CashFlowRE
Sign in Sign up
230 W Decatur St
D- Composite 39.95
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).

  • ARV discount +15.0/15.0
  • Cash flow +7.5/30.0
  • Schools +5.7/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.6/10.0
  • 1% rule +1.3/10.0
  • Appreciation +0.0/10.0

$149,900

230 W Decatur St · Eaton, OH 45320
3 bd · 1.0 ba · 1,369 sqft · SingleFamily public records · 101 Days on market
Built 1900 9,702 sqft lot $109/sqft · 13% above area Est $183k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity Knocks! Seller offering $9,900.00 credit towards foundation repairs with acceptable offer, allowing buyer to make improvements after closing. Estimate attached to listing. Discover the harmonious blend of traditional charm and modern comfort in this inviting two-story Eaton, OH residence. A welcoming porch, nestled among mature trees, enhances the home's curb appeal. Inside, newly installed flooring throughout the spacious living areas creates an inviting ambiance, perfect for relaxation and entertaining. The versatile layout offers abundant flexibility for various lifestyles. The kitchen boasts a functional layout, featuring contemporary cabinetry, durable flooring, a range, and a refrigerator, with direct outdoor access. The updated bathroom showcases a clean aesthetic with modern flooring, a classic vanity, and a bright tub-shower combination. Three well-proportioned bedrooms provide ample natural light; some offer plush carpeting, while others feature durable wood flooring. A dedicated laundry area includes a dryer and washer. Outside, the expansive backyard presents ample potential for outdoor activities and relaxation, complete with a cozy stone fire pit and a functional storage shed. This charming home provides convenient access to outdoor living with a delightful backyard patio. Located in the welcoming community of Eaton, this property combines serene residential living with accessibility, offering a balanced and desirable lifestyle. Cable TV access is also available.

Key facts

  • Newly updated bath
  • Versatile layout
  • Classic porch

Tags

CLASSIC PORCHVERSATILE LAYOUTTHOUGHTFULLY DESIGNED KITCHENDIRECT OUTDOOR ACCESSNEWLY UPDATED BATHDEDICATED LAUNDRY AREA

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/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-188 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $117k (22.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $94k (37.2% below list).
  • Recommended offer: $94k (37.2% below list) — sets the bar for 1% rule.
  • Cap rate 4.8% vs local median 2.2% in Eaton — 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 78/100 on livability (#180 in OH, #2,768 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Eaton Community City (town): math 67% / reading 68% proficiency, ranked #184 of 656 in OH (top 28%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 88 active listings in the ZIP; 55 units permitted in Preble County in 2024 (0 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($69k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

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.
  • Preble County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 101 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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 $108k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $94,112 (37.2% 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. It's been on market 101 days. Have you received any prior offers? Is the seller open to a 37% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.63%
Cap rate
4.79%
Cash-on-cash
-5.38%
DSCR
0.76
GRM
13.3

CMA / ARV

ARV (median comp)
$182,538
List price
$149,900
Delta
-17.88%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
308 Hubble St 0.25mi 3/1.0 1,341 (-2%) 6mo $62,000 $46 80
612 N Cherry St 0.36mi 3/1.0 1,386 (+1%) 4mo $158,000 $114 77
210 W Spring St 0.48mi 3/1.0 1,352 (-1%) 4mo $170,000 $126 73
405 Walnut St 0.10mi 2/1.0 (-1) 1,477 (+8%) 6mo $162,000 $110 72
331 W Chicago St 0.52mi 3/1.5 1,320 (-4%) 6mo $199,000 $151 63
300 S Barron St 0.43mi 3/1.0 1,530 (+12%) 4mo $121,000 $79 57
705 E Decatur St 0.61mi 3/1.0 1,270 (-7%) 3mo $160,000 $126 56
301 E Saint Clair St 0.61mi 3/1.5 1,446 (+6%) 8mo $216,000 $149 54
321 Liberty St 0.68mi 2/1.0 (-1) 1,296 (-5%) 2mo $172,000 $133 53
105 Leatherman Pl 0.60mi 3/1.5 1,247 (-9%) 6mo $182,000 $146 51
919 N Barron St 0.53mi 2/1.0 (-1) 1,206 (-12%) 7mo $184,000 $153 44
219 Nation Ave 0.73mi 3/2.0 1,556 (+14%) 7mo $235,000 $151 33

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-25.5%
Equity multiple
0.13×
Total profit
$-36,334
Equity at exit
$22,351
10-year hold
IRR
-22.0%
Equity multiple
-0.13×
Total profit
$-47,286
Equity at exit
$12,961

Cash invested: $41,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
73 Landlord-Friendly
State Ohio
73 Landlord-Friendly · R+6
County
— inherits STATE
City
— inherits STATE
3-day notice; Cleveland / Columbus have some habitability code enforcement; otherwise landlord-leaning.

ZIP-level market 45320

Home prices YoY
-29.4%
Active inventory
88
Price-to-rent
13.3×

Monthly cashflow live

Estimated rent
$941 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$83 /mo · $999/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$198
Net cashflow
$-188

Break-even live

Break-even rent $1,180
Max offer price $116,632
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
$37,475
Closing costs
$4,497
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.

Listing history 24 events

  1. 2026-06-19
    days on market $149,900 Active 101 DOM
  2. 2026-06-18
    days on market $149,900 Active 100 DOM
  3. 2026-06-17
    days on market $149,900 Active 99 DOM
  4. 2026-06-16
    days on market $149,900 Active 98 DOM
  5. 2026-06-15
    days on market $149,900 Active 97 DOM
  6. 2026-06-14
    days on market $149,900 Active 95 DOM
  7. 2026-06-12
    pricedays on market $149,900 Active 94 DOM
  8. 2026-06-09
    days on market $154,900 Active 91 DOM
  9. 2026-06-08
    days on market $154,900 Active 90 DOM
  10. 2026-06-07
    days on market $154,900 Active 89 DOM
  11. 2026-06-05
    days on market $154,900 Active 86 DOM
  12. 2026-06-02
    days on market $154,900 Active 84 DOM
  13. 2026-06-01
    days on market $154,900 Active 83 DOM
  14. 2026-05-31
    days on market $154,900 Active 82 DOM
  15. 2026-05-30
    days on market $154,900 Active 81 DOM
  16. 2026-04-21
    price $154,900 1513-char remark
    Show marketing remark (1513 chars)

    Opportunity Knocks! Seller offering $9,900.00 credit towards foundation repairs with acceptable offer, allowing buyer to make improvements after closing. Estimate attached to listing. Discover the harmonious blend of traditional charm and modern comfort in this inviting two-story Eaton, OH residence. A welcoming porch, nestled among mature trees, enhances the home's curb appeal. Inside, newly installed flooring throughout the spacious living areas creates an inviting ambiance, perfect for relaxation and entertaining. The versatile layout offers abundant flexibility for various lifestyles. The kitchen boasts a functional layout, featuring contemporary cabinetry, durable flooring, a range, and a refrigerator, with direct outdoor access. The updated bathroom showcases a clean aesthetic with modern flooring, a classic vanity, and a bright tub-shower combination. Three well-proportioned bedrooms provide ample natural light; some offer plush carpeting, while others feature durable wood flooring. A dedicated laundry area includes a dryer and washer. Outside, the expansive backyard presents ample potential for outdoor activities and relaxation, complete with a cozy stone fire pit and a functional storage shed. This charming home provides convenient access to outdoor living with a delightful backyard patio. Located in the welcoming community of Eaton, this property combines serene residential living with accessibility, offering a balanced and desirable lifestyle. Cable TV access is also available.

  17. 2026-03-20
    status Active 1513-char remark
    Show marketing remark (1513 chars)

    Opportunity Knocks! Seller offering $9,900.00 credit towards foundation repairs with acceptable offer, allowing buyer to make improvements after closing. Estimate attached to listing. Discover the harmonious blend of traditional charm and modern comfort in this inviting two-story Eaton, OH residence. A welcoming porch, nestled among mature trees, enhances the home's curb appeal. Inside, newly installed flooring throughout the spacious living areas creates an inviting ambiance, perfect for relaxation and entertaining. The versatile layout offers abundant flexibility for various lifestyles. The kitchen boasts a functional layout, featuring contemporary cabinetry, durable flooring, a range, and a refrigerator, with direct outdoor access. The updated bathroom showcases a clean aesthetic with modern flooring, a classic vanity, and a bright tub-shower combination. Three well-proportioned bedrooms provide ample natural light; some offer plush carpeting, while others feature durable wood flooring. A dedicated laundry area includes a dryer and washer. Outside, the expansive backyard presents ample potential for outdoor activities and relaxation, complete with a cozy stone fire pit and a functional storage shed. This charming home provides convenient access to outdoor living with a delightful backyard patio. Located in the welcoming community of Eaton, this property combines serene residential living with accessibility, offering a balanced and desirable lifestyle. Cable TV access is also available.

  18. 2026-03-13
    historical ActiveUnderContract 1513-char remark
    Show marketing remark (1513 chars)

    Opportunity Knocks! Seller offering $9,900.00 credit towards foundation repairs with acceptable offer, allowing buyer to make improvements after closing. Estimate attached to listing. Discover the harmonious blend of traditional charm and modern comfort in this inviting two-story Eaton, OH residence. A welcoming porch, nestled among mature trees, enhances the home's curb appeal. Inside, newly installed flooring throughout the spacious living areas creates an inviting ambiance, perfect for relaxation and entertaining. The versatile layout offers abundant flexibility for various lifestyles. The kitchen boasts a functional layout, featuring contemporary cabinetry, durable flooring, a range, and a refrigerator, with direct outdoor access. The updated bathroom showcases a clean aesthetic with modern flooring, a classic vanity, and a bright tub-shower combination. Three well-proportioned bedrooms provide ample natural light; some offer plush carpeting, while others feature durable wood flooring. A dedicated laundry area includes a dryer and washer. Outside, the expansive backyard presents ample potential for outdoor activities and relaxation, complete with a cozy stone fire pit and a functional storage shed. This charming home provides convenient access to outdoor living with a delightful backyard patio. Located in the welcoming community of Eaton, this property combines serene residential living with accessibility, offering a balanced and desirable lifestyle. Cable TV access is also available.

  19. 2026-03-09
    listed $157,000 Active 1513-char remark
    Show marketing remark (1513 chars)

    Opportunity Knocks! Seller offering $9,900.00 credit towards foundation repairs with acceptable offer, allowing buyer to make improvements after closing. Estimate attached to listing. Discover the harmonious blend of traditional charm and modern comfort in this inviting two-story Eaton, OH residence. A welcoming porch, nestled among mature trees, enhances the home's curb appeal. Inside, newly installed flooring throughout the spacious living areas creates an inviting ambiance, perfect for relaxation and entertaining. The versatile layout offers abundant flexibility for various lifestyles. The kitchen boasts a functional layout, featuring contemporary cabinetry, durable flooring, a range, and a refrigerator, with direct outdoor access. The updated bathroom showcases a clean aesthetic with modern flooring, a classic vanity, and a bright tub-shower combination. Three well-proportioned bedrooms provide ample natural light; some offer plush carpeting, while others feature durable wood flooring. A dedicated laundry area includes a dryer and washer. Outside, the expansive backyard presents ample potential for outdoor activities and relaxation, complete with a cozy stone fire pit and a functional storage shed. This charming home provides convenient access to outdoor living with a delightful backyard patio. Located in the welcoming community of Eaton, this property combines serene residential living with accessibility, offering a balanced and desirable lifestyle. Cable TV access is also available.

  20. 2023-09-13
    soldstatus $108,000
  21. 2023-08-25
    soldstatus $108,000 Closed 358-char remark
    Show marketing remark (358 chars)

    You don't want to miss out on this opportunity! This would be a great starter home or even an investment property. Home offers a spacious floor plan, all beautiful/original trim, storage space and endless possibilities to make it what you want! This home is conveniently located near the edge of town but is close to all the shopping centers and restaurants.

  22. 2023-08-25
    soldstatus $108,000 Sold 358-char remark
    Show marketing remark (358 chars)

    You don't want to miss out on this opportunity! This would be a great starter home or even an investment property. Home offers a spacious floor plan, all beautiful/original trim, storage space and endless possibilities to make it what you want! This home is conveniently located near the edge of town but is close to all the shopping centers and restaurants.

  23. 2023-06-26
    historical Active/Pending 358-char remark
    Show marketing remark (358 chars)

    You don't want to miss out on this opportunity! This would be a great starter home or even an investment property. Home offers a spacious floor plan, all beautiful/original trim, storage space and endless possibilities to make it what you want! This home is conveniently located near the edge of town but is close to all the shopping centers and restaurants.

  24. 2023-06-21
    listed $115,000 Active 358-char remark
    Show marketing remark (358 chars)

    You don't want to miss out on this opportunity! This would be a great starter home or even an investment property. Home offers a spacious floor plan, all beautiful/original trim, storage space and endless possibilities to make it what you want! This home is conveniently located near the edge of town but is close to all the shopping centers and restaurants.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast OH · Partial reset (capped growth)

Current annual tax
$999 · $83/mo
Projected year-2 tax
$1,669 · $139/mo
Expected delta
+$670/yr (+$56/mo · 67.0%)

ⓘ 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 (unshaded) · 51% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$11,293
− Mortgage interest
−$8,397
− Property taxes
−$999
− Insurance
−$750
− Repairs & maintenance
−$903
− Management
−$903
− Depreciation
−$4,361
Taxable loss
−$5,020
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,205
After-tax cash flow
$-1,055/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
Eaton Community City
NCES district ID
3904393
Math proficiency
67% ▼ -10.00%
Reading proficiency
68% ▼ -5.00%
Median HH income
$46,677
Composite
56.98/100
National rank
#1108
State rank
#184 of 656 in OH

Livability — Eaton

Score
78/100
State rank
#180
US rank
#2768

Category grades

Amenities F Commute F Cost of living A+ Crime A Employment C Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Eaton, OH
County
Preble · 42,634 people
Population (ZIP)
15,402
Household income
$68,740
Rent vs Own
24.2% rent · 75.8% own
Severe rent burden
16.4

Population outlook (Preble County) Hauer SSP2

Today (2025)
39,711 people
By 2030
38,511 · -3.0%
By 2040
35,783 · -9.9%
By 2050
33,006 · -16.9%
By 2075
27,067 · -31.8%
By 2100
21,255 · -46.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3%
Common ancestry
Slovak 2% Italian 2% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Tagalog/Filipino 1%

Political lean MEDSL · Preble

2024 margin
Solid R (+59.1) · D 20.1% · R 79.2%
2008→2024 swing
-27.9pp toward R · 2008: -31.2pp · 2024: -59.1pp
All cycles
2024: R+59.1 2020: R+57.5 2016: R+54.0 2012: R+36.7 2008: R+31.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -91.15%
Current HPI
218.4233
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+34.7% since first listed
9 events — show timeline
  • 2026-04-21 Price Changed $154,900 Dayton MLS
  • 2026-03-20 Relisted Dayton MLS
  • 2026-03-13 Contingent Dayton MLS
  • 2026-03-09 Listed $157,000 Dayton MLS
  • 2023-09-13 Sold (Public Records) $108,000 Public Records
  • 2023-08-25 Sold (MLS) $108,000 Dayton MLS
  • 2023-08-25 Sold (MLS) $108,000 Dayton MLS
  • 2023-06-26 Contingent Dayton MLS
  • 2023-06-21 Listed $115,000 Dayton MLS

Property tax history

+16.2%/yr

Latest (2025): $999 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…