CashFlowRE
Sign in Sign up
706 Jackson St
D+ Composite 48.66
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 +13.4/30.0
  • Schools +5.5/10.0
  • DSCR +4.0/10.0
  • 1% rule +3.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

706 Jackson St · St. Marys, OH 45885
3 bd · 1.5 ba · 1,376 sqft · SingleFamily public records · 199 Days on market
Built 1927 5,662 sqft lot Est $171k · 27% under

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

Listing remarks MLS

The curb appeal is outstanding at 706 Jackson St!! Curb appeal isn't the only gorgeous feature here! Some updates on this wonderful two story home include: new flooring in kitchen, laundry room, and 1/2 bath in 2019, new kitchen counter tops in 2018, 1/2 bath vanity, new carpet in bedroom upstairs. The storage is abundant here.The front porch is great for gathering but that isn't all, enjoy the 24'x18' patio out back that was added in 2017. The back yard is fenced in and also features a one car detached garage. Call today to make that private tour! Interior pics coming soon!

Key facts

  • New roof
  • 5,662 sq ft lot
  • Garage

Tags

NEW ROOF

Property features AI

Exterior

  • Parking: 1-car garage
  • Utilities: Supplied water; Public sewer
  • Home design: Single-family residence; Residential property; Built in 1927
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Porch; Patio; Fenced yard; Residential lot (regular)

Interior

  • Flooring: Carpet; Linoleum; Tile
  • Bathrooms: 2 bathrooms total (1 full, 1 half)
  • Heating & cooling: Baseboard heating
  • Interior features: Electric water heater; Partial, 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 3-bed/1.5-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $3 ($36/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 $103k (17.9% below list).
  • Recommended offer: $103k (17.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 2.9% in St. Marys — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • St Marys City (town): math 64% / reading 65% proficiency, ranked #221 of 656 in OH (top 34%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: St Marys West Intermediate School (math 72% / reading 64%, grade B+, #439 of 1,584 statewide, top 28%, 430 students, 43% FRL); St. Marys Middle School (math 60% / reading 66%, grade B+, #233 of 654 statewide, top 36%, 454 students, 80% FRL); St Marys Memorial High School (math 52% / reading 67%, grade C+, #243 of 781 statewide, top 33%, 636 students, 0% FRL).
  • Market conditions: 67 active listings in the ZIP; solid renter incomes; 121 units permitted in Auglaize County in 2024 (0 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($75k/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 $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Auglaize County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 199 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y 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.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $102,571 (17.9% below list)

Questions for the listing agent

  1. It's been on market 199 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  2. Built in 1927 — 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. 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?
  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
0.82%
Cap rate
6.32%
Cash-on-cash
0.10%
DSCR
1.00
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$170,624
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
310 N Main St 0.32mi 3/1.0 1,490 (+8%) 4mo $160,000 $107 66
1209 W High St 0.31mi 3/1.0 1,232 (-10%) 2mo $199,900 $162 64
719 Oliver St 0.57mi 3/1.0 1,392 (+1%) 9mo $172,000 $124 62
1127 Robin Rd 0.56mi 3/1.5 1,337 (-3%) 10mo $155,000 $116 61
116 Guy St 0.33mi 3/1.0 1,248 (-9%) 10mo $120,000 $96 59
720 Oliver St 0.54mi 3/1.5 1,456 (+6%) 10mo $177,200 $122 57
1306 Nagel St 0.59mi 3/1.5 1,282 (-7%) 9mo $190,000 $148 54
1114 Neil Ave 0.49mi 4/2.0 (+1) 1,451 (+6%) 11mo $265,000 $183 52
828 Oliver St 0.51mi 3/2.0 1,512 (+10%) 8mo $190,000 $126 51
121 Windsor Dr 0.66mi 3/2.0 1,274 (-7%) 11mo $29,900 $23 46
806 Oliver St 0.52mi 4/2.5 (+1) 1,575 (+14%) 2mo $247,000 $157 41
228 N Chestnut St 0.56mi 4/1.5 (+1) 1,568 (+14%) 7mo $180,000 $115 40

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
-16.2%
Equity multiple
0.43×
Total profit
$-20,086
Equity at exit
$18,638
10-year hold
IRR
-7.9%
Equity multiple
0.50×
Total profit
$-17,326
Equity at exit
$10,808

Cash invested: $35,000 (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 45885

Active inventory
67
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,026 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$100 /mo · $1,197/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$3

Break-even live

Break-even rent $1,022
Max offer price $125,000
Occupancy floor 95%

Sensitivity live

Price -10% $74 -5% $38 +0% $3 +5% $-32 +10% $-68
Rent -10% $-78 -5% $-38 +0% $3 +5% $43 +10% $84
Rate -1.0pp $66 -0.5pp $35 base $3 +0.5pp $-29 +1.0pp $-62

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
$31,250
Closing costs
$3,750
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 29 events

  1. 2026-06-21
    days on market $125,000 Active 199 DOM
  2. 2026-06-21
    days on market $125,000 Active 198 DOM
  3. 2026-06-18
    days on market $125,000 Active 196 DOM
  4. 2026-06-17
    days on market $125,000 Active 195 DOM
  5. 2026-06-16
    days on market $125,000 Active 194 DOM
  6. 2026-06-15
    days on market $125,000 Active 193 DOM
  7. 2026-06-13
    days on market $125,000 Active 191 DOM
  8. 2026-06-12
    days on market $125,000 Active 190 DOM
  9. 2026-06-09
    days on market $125,000 Active 187 DOM
  10. 2026-06-08
    days on market $125,000 Active 186 DOM
  11. 2026-06-08
    days on market $125,000 Active 185 DOM
  12. 2026-06-07
    days on market $125,000 Active 184 DOM
  13. 2026-06-04
    days on market $125,000 Active 181 DOM
  14. 2026-06-02
    days on market $125,000 Active 180 DOM
  15. 2026-06-01
    days on market $125,000 Active 179 DOM
  16. 2026-05-31
    days on market $125,000 Active 178 DOM
  17. 2026-05-05
    listed $125,000 Active
  18. 2026-05-04
    status Active
  19. 2026-05-04
    soldstatus Closed
  20. 2026-05-01
    historical
  21. 2026-03-26
    price $125,000
  22. 2026-01-03
    price $142,500
  23. 2025-12-04
    price $145,000
  24. 2025-11-30
    listed $150,000 Active
  25. 2019-09-24
    soldstatus $127,900 581-char remark
    Show marketing remark (581 chars)

    The curb appeal is outstanding at 706 Jackson St!! Curb appeal isn't the only gorgeous feature here! Some updates on this wonderful two story home include: new flooring in kitchen, laundry room, and 1/2 bath in 2019, new kitchen counter tops in 2018, 1/2 bath vanity, new carpet in bedroom upstairs. The storage is abundant here.The front porch is great for gathering but that isn't all, enjoy the 24'x18' patio out back that was added in 2017. The back yard is fenced in and also features a one car detached garage. Call today to make that private tour! Interior pics coming soon!

  26. 2019-09-24
    soldstatus $127,900
    Show marketing remark (581 chars)

    The curb appeal is outstanding at 706 Jackson St!! Curb appeal isn't the only gorgeous feature here! Some updates on this wonderful two story home include: new flooring in kitchen, laundry room, and 1/2 bath in 2019, new kitchen counter tops in 2018, 1/2 bath vanity, new carpet in bedroom upstairs. The storage is abundant here.The front porch is great for gathering but that isn't all, enjoy the 24'x18' patio out back that was added in 2017. The back yard is fenced in and also features a one car detached garage. Call today to make that private tour! Interior pics coming soon!

  27. 2019-07-31
    listed $129,900 581-char remark
    Show marketing remark (581 chars)

    The curb appeal is outstanding at 706 Jackson St!! Curb appeal isn't the only gorgeous feature here! Some updates on this wonderful two story home include: new flooring in kitchen, laundry room, and 1/2 bath in 2019, new kitchen counter tops in 2018, 1/2 bath vanity, new carpet in bedroom upstairs. The storage is abundant here.The front porch is great for gathering but that isn't all, enjoy the 24'x18' patio out back that was added in 2017. The back yard is fenced in and also features a one car detached garage. Call today to make that private tour! Interior pics coming soon!

  28. 2002-03-26
    soldstatus $60,000
  29. 1993-09-21
    soldstatus $47,500

ⓘ 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
$1,197 · $100/mo
Projected year-2 tax
$1,574 · $131/mo
Expected delta
+$376/yr (+$31/mo · 31.5%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$12,309
− Mortgage interest
−$7,002
− Property taxes
−$1,197
− Insurance
−$625
− Repairs & maintenance
−$985
− Management
−$985
− Depreciation
−$3,636
Taxable loss
−$2,121
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$509
After-tax cash flow
$545/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
St Marys City
NCES district ID
3904472
Math proficiency
64% ▼ -10.00%
Reading proficiency
65% ▼ -4.00%
Median HH income
$49,672
Composite
54.78/100
National rank
#1317
State rank
#221 of 656 in OH

Livability — St. Marys

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Marys, OH
County
Auglaize · 44,666 people
Population (ZIP)
12,744
Household income
$75,054
Rent vs Own
24.5% rent · 75.5% own
Severe rent burden
3.6

Population outlook (Auglaize County) Hauer SSP2

Today (2025)
45,247 people
By 2030
44,448 · -1.8%
By 2040
42,355 · -6.4%
By 2050
39,722 · -12.2%
By 2075
33,967 · -24.9%
By 2100
26,839 · -40.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4%
Common ancestry
Lithuanian 3% Iranian 2% Slovak 1%
Foreign-born
1%
Languages at home
98% English-only · German/W. Germanic 1% Other Asian/Pacific 1%

Political lean MEDSL · Auglaize

2024 margin
Solid R (+64.6) · D 17.3% · R 81.9%
2008→2024 swing
-23.4pp toward R · 2008: -41.2pp · 2024: -64.6pp
All cycles
2024: R+64.6 2020: R+62.6 2016: R+62.6 2012: R+48.9 2008: R+41.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -207.83%
Current HPI
197.352
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

+163.2% since first listed
13 events — show timeline
  • 2026-05-05 Listed $125,000 WRIST
  • 2026-05-04 Relisted WRIST
  • 2026-05-04 Sold (MLS) WRIST
  • 2026-05-01 Listing Removed WRIST
  • 2026-03-26 Price Changed $125,000 WRIST
  • 2026-01-03 Price Changed $142,500 WRIST
  • 2025-12-04 Price Changed $145,000 WRIST
  • 2025-11-30 Listed $150,000 WRIST
  • 2019-09-24 Sold (Public Records) $127,900 Public Records
  • 2019-09-24 Sold (MLS) $127,900 WRIST
  • 2019-07-31 Listed $129,900 WRIST
  • 2002-03-26 Sold (Public Records) $60,000 Public Records
  • 1993-09-21 Sold (Public Records) $47,500 Public Records

Property tax history

+2.6%/yr

Latest (2025): $1,197 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…