CashFlowRE
Sign in Sign up
3423 S Anthony Blvd
D+ Composite 46.08
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 +21.3/30.0
  • DSCR +6.8/10.0
  • 1% rule +5.4/10.0
  • Livability +4.2/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$99,900

3423 S Anthony Blvd · Fort Wayne, IN 46806
2 bd · 1.0 ba · 770 sqft · SingleFamily public records · 2 Days on market
Built 1925 3,120 sqft lot Est $79k · 27% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This 2-bedroom, 1-bath tenant-occupied property offers steady rental income at $650 per month, with all utilities paid by the tenant for simplified ownership and management. The home includes a refrigerator and oven/range, along with recent updates including an updated bathroom and new gravel parking area. A full basement and attic provide valuable additional storage space, adding to the property's overall functionality and tenant appeal. Conveniently located near McMillen Park and Weisser Park, and just 1–2 minutes from shopping and dining, this property is well-positioned for continued rental demand. For investors seeking greater scale, this property can also be included as part of

Key facts

  • Attic
  • Near mcmillen park
  • Near weisser park

Tags

UPDATED BATHROOMNEW GRAVEL PARKING AREAFULL BASEMENTATTICNEAR MCMILLEN PARKNEAR WEISSER PARK

Property features AI

Finance

  • Other: Pets allowed with breed restrictions

Exterior

  • Parking: Two off-street parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Residential income property; One story; Vinyl siding; Entrance on main level; Asphalt shingle roof; Subdivision: Pontiac Place; Cross street: Rudisill
  • Construction: Vinyl siding construction; Full unfinished basement
  • Exterior features: Corner lot; Level lot

Interior

  • Kitchen: Range; Refrigerator
  • Flooring: Carpet; Tile
  • Bathrooms: One full bathroom; Two main-level bathrooms
  • Heating & cooling: Forced air heating; Natural gas heating
  • Interior features: Eat-in kitchen; Covered patio/porch
  • Laundry & utility: Washer hookup; Full unfinished 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/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $147 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Cap rate 8.1% 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: J Wilbur Haley Elementary School (math 19% / reading 20%, grade F, #814 of 994 statewide, top 83%, 568 students, 65% FRL); Lane Middle School (math 9% / reading 20%, grade F, #300 of 330 statewide, top 91%, 710 students, 74% FRL); R Nelson Snider High School (math 27% / reading 53%, grade F, #217 of 369 statewide, top 59%, 1,899 students, 50% FRL) — zoned schools at 63% FRL track the district average.
  • Market conditions: Rents rising fast (+4.9%/yr); 129 active listings in the ZIP; 19 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 $691 of loan paydown is wiped out by about $3k 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 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $99,900

Questions for the listing agent

  1. Built in 1925 — 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. 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?
  5. 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.
  6. 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.
  7. 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
1.04%
Cap rate
8.06%
Cash-on-cash
6.30%
DSCR
1.28
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$78,540
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3105 Winter St 0.22mi 2/1.0 778 (+1%) 7mo $85,800 $110 82
3920 Smith St 0.57mi 2/1.0 804 (+4%) 4mo $56,000 $70 63
3214 Winter St 0.19mi 2/1.0 872 (+13%) 9mo $89,900 $103 62
3629 Robinwood Dr 0.31mi 2/1.0 880 (+14%) 0mo $130,000 $148 61
2715 Evans St 0.63mi 3/1.0 (+1) 784 (+2%) 4mo $50,000 $64 60
3217 Oliver St 0.42mi 2/1.0 672 (-13%) 1mo $60,510 $90 58
4315 S Colonial Ave 0.72mi 2/1.0 800 (+4%) 7mo $88,500 $111 54
4343 Lillie St 0.62mi 2/1.0 825 (+7%) 7mo $84,500 $102 54
4314 Smith St 0.72mi 3/1.0 (+1) 768 (-0%) 10mo $100,000 $130 53
2033 Mckinnie Ave 0.52mi 2/1.0 836 (+9%) 10mo $55,000 $66 52
826 Baxter St 0.75mi 2/1.0 836 (+9%) 1mo $82,900 $99 50
2323 Mckee St 0.53mi 2/1.0 850 (+10%) 11mo $84,000 $99 49

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 · 4.93% rent growth · sell at horizon

5-year hold
IRR
-4.5%
Equity multiple
0.83×
Total profit
$-4,790
Equity at exit
$14,895
10-year hold
IRR
7.3%
Equity multiple
1.59×
Total profit
$16,618
Equity at exit
$8,638

Cash invested: $27,972 (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 46806

Home prices YoY
-33.6%
Rents YoY
4.9%
Active inventory
129
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,034 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$105 /mo · $1,257/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$217
Net cashflow
$147

Break-even live

Break-even rent $848
Max offer price $99,900
Occupancy floor 81%

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
$24,975
Closing costs
$2,997
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3410 S Anthony Blvd Fort Wayne, IN 3.0 1.0 900 $1,200 $1.33 44d 1 0.05mi
3932 Winter St Fort Wayne, IN 2.0 1.0 750 $875 $1.17 44d 1 0.37mi
4014 Oliver St Fort Wayne, IN 3.0 1.0 936 $1,050 $1.12 14d 1 0.57mi
4129 Bowser Ave Fort Wayne, IN 3.0 1.5 850 $1,250 $1.47 21d 1 0.58mi
4330 S Anthony Blvd Unit 4402 Fort Wayne, IN 1.0 1.0 575 $900 $1.57 13d 1 0.60mi
4325 Werling Dr Fort Wayne, IN 1.0–3.0 1.0–2.0 923 $1,008 $1.09 44d 1 0.64mi
4705 S Anthony Blvd Fort Wayne, IN 3.0 1.0 1110 $1,050 $0.95 14d 1 0.83mi
4121 Monroe St Fort Wayne, IN 2.0 1.0 725 $1,100 $1.52 14d 1 0.94mi
4522 Spatz Ave Fort Wayne, IN 2.0 1.0 840 $950 $1.13 44d 1 0.94mi
442 E Wildwood Ave Fort Wayne, IN 2.0 1.0 864 $875 $1.01 21d 1 0.98mi
3801 Lafayette St Fort Wayne, IN 2.0 1.0 1116 $995 $0.89 14d 1 1.03mi
4126 Lafayette St Fort Wayne, IN 2.0 1.0 775 $1,275 $1.65 44d 1 1.12mi
4331 Lafayette St Fort Wayne, IN 2.0 1.0 810 $925 $1.14 14d 1 1.17mi
4018 S Clinton St Fort Wayne, IN 3.0 1.0 860 $1,000 $1.16 21d 1 1.18mi
859 Buchanan St Fort Wayne, IN 1.0–4.0 1.0 887 $900 $1.01 21d 1 1.18mi
4655 Avondale Dr Fort Wayne, IN 2.0 1.0 768 $875 $1.14 44d 1 1.28mi
3113 S Harrison St Unit 2 Fort Wayne, IN 2.0 1.0 600 $850 $1.42 14d 1 1.35mi
2919 S Harrison St Unit 2921 Fort Wayne, IN 2.0 1.0 538 $825 $1.53 21d 1 1.37mi
227 W Darrow Ave Fort Wayne, IN 3.0 1.0 995 $1,000 $1.01 44d 1 1.40mi

Listing history 3 events

  1. 2026-06-18
    days on market $99,900 Active 2 DOM
  2. 2026-06-16
    remarks 693-char remark
  3. 2026-06-16
    listed $99,900 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
$1,257 · $105/mo
Projected year-2 tax
$1,257 · $105/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 6/10 Major FEMA zone X (unshaded) · 72% 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
$12,411
− Mortgage interest
−$5,596
− Property taxes
−$1,257
− Insurance
−$500
− Repairs & maintenance
−$993
− Management
−$993
− Depreciation
−$2,906
Taxable income
$166
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$40
After-tax cash flow
$1,721/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)
26,425
Household income
$47,895
Rent vs Own
48.1% rent · 51.9% own
Severe rent burden
1184.0

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
Highly diverse neighborhood (Simpson 0.74)
Race & ethnicity
Black 37% Hispanic / Latino 26% White 21% Asian 12% Two or more races 11% Native American 2%
Hispanic origin (detail)
Mexican 18% Puerto Rican 1%
Common ancestry
Italian 1% Romanian 1% Lithuanian 1%
Foreign-born
19% · Canada, Philippines, South Korea
Languages at home
71% English-only · Spanish 19% Other Asian/Pacific 9%

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
▼ -148.00%
Current HPI
291.8198
Rent YoY
▲ 4.93%
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
  • 2026-06-16 Listed $99,900 IRMLS

Property tax history

+12.9%/yr

Latest (2024): $1,257 · +13.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…