CashFlowRE
Sign in Sign up
250 N Grand Ave
C Composite 57.66
Why this score? — see what drove the C 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 +26.8/30.0
  • DSCR +9.2/10.0
  • 1% rule +6.5/10.0
  • ARV discount +4.7/15.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$115,000

250 N Grand Ave · Marion, OH 43302
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 217 Days on market
Built 2002 7,405 sqft lot $120/sqft · 6% above area Est $108k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 3 bedroom, 1 bath ranch has had some solid updates and is ready for its next owner. Inside, you'll find new flooring throughout, with new carpet in the bedrooms for added comfort. The kitchen features a new countertop, and the bathroom has been completely redone with a new tub and shower, new fixtures, and a lighted medicine cabinet. The interior and exterior shed and door have been freshly painted, and the yard has been leveled with newly planted grass. Other updates include a new hot water heater, two new storm doors, and off street parking.

Key facts

  • New shower
  • New flooring
  • New countertop

Tags

NEW FLOORINGNEW COUNTERTOPCOMPLETELY REDONE BATHROOMNEW TUBNEW SHOWERNEW FIXTURES

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 $115k.

Deal economics

  • At list price, monthly cash flow is $315 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 6.9% in Marion — 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 65/100 on livability (#704 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, crime D+, amenities F.
  • Marion City (town): math 22% / reading 31% proficiency, ranked #600 of 656 in OH (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 210 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 53 units permitted in Marion County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Marion County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 217 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $35k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $101,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 217 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.15%
Cap rate
9.58%
Cash-on-cash
11.74%
DSCR
1.52
GRM
7.2

CMA / ARV

ARV (median comp)
$108,248
List price
$115,000
Delta
6.24%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
467 Jefferson St 0.32mi 3/1.0 1,000 (+4%) 3mo $30,000 $30 76
921 Adams St 0.34mi 2/1.0 (-1) 960 (0%) 6mo $106,000 $110 74
554 Wilson Ave 0.30mi 3/1.0 1,040 (+8%) 6mo $60,000 $58 67
222 Uhler Ave 0.40mi 2/1.0 (-1) 880 (-8%) 1mo $155,000 $176 62
516 Polk St 0.42mi 3/1.0 1,087 (+13%) 1mo $39,000 $36 58
240 Chicago Ave 0.33mi 3/2.0 1,090 (+14%) 5mo $169,000 $155 54
484 Grant St 0.45mi 3/1.0 1,068 (+11%) 9mo $136,000 $127 53
283 Clover Ave 0.69mi 2/1.0 (-1) 910 (-5%) 3mo $218,000 $240 52
721 Robinson St 0.64mi 3/1.0 864 (-10%) 4mo $159,900 $185 50
214 Merchant Ave 0.61mi 3/1.0 842 (-12%) 7mo $165,000 $196 46
367 Forest Lawn Blvd 0.63mi 2/1.0 (-1) 1,040 (+8%) 8mo $118,450 $114 45
381 Forest Lawn Blvd 0.65mi 3/1.5 1,092 (+14%) 8mo $222,000 $203 38

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
1.1%
Equity multiple
1.04×
Total profit
$1,405
Equity at exit
$17,147
10-year hold
IRR
10.8%
Equity multiple
1.84×
Total profit
$26,977
Equity at exit
$9,943

Cash invested: $32,200 (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 43302

Home prices YoY
-33.9%
Active inventory
210
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,326 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$82 /mo · $979/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$315

Break-even live

Break-even rent $927
Max offer price $115,000
Occupancy floor 71%

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
$28,750
Closing costs
$3,450
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
133 Garden St Unit 131 Marion, OH 2.0 1.0 752 $900 $1.20 43d 1 1.29mi

Listing history 28 events

  1. 2026-06-19
    days on market $115,000 Active 217 DOM
  2. 2026-06-18
    days on market $115,000 Active 216 DOM
  3. 2026-06-17
    days on market $115,000 Active 215 DOM
  4. 2026-06-16
    days on market $115,000 Active 214 DOM
  5. 2026-06-15
    days on market $115,000 Active 213 DOM
  6. 2026-06-14
    days on market $115,000 Active 211 DOM
  7. 2026-06-12
    pricedays on market $115,000 Active 210 DOM
  8. 2026-06-09
    days on market $120,000 Active 207 DOM
  9. 2026-06-08
    days on market $120,000 Active 206 DOM
  10. 2026-06-07
    days on market $120,000 Active 205 DOM
  11. 2026-06-05
    days on market $120,000 Active 202 DOM
  12. 2026-06-03
    days on market $120,000 Active 201 DOM
  13. 2026-06-02
    days on market $120,000 Active 200 DOM
  14. 2026-06-01
    days on market $120,000 Active 199 DOM
  15. 2026-05-31
    days on market $120,000 Active 198 DOM
  16. 2026-05-30
    days on market $120,000 Active 197 DOM
  17. 2026-03-21
    price $120,000 554-char remark
    Show marketing remark (554 chars)

    This 3 bedroom, 1 bath ranch has had some solid updates and is ready for its next owner. Inside, you'll find new flooring throughout, with new carpet in the bedrooms for added comfort. The kitchen features a new countertop, and the bathroom has been completely redone with a new tub and shower, new fixtures, and a lighted medicine cabinet. The interior and exterior shed and door have been freshly painted, and the yard has been leveled with newly planted grass. Other updates include a new hot water heater, two new storm doors, and off street parking.

  18. 2026-03-04
    price $130,000 554-char remark
    Show marketing remark (554 chars)

    This 3 bedroom, 1 bath ranch has had some solid updates and is ready for its next owner. Inside, you'll find new flooring throughout, with new carpet in the bedrooms for added comfort. The kitchen features a new countertop, and the bathroom has been completely redone with a new tub and shower, new fixtures, and a lighted medicine cabinet. The interior and exterior shed and door have been freshly painted, and the yard has been leveled with newly planted grass. Other updates include a new hot water heater, two new storm doors, and off street parking.

  19. 2026-02-04
    status Active 554-char remark
    Show marketing remark (554 chars)

    This 3 bedroom, 1 bath ranch has had some solid updates and is ready for its next owner. Inside, you'll find new flooring throughout, with new carpet in the bedrooms for added comfort. The kitchen features a new countertop, and the bathroom has been completely redone with a new tub and shower, new fixtures, and a lighted medicine cabinet. The interior and exterior shed and door have been freshly painted, and the yard has been leveled with newly planted grass. Other updates include a new hot water heater, two new storm doors, and off street parking.

  20. 2026-02-04
    price $135,500 554-char remark
    Show marketing remark (554 chars)

    This 3 bedroom, 1 bath ranch has had some solid updates and is ready for its next owner. Inside, you'll find new flooring throughout, with new carpet in the bedrooms for added comfort. The kitchen features a new countertop, and the bathroom has been completely redone with a new tub and shower, new fixtures, and a lighted medicine cabinet. The interior and exterior shed and door have been freshly painted, and the yard has been leveled with newly planted grass. Other updates include a new hot water heater, two new storm doors, and off street parking.

  21. 2025-12-29
    historical 554-char remark
    Show marketing remark (554 chars)

    This 3 bedroom, 1 bath ranch has had some solid updates and is ready for its next owner. Inside, you'll find new flooring throughout, with new carpet in the bedrooms for added comfort. The kitchen features a new countertop, and the bathroom has been completely redone with a new tub and shower, new fixtures, and a lighted medicine cabinet. The interior and exterior shed and door have been freshly painted, and the yard has been leveled with newly planted grass. Other updates include a new hot water heater, two new storm doors, and off street parking.

  22. 2025-10-28
    price $139,900 554-char remark
    Show marketing remark (554 chars)

    This 3 bedroom, 1 bath ranch has had some solid updates and is ready for its next owner. Inside, you'll find new flooring throughout, with new carpet in the bedrooms for added comfort. The kitchen features a new countertop, and the bathroom has been completely redone with a new tub and shower, new fixtures, and a lighted medicine cabinet. The interior and exterior shed and door have been freshly painted, and the yard has been leveled with newly planted grass. Other updates include a new hot water heater, two new storm doors, and off street parking.

  23. 2025-10-15
    price $144,900 554-char remark
    Show marketing remark (554 chars)

    This 3 bedroom, 1 bath ranch has had some solid updates and is ready for its next owner. Inside, you'll find new flooring throughout, with new carpet in the bedrooms for added comfort. The kitchen features a new countertop, and the bathroom has been completely redone with a new tub and shower, new fixtures, and a lighted medicine cabinet. The interior and exterior shed and door have been freshly painted, and the yard has been leveled with newly planted grass. Other updates include a new hot water heater, two new storm doors, and off street parking.

  24. 2025-10-08
    listed $149,900 Active 554-char remark
    Show marketing remark (554 chars)

    This 3 bedroom, 1 bath ranch has had some solid updates and is ready for its next owner. Inside, you'll find new flooring throughout, with new carpet in the bedrooms for added comfort. The kitchen features a new countertop, and the bathroom has been completely redone with a new tub and shower, new fixtures, and a lighted medicine cabinet. The interior and exterior shed and door have been freshly painted, and the yard has been leveled with newly planted grass. Other updates include a new hot water heater, two new storm doors, and off street parking.

  25. 2025-06-09
    historical
  26. 2025-05-29
    listed $130,000 Active
  27. 2016-11-01
    soldstatus $115,400
  28. 2002-06-24
    soldstatus $62,000

ⓘ 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
$979 · $82/mo
Projected year-2 tax
$1,386 · $116/mo
Expected delta
+$408/yr (+$34/mo · 41.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% 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 2/10 Low 1 unhealthy d/yr today · 1 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
$15,911
− Mortgage interest
−$6,442
− Property taxes
−$979
− Insurance
−$575
− Repairs & maintenance
−$1,273
− Management
−$1,273
− Depreciation
−$3,345
Taxable income
$2,024
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$486
After-tax cash flow
$3,293/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
Marion City
NCES district ID
3904433
Math proficiency
22% ▼ -17.00%
Reading proficiency
31% ▼ -8.00%
Median HH income
$32,327
Composite
21.58/100
National rank
#8306
State rank
#600 of 656 in OH

Livability — Marion

Score
65/100
State rank
#704
US rank
#12605

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marion, OH
County
Marion County · 53,702 people
City population
53,702
Metro
Marion, OH
Population (ZIP)
53,702
Household income
$55,057
Rent vs Own
36.6% rent · 63.4% own
Severe rent burden
1554.0

Population outlook (Marion County) Hauer SSP2

Today (2025)
62,078 people
By 2030
60,049 · -3.3%
By 2040
55,413 · -10.7%
By 2050
50,604 · -18.5%
By 2075
40,162 · -35.3%
By 2100
29,105 · -53.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Black 6% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Arabic 1%

Political lean MEDSL · Marion

2024 margin
Solid R (+41.4) · D 28.9% · R 70.3%
2008→2024 swing
-32.5pp toward R · 2008: -8.9pp · 2024: -41.4pp
All cycles
2024: R+41.4 2020: R+38.6 2016: R+34.4 2012: R+7.6 2008: R+8.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -114.52%
Current HPI
223.5344
Rent YoY
Metro
Marion, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+93.5% since first listed
12 events — show timeline
  • 2026-03-21 Price Changed $120,000 CBRMLS
  • 2026-03-04 Price Changed $130,000 CBRMLS
  • 2026-02-04 Relisted CBRMLS
  • 2026-02-04 Price Changed $135,500 CBRMLS
  • 2025-12-29 Listing Removed CBRMLS
  • 2025-10-28 Price Changed $139,900 CBRMLS
  • 2025-10-15 Price Changed $144,900 CBRMLS
  • 2025-10-08 Listed $149,900 CBRMLS
  • 2025-06-09 Listing Removed CBRMLS
  • 2025-05-29 Listed $130,000 CBRMLS
  • 2016-11-01 Sold (Public Records) $115,400 Public Records
  • 2002-06-24 Sold (Public Records) $62,000 Public Records

Property tax history

+3.4%/yr

Latest (2025): $979 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…