CashFlowRE
Sign in Sign up
102 W Lynn St Duplex
B Composite 71.68
Why this score? — see what drove the B 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.3/10.0
  • ARV discount +7.5/15.0
  • Schools +6.3/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

102 W Lynn St · Stryker, OH 43557
6 bd · 2.0 ba · 2,075 sqft · MultiFamily public records · 37 Days on market
Built 1920 8,189 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Owner replacing 2 broken windows

Key facts

  • All appliances stay
  • Downtown stryker
  • Duplex

Tags

DUPLEXDOWNTOWN STRYKERWASHER AND DRYER HOOKUPSALL APPLIANCES STAY

Property features AI

Finance

  • Other: Property located on approximately 0.19 acre lot in Tingley's Addn., Stryker, OH
  • Financial info: Two-unit property (duplex) with one unit currently leased and one vacant; Tenant pays all utilities; Owner responsible for exterior maintenance, grounds care, repairs, insurance, snow removal and lawn care
  • HOA & community: Dogs allowed

Exterior

  • Parking: Private off-street parking; Driveway; Total of 4 parking spaces
  • Utilities: Public water; Public sewer; 100 amp electric service; Electricity connected; Natural gas connected; Cable available; Internet and WiFi available
  • Home design: Residential income duplex; Two-story building
  • Construction: Vinyl siding; Metal roof; Block and combination foundation; Built per public records
  • Exterior features: Covered porch; Level lot; Asphalt road frontage from alley and city street; Sidewalks in the community

Interior

  • Kitchen: Electric range
  • Bedrooms: Duplex property with multiple bedrooms across units
  • Flooring: Carpet; Hardwood; Laminate; Linoleum
  • Bathrooms: Bathrooms present in each unit (details not provided)
  • Heating & cooling: Natural gas heating; Window air conditioning units
  • Interior features: Insulated windows; Other interior features; Walk-up covered porch (see Exterior for porch)
  • Laundry & utility: Washer; Dryer; Stacked washer/dryer; Washer hookup; Electric dryer hookup; Water heater

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 × 3-bed/1.0-bath units multifamily listed at $150k.

Deal economics

  • At list price, monthly cash flow is $754 ($9k/yr) — positive. Per door: $377/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $145k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 72/100 on livability (#361 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Stryker Local (rural): math 73% / reading 73% proficiency, ranked #226 of 802 in OH (top 28%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Stryker Elementary School (math 62% / reading 67%, grade B, #522 of 1,584 statewide, top 36%, 239 students, 0% FRL); Stryker High School (math 67% / reading 67%, grade B, #137 of 781 statewide, top 19%, 150 students, 98% FRL).
  • Market conditions: 7 active listings in the ZIP; solid renter incomes; 40 units permitted in Williams County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($80k/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 $4k of value loss. Plan a longer hold.
  • Williams County population projected at -14% 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 $42k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 24y 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 $42k; list at $150k implies a 253% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $145,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.43%
Cap rate
12.33%
Cash-on-cash
21.56%
DSCR
1.96
GRM
5.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
14.1%
Equity multiple
1.57×
Total profit
$23,716
Equity at exit
$22,351
10-year hold
IRR
22.9%
Equity multiple
2.96×
Total profit
$82,385
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 43557

Home prices YoY
-8.3%
Active inventory
7
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$2,138 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$86 /mo · $1,035/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$449
Net cashflow
$754

Break-even live

Break-even rent $1,183
Max offer price $149,900
Occupancy floor 60%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,138

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 40 events

  1. 2026-06-16
    status $149,900 Pending 37 DOM
  2. 2026-06-15
    days on market $149,900 Contingent 37 DOM
  3. 2026-06-13
    days on market $149,900 Contingent 35 DOM
  4. 2026-06-12
    days on market $149,900 Contingent 34 DOM
  5. 2026-06-09
    days on market $149,900 Contingent 31 DOM
  6. 2026-06-08
    days on market $149,900 Contingent 30 DOM
  7. 2026-06-08
    days on market $149,900 Contingent 29 DOM
  8. 2026-06-07
    days on market $149,900 Contingent 28 DOM
  9. 2026-06-04
    days on market $149,900 Contingent 25 DOM
  10. 2026-06-02
    days on market $149,900 Contingent 24 DOM
  11. 2026-06-01
    days on market $149,900 Contingent 23 DOM
  12. 2026-05-31
    days on market $149,900 Contingent 22 DOM
  13. 2026-05-13
    historical Contingent
  14. 2026-05-05
    listed $149,900 Active
  15. 2025-10-14
    price $15,500 32-char remark
    Show marketing remark (218 chars)

    NICE UPDATED DUPLEX WITH GREAT CASH FLOW. BOTH SIDES ARE CURRENTLY RENTED. ALL THE WORK IS DONE. RENTS ARE $500 AND $550/MO. TENANTS PAY ALL UTILITIES. WILL MAKE A GREAT INVESTMENT. SET YOUR APPOINTMENT UP TODAY.

  16. 2025-10-14
    price $42,500 218-char remark
    Show marketing remark (218 chars)

    NICE UPDATED DUPLEX WITH GREAT CASH FLOW. BOTH SIDES ARE CURRENTLY RENTED. ALL THE WORK IS DONE. RENTS ARE $500 AND $550/MO. TENANTS PAY ALL UTILITIES. WILL MAKE A GREAT INVESTMENT. SET YOUR APPOINTMENT UP TODAY.

  17. 2025-10-13
    price $35,000
  18. 2015-11-25
    soldstatus $42,500
  19. 2015-11-24
    soldstatus $42,500 218-char remark
    Show marketing remark (218 chars)

    NICE UPDATED DUPLEX WITH GREAT CASH FLOW. BOTH SIDES ARE CURRENTLY RENTED. ALL THE WORK IS DONE. RENTS ARE $500 AND $550/MO. TENANTS PAY ALL UTILITIES. WILL MAKE A GREAT INVESTMENT. SET YOUR APPOINTMENT UP TODAY.

  20. 2015-07-13
    listed $49,999 218-char remark
    Show marketing remark (218 chars)

    NICE UPDATED DUPLEX WITH GREAT CASH FLOW. BOTH SIDES ARE CURRENTLY RENTED. ALL THE WORK IS DONE. RENTS ARE $500 AND $550/MO. TENANTS PAY ALL UTILITIES. WILL MAKE A GREAT INVESTMENT. SET YOUR APPOINTMENT UP TODAY.

  21. 2015-02-23
    soldstatus $15,500
  22. 2015-02-20
    soldstatus $15,500 32-char remark
    Show marketing remark (32 chars)

    Owner replacing 2 broken windows

  23. 2014-10-27
    listed $18,995 32-char remark
    Show marketing remark (32 chars)

    Owner replacing 2 broken windows

  24. 2014-08-01
    historical
  25. 2014-05-30
    listed $34,900
  26. 2014-05-12
    historical
  27. 2013-11-13
    listed $49,900
  28. 2013-11-12
    historical
  29. 2013-05-13
    listed $39,900
  30. 2012-10-11
    historical
  31. 2012-04-11
    listed $24,900
  32. 2011-09-07
    soldstatus $35,000
  33. 2009-07-06
    listed $39,900
  34. 2006-03-14
    soldstatus $43,000
  35. 2005-08-13
    historical
  36. 2002-12-27
    listed $79,900
  37. 2002-12-26
    historical
  38. 2002-06-26
    listed $79,900
  39. 1998-01-16
    soldstatus $60,000
  40. 1994-08-01
    soldstatus $30,500

ⓘ 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
$1,035 · $86/mo
Projected year-2 tax
$1,687 · $141/mo
Expected delta
+$652/yr (+$54/mo · 63.0%)

ⓘ 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 · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$25,656
− Mortgage interest
−$8,397
− Property taxes
−$1,035
− Insurance
−$750
− Repairs & maintenance
−$2,052
− Management
−$2,052
− Depreciation
−$4,361
Taxable income
$7,009
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,682
After-tax cash flow
$7,368/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
Stryker Local
NCES district ID
3905065
Math proficiency
73% ▲ 3.00%
Reading proficiency
73% ▲ 3.00%
Median HH income
$52,467
Composite
63.17/100
National rank
#1305
State rank
#226 of 802 in OH

Livability — Stryker

Score
72/100
State rank
#361
US rank
#5865

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Stryker, OH
County
Williams · 37,585 people
Population (ZIP)
3,219
Household income
$80,163
Rent vs Own
14.6% rent · 85.4% own
Severe rent burden
11.6

Population outlook (Williams County) Hauer SSP2

Today (2025)
36,125 people
By 2030
35,264 · -2.4%
By 2040
33,264 · -7.9%
By 2050
31,072 · -14.0%
By 2075
26,553 · -26.5%
By 2100
21,318 · -41.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 12% Two or more races 6% Black 5% Native American 3%
Hispanic origin (detail)
Mexican 7% Puerto Rican 1%
Common ancestry
Lithuanian 4% Romanian 2% Slovak 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Williams

2024 margin
Solid R (+48.2) · D 25.4% · R 73.7%
2008→2024 swing
-39.0pp toward R · 2008: -9.3pp · 2024: -48.2pp
All cycles
2024: R+48.2 2020: R+46.2 2016: R+43.8 2012: R+16.3 2008: R+9.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -20.03%
Current HPI
220.9472
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

+391.5% since first listed
28 events — show timeline
  • 2026-05-13 Contingent NORIS
  • 2026-05-05 Listed $149,900 NORIS
  • 2025-10-14 Price Changed $15,500 NORIS
  • 2025-10-14 Price Changed $42,500 NORIS
  • 2025-10-13 Price Changed $35,000 NORIS
  • 2015-11-25 Sold (Public Records) $42,500 Public Records
  • 2015-11-24 Sold (MLS) $42,500 NORIS
  • 2015-07-13 Listed $49,999 NORIS
  • 2015-02-23 Sold (Public Records) $15,500 Public Records
  • 2015-02-20 Sold (MLS) $15,500 NORIS
  • 2014-10-27 Listed $18,995 NORIS
  • 2014-08-01 Listing Removed NORIS
  • 2014-05-30 Listed $34,900 NORIS
  • 2014-05-12 Listing Removed NORIS
  • 2013-11-13 Listed $49,900 NORIS
  • 2013-11-12 Listing Removed NORIS
  • 2013-05-13 Listed $39,900 NORIS
  • 2012-10-11 Listing Removed NORIS
  • 2012-04-11 Listed $24,900 NORIS
  • 2011-09-07 Sold (MLS) $35,000 NORIS
  • 2009-07-06 Listed $39,900 NORIS
  • 2006-03-14 Sold (Public Records) $43,000 Public Records
  • 2005-08-13 Listing Removed NORIS
  • 2002-12-27 Listed $79,900 NORIS
  • 2002-12-26 Listing Removed NORIS
  • 2002-06-26 Listed $79,900 NORIS
  • 1998-01-16 Sold (Public Records) $60,000 Public Records
  • 1994-08-01 Sold (Public Records) $30,500 Public Records

Property tax history

+1.8%/yr

Latest (2025): $1,035 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…