CashFlowRE
Sign in Sign up
714 E Church St
C- Composite 51.74
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 +19.1/30.0
  • ARV discount +11.8/15.0
  • DSCR +6.0/10.0
  • 1% rule +4.4/10.0
  • 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

$163,500

714 E Church St · Marion, OH 43302
3 bd · 1.0 ba · 1,810 sqft · SingleFamily public records · 101 Days on market
Built 1910 7,405 sqft lot $90/sqft · 10% below area Est $181k · 10% under

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

Listing remarks MLS

This home has so much charm from walking in the door to the fenced in back yard. The character of the hardwood floors catches your eye, and they are throughout most of the house. There is an extra room downstairs that could be a den, children's play area or a second living room. Another unique feature is there are two inviting staircases that takes you to the three bedrooms and bath. Enjoy the convenience of being close to local amenities, shopping and restaurants.

Key facts

  • Fenced in back yard
  • Hardwood floors
  • 7,405 sq ft lot

Tags

FENCED IN BACK YARDHARDWOOD FLOORSEXTRA ROOM DOWNSTAIRSTWO INVITING STAIRCASESCLOSE TO LOCAL AMENITIES

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 $164k.

Deal economics

  • At list price, monthly cash flow is $175 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $153k (6.3% below list).
  • Recommended offer: $149k (9.0% below list) — sets the bar for market timing.

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: 208 active listings in the ZIP; 53 units permitted in Marion County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($55k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • Marion County population projected at -18% 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 ($149k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $95k; list at $164k implies a 72% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $148,785 (9.0% below list)

Questions for the listing agent

  1. It's been on market 101 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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 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
0.94%
Cap rate
7.58%
Cash-on-cash
4.58%
DSCR
1.20
GRM
8.9

CMA / ARV

ARV (median comp)
$180,714
List price
$163,500
Delta
-9.53%
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
400 Forest Lawn Blvd 0.46mi 3/2.0 1,824 (+1%) 2mo $224,900 $123 72
310 Hane Ave 0.22mi 3/1.5 1,596 (-12%) 1mo $189,900 $119 67
612 E George St 0.39mi 4/1.0 (+1) 1,704 (-6%) 1mo $50,000 $29 66
322 Belmont St 0.67mi 3/1.0 1,756 (-3%) 2mo $194,000 $110 62
144 Spencer St 0.71mi 3/1.5 1,856 (+2%) 5mo $209,000 $113 57
151 Barnhart St 0.33mi 3/2.0 1,560 (-14%) 2mo $223,000 $143 56
553 King Ave 0.57mi 3/1.5 2,010 (+11%) 2mo $282,000 $140 52
482 E George St 0.50mi 3/1.0 1,539 (-15%) 1mo $85,000 $55 51
354 Franklin St 0.53mi 3/1.5 1,588 (-12%) 2mo $110,000 $69 51
556 Hane Ave 0.58mi 3/2.0 1,588 (-12%) 4mo $285,000 $179 46
594 E George St 0.40mi 4/2.0 (+1) 1,543 (-15%) 3mo $26,500 $17 45
509 Summit St 0.53mi 3/2.0 1,542 (-15%) 4mo $220,000 $143 44

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
-9.2%
Equity multiple
0.66×
Total profit
$-15,401
Equity at exit
$24,378
10-year hold
IRR
0.2%
Equity multiple
1.02×
Total profit
$775
Equity at exit
$14,136

Cash invested: $45,780 (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
208
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,531 medium interval (Pro) →
Mortgage (P&I)
$857
Tax from tax record
$110 /mo · $1,316/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$175

Break-even live

Break-even rent $1,310
Max offer price $163,500
Occupancy floor 84%

Sensitivity live

Price -10% $267 -5% $221 +0% $175 +5% $128 +10% $82
Rent -10% $54 -5% $114 +0% $175 +5% $235 +10% $296
Rate -1.0pp $257 -0.5pp $216 base $175 +0.5pp $132 +1.0pp $89

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
$40,875
Closing costs
$4,905
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 26 events

  1. 2026-06-21
    days on market $163,500 Active 101 DOM
  2. 2026-06-19
    days on market $163,500 Active 99 DOM
  3. 2026-06-18
    days on market $163,500 Active 98 DOM
  4. 2026-06-17
    days on market $163,500 Active 97 DOM
  5. 2026-06-16
    days on market $163,500 Active 96 DOM
  6. 2026-06-15
    days on market $163,500 Active 95 DOM
  7. 2026-06-14
    days on market $163,500 Active 93 DOM
  8. 2026-06-12
    days on market $163,500 Active 92 DOM
  9. 2026-06-09
    days on market $163,500 Active 89 DOM
  10. 2026-06-08
    remarks 567-char remark
  11. 2026-06-08
    pricedays on market $163,500 Active 88 DOM
  12. 2026-06-07
    days on market $164,000 Active 87 DOM
  13. 2026-06-05
    days on market $164,000 Active 84 DOM
  14. 2026-06-03
    days on market $164,000 Active 83 DOM
  15. 2026-06-02
    days on market $164,000 Active 82 DOM
  16. 2026-06-01
    days on market $164,000 Active 81 DOM
  17. 2026-05-31
    days on market $164,000 Active 80 DOM
  18. 2026-05-30
    days on market $164,000 Active 79 DOM
  19. 2026-05-18
    price $169,000 469-char remark
    Show marketing remark (469 chars)

    This home has so much charm from walking in the door to the fenced in back yard. The character of the hardwood floors catches your eye, and they are throughout most of the house. There is an extra room downstairs that could be a den, children's play area or a second living room. Another unique feature is there are two inviting staircases that takes you to the three bedrooms and bath. Enjoy the convenience of being close to local amenities, shopping and restaurants.

  20. 2026-05-07
    price $174,900 469-char remark
    Show marketing remark (469 chars)

    This home has so much charm from walking in the door to the fenced in back yard. The character of the hardwood floors catches your eye, and they are throughout most of the house. There is an extra room downstairs that could be a den, children's play area or a second living room. Another unique feature is there are two inviting staircases that takes you to the three bedrooms and bath. Enjoy the convenience of being close to local amenities, shopping and restaurants.

  21. 2026-04-29
    price $179,900 469-char remark
    Show marketing remark (469 chars)

    This home has so much charm from walking in the door to the fenced in back yard. The character of the hardwood floors catches your eye, and they are throughout most of the house. There is an extra room downstairs that could be a den, children's play area or a second living room. Another unique feature is there are two inviting staircases that takes you to the three bedrooms and bath. Enjoy the convenience of being close to local amenities, shopping and restaurants.

  22. 2026-04-21
    price $189,900 469-char remark
    Show marketing remark (469 chars)

    This home has so much charm from walking in the door to the fenced in back yard. The character of the hardwood floors catches your eye, and they are throughout most of the house. There is an extra room downstairs that could be a den, children's play area or a second living room. Another unique feature is there are two inviting staircases that takes you to the three bedrooms and bath. Enjoy the convenience of being close to local amenities, shopping and restaurants.

  23. 2026-04-08
    price $199,900 469-char remark
    Show marketing remark (469 chars)

    This home has so much charm from walking in the door to the fenced in back yard. The character of the hardwood floors catches your eye, and they are throughout most of the house. There is an extra room downstairs that could be a den, children's play area or a second living room. Another unique feature is there are two inviting staircases that takes you to the three bedrooms and bath. Enjoy the convenience of being close to local amenities, shopping and restaurants.

  24. 2026-03-28
    price $214,900 469-char remark
    Show marketing remark (469 chars)

    This home has so much charm from walking in the door to the fenced in back yard. The character of the hardwood floors catches your eye, and they are throughout most of the house. There is an extra room downstairs that could be a den, children's play area or a second living room. Another unique feature is there are two inviting staircases that takes you to the three bedrooms and bath. Enjoy the convenience of being close to local amenities, shopping and restaurants.

  25. 2026-03-12
    listed $219,900 Active 469-char remark
    Show marketing remark (469 chars)

    This home has so much charm from walking in the door to the fenced in back yard. The character of the hardwood floors catches your eye, and they are throughout most of the house. There is an extra room downstairs that could be a den, children's play area or a second living room. Another unique feature is there are two inviting staircases that takes you to the three bedrooms and bath. Enjoy the convenience of being close to local amenities, shopping and restaurants.

  26. 2021-08-12
    soldstatus $95,000

ⓘ 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
$1,316 · $110/mo
Projected year-2 tax
$1,933 · $161/mo
Expected delta
+$618/yr (+$51/mo · 46.9%)

ⓘ 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 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
$18,378
− Mortgage interest
−$9,159
− Property taxes
−$1,316
− Insurance
−$818
− Repairs & maintenance
−$1,470
− Management
−$1,470
− Depreciation
−$4,756
Taxable loss
−$610
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$147
After-tax cash flow
$2,243/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

+77.9% since first listed
8 events — show timeline
  • 2026-05-18 Price Changed $169,000 CBRMLS
  • 2026-05-07 Price Changed $174,900 CBRMLS
  • 2026-04-29 Price Changed $179,900 CBRMLS
  • 2026-04-21 Price Changed $189,900 CBRMLS
  • 2026-04-08 Price Changed $199,900 CBRMLS
  • 2026-03-28 Price Changed $214,900 CBRMLS
  • 2026-03-12 Listed $219,900 CBRMLS
  • 2021-08-12 Sold (Public Records) $95,000 Public Records

Property tax history

+2.8%/yr

Latest (2025): $1,316 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…