wood fencing; Shingle roof; Lot about 0.33 acre

Interior

  • Kitchen: Microwave
  • Bathrooms: Four full bathrooms; Two main-level bathrooms
  • Heating & cooling: Central air and wall units for cooling; Forced air heating using natural gas and electricity
  • Interior features: Microwave; Gas and electric water heaters; One fireplace
  • Laundry & utility: Laundry on main level; Washer included

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/2.0-bath multifamily listed at $200k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $200k).
  • Cap rate 12.4% 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: Franke Park Elementary School (math 27% / reading 27%, grade F, #737 of 994 statewide, top 76%, 405 students, 78% 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; 3 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% 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).
  • At $2,871/mo this rent would consume 65% of the median local household income ($53k/yr) (locally 625% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • At projected returns (-3.0% appreciation + 7.0% rent growth), your $56k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $199,900

Questions for the listing agent

  1. Built in 1956 — 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 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
1.44%
Cap rate
12.37%
Cash-on-cash
21.72%
DSCR
1.97
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$196,500
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2604 Sherman Blvd 0.44mi 3/3.0 (-1) 2,350 (-10%) 4mo $155,500 $66 50
1517 Franklin Ave 0.29mi 4/4.0 2,281 (-13%) 18mo $180,000 $79 42
1301 & 1307 Oakland St 0.43mi 5/3.0 (+1) 2,922 (+12%) 20mo $220,000 $75 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
18.5%
Equity multiple
1.79×
Total profit
$44,053
Equity at exit
$29,806
10-year hold
IRR
29.4%
Equity multiple
4.12×
Total profit
$174,568
Equity at exit
$17,284

Cash invested: $55,972 (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 46808

Rents YoY
7.0%
Active inventory
87
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$2,871 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$123 /mo · $1,481/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$603
Net cashflow
$1,013

Break-even live

Break-even rent $1,589
Max offer price $199,900
Occupancy floor 60%

Sensitivity live

Price -10% $1,126 -5% $1,070 +0% $1,013 +5% $956 +10% $900
Rent -10% $786 -5% $900 +0% $1,013 +5% $1,126 +10% $1,240
Rate -1.0pp $1,114 -0.5pp $1,064 base $1,013 +0.5pp $961 +1.0pp $909

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

UnitsBedsBathsEst. rent
1× unit 3 2 $1,474
1× unit 2 2 $1,397
Total (2 units) $2,871

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
$49,975
Closing costs
$5,997
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
739 W 4th St Fort Wayne, IN 4.0 2.0 1750 $1,995 $1.14 15d 1 0.34mi
1118 Rockhill St Fort Wayne, IN 3.0 3.0 1790 $2,300 $1.28 45d 1 1.28mi
603 Lavina St Fort Wayne, IN 3.0 2.0 1872 $1,899 $1.01 45d 1 1.40mi

Listing history 7 events

  1. 2026-06-18
    days on market $199,900 Active 9 DOM
  2. 2026-06-17
    days on market $199,900 Active 8 DOM
  3. 2026-06-16
    days on market $199,900 Active 7 DOM
  4. 2026-06-15
    days on market $199,900 Active 6 DOM
  5. 2026-06-14
    days on market $199,900 Active 4 DOM
  6. 2026-06-10
    remarks 693-char remark
  7. 2026-06-10
    listed $199,900 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
$1,481 · $123/mo
Projected year-2 tax
$1,590 · $133/mo
Expected delta
+$109/yr (+$9/mo · 7.4%)

ⓘ 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
$34,452
− Mortgage interest
−$11,198
− Property taxes
−$1,481
− Insurance
−$1,000
− Repairs & maintenance
−$2,756
− Management
−$2,756
− Depreciation
−$5,815
Taxable income
$9,446
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,267
After-tax cash flow
$9,890/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
  • 2026-06-09 Listed $199,900 IRMLS

Property tax history

+4.9%/yr

Latest (2024): $1,481 · -6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…