CashFlowRE
Sign in Sign up
205 W Center St
C- Composite 52.29
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 +15.5/30.0
  • ARV discount +15.0/15.0
  • Schools +5.6/10.0
  • DSCR +4.8/10.0
  • 1% rule +3.4/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

205 W Center St · West Mansfield, OH 43358
3 bd · 2.0 ba · 2,212 sqft · SingleFamily public records · 63 Days on market
Built 1900 8,276 sqft lot $72/sqft · 29% below area Est $227k · 29% under ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step into a one-of-a-kind opportunity where history, character, and creativity come together. This former church, originally built in 1912, has been thoughtfully updated and is ready for its next chapter. Offering approximately 2,214 square feet of living space on the main level, plus an additional 2,200 square feet of clean, dry basement space, the possibilities here are truly endless. From the moment you walk in, you'll be captivated by the preserved original details--rich wood floors, solid trim, exposed brick, and breathtaking stained glass windows that fill the space with natural light and timeless charm. Major mechanical updates have already been completed, including the roof, electrical, plumbing, water heater, and a rebuilt furnace, giving you a strong foundation to bring your vision to life. Whether you're dreaming of a distinctive residence, an inspiring studio, or a creative business space, this property delivers unmatched character and flexibility. A rare chance to own a piece of history and make it your own. Cash or conventional financing only. All items seen at time of showing will convey with sale.

Key facts

  • Exposed brick
  • Rich wood floors
  • Clean dry basement

Tags

RICH WOOD FLOORSEXPOSED BRICKSTAINED GLASS WINDOWSMAJOR MECHANICAL UPDATESCLEAN DRY BASEMENTDISTINCTIVE RESIDENCE

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/2.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $63 ($756/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 $134k (16.2% below list).
  • Recommended offer: $134k (16.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 62/100 on livability (#866 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Benjamin Logan Local (rural): math 64% / reading 66% proficiency, ranked #197 of 656 in OH (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 6 active listings in the ZIP; solid renter incomes; 121 units permitted in Logan County in 2024 (0 in 5+ unit buildings).

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.
  • Logan County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $35k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $134,004 (16.2% below list)

Questions for the listing agent

  1. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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 F-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. 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
0.84%
Cap rate
6.77%
Cash-on-cash
1.69%
DSCR
1.08
GRM
9.9

CMA / ARV

ARV (median comp)
$226,763
List price
$160,000
Delta
-29.44%
Verdict
UNDERPRICED
Comps
17 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
253 E Center St 0.23mi 3/2.0 2,264 (+2%) 19mo $215,000 $95 69
229 N Main St 0.16mi 4/2.0 (+1) 2,110 (-5%) 21mo $115,000 $55 62
243 E Center St 0.22mi 3/2.0 2,026 (-8%) 24mo $230,000 $114 56
276 N Main St 0.22mi 4/2.0 (+1) 2,448 (+11%) 14mo $264,000 $108 55

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
-13.7%
Equity multiple
0.51×
Total profit
$-21,962
Equity at exit
$23,857
10-year hold
IRR
-4.8%
Equity multiple
0.68×
Total profit
$-14,151
Equity at exit
$13,834

Cash invested: $44,800 (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 43358

Home prices YoY
-20.2%
Active inventory
6
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,340 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$90 /mo · $1,079/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$63

Break-even live

Break-even rent $1,260
Max offer price $160,000
Occupancy floor 90%

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
$40,000
Closing costs
$4,800
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 21 events

  1. 2026-06-18
    pricestatus $160,000 Active 63 DOM
  2. 2026-06-18
    days on market $175,000 Contingent 63 DOM
  3. 2026-06-17
    days on market $175,000 Contingent 62 DOM
  4. 2026-06-16
    days on market $175,000 Contingent 61 DOM
  5. 2026-06-15
    days on market $175,000 Contingent 60 DOM
  6. 2026-06-13
    days on market $175,000 Contingent 58 DOM
  7. 2026-06-13
    days on market $175,000 Contingent 57 DOM
  8. 2026-06-09
    days on market $175,000 Contingent 54 DOM
  9. 2026-06-08
    days on market $175,000 Contingent 53 DOM
  10. 2026-06-07
    days on market $175,000 Contingent 52 DOM
  11. 2026-06-05
    days on market $175,000 Contingent 49 DOM
  12. 2026-06-03
    days on market $175,000 Contingent 48 DOM
  13. 2026-06-02
    days on market $175,000 Contingent 47 DOM
  14. 2026-06-01
    days on market $175,000 Contingent 46 DOM
  15. 2026-05-31
    days on market $175,000 Contingent 45 DOM
  16. 2026-05-08
    historical Contingent 1130-char remark
    Show marketing remark (1133 chars)

    Step into a one-of-a-kind opportunity where history, character, and creativity come together. This former church, originally built in 1912, has been thoughtfully updated and is ready for its next chapter. Offering approximately 2,214 square feet of living space on the main level, plus an additional 2,200 square feet of clean, dry basement space, the possibilities here are truly endless. From the moment you walk in, you'll be captivated by the preserved original details--rich wood floors, solid trim, exposed brick, and breathtaking stained glass windows that fill the space with natural light and timeless charm. Major mechanical updates have already been completed, including the roof, electrical, plumbing, water heater, and a rebuilt furnace, giving you a strong foundation to bring your vision to life. Whether you're dreaming of a distinctive residence, an inspiring studio, or a creative business space, this property delivers unmatched character and flexibility. A rare chance to own a piece of history and make it your own. Cash or conventional financing only. All items seen at time of showing will convey with sale.

  17. 2026-05-08
    historical Contingency - Finance and Inspections 1133-char remark
    Show marketing remark (1133 chars)

    Step into a one-of-a-kind opportunity where history, character, and creativity come together. This former church, originally built in 1912, has been thoughtfully updated and is ready for its next chapter. Offering approximately 2,214 square feet of living space on the main level, plus an additional 2,200 square feet of clean, dry basement space, the possibilities here are truly endless. From the moment you walk in, you'll be captivated by the preserved original details--rich wood floors, solid trim, exposed brick, and breathtaking stained glass windows that fill the space with natural light and timeless charm. Major mechanical updates have already been completed, including the roof, electrical, plumbing, water heater, and a rebuilt furnace, giving you a strong foundation to bring your vision to life. Whether you're dreaming of a distinctive residence, an inspiring studio, or a creative business space, this property delivers unmatched character and flexibility. A rare chance to own a piece of history and make it your own. Cash or conventional financing only. All items seen at time of showing will convey with sale.

  18. 2026-05-05
    price $175,000 1130-char remark
    Show marketing remark (1133 chars)

    Step into a one-of-a-kind opportunity where history, character, and creativity come together. This former church, originally built in 1912, has been thoughtfully updated and is ready for its next chapter. Offering approximately 2,214 square feet of living space on the main level, plus an additional 2,200 square feet of clean, dry basement space, the possibilities here are truly endless. From the moment you walk in, you'll be captivated by the preserved original details--rich wood floors, solid trim, exposed brick, and breathtaking stained glass windows that fill the space with natural light and timeless charm. Major mechanical updates have already been completed, including the roof, electrical, plumbing, water heater, and a rebuilt furnace, giving you a strong foundation to bring your vision to life. Whether you're dreaming of a distinctive residence, an inspiring studio, or a creative business space, this property delivers unmatched character and flexibility. A rare chance to own a piece of history and make it your own. Cash or conventional financing only. All items seen at time of showing will convey with sale.

  19. 2026-05-05
    price $175,000 1133-char remark
    Show marketing remark (1133 chars)

    Step into a one-of-a-kind opportunity where history, character, and creativity come together. This former church, originally built in 1912, has been thoughtfully updated and is ready for its next chapter. Offering approximately 2,214 square feet of living space on the main level, plus an additional 2,200 square feet of clean, dry basement space, the possibilities here are truly endless. From the moment you walk in, you'll be captivated by the preserved original details--rich wood floors, solid trim, exposed brick, and breathtaking stained glass windows that fill the space with natural light and timeless charm. Major mechanical updates have already been completed, including the roof, electrical, plumbing, water heater, and a rebuilt furnace, giving you a strong foundation to bring your vision to life. Whether you're dreaming of a distinctive residence, an inspiring studio, or a creative business space, this property delivers unmatched character and flexibility. A rare chance to own a piece of history and make it your own. Cash or conventional financing only. All items seen at time of showing will convey with sale.

  20. 2026-04-16
    listed $195,000 Active 1130-char remark
    Show marketing remark (1133 chars)

    Step into a one-of-a-kind opportunity where history, character, and creativity come together. This former church, originally built in 1912, has been thoughtfully updated and is ready for its next chapter. Offering approximately 2,214 square feet of living space on the main level, plus an additional 2,200 square feet of clean, dry basement space, the possibilities here are truly endless. From the moment you walk in, you'll be captivated by the preserved original details--rich wood floors, solid trim, exposed brick, and breathtaking stained glass windows that fill the space with natural light and timeless charm. Major mechanical updates have already been completed, including the roof, electrical, plumbing, water heater, and a rebuilt furnace, giving you a strong foundation to bring your vision to life. Whether you're dreaming of a distinctive residence, an inspiring studio, or a creative business space, this property delivers unmatched character and flexibility. A rare chance to own a piece of history and make it your own. Cash or conventional financing only. All items seen at time of showing will convey with sale.

  21. 2026-04-16
    listed $195,000 Active 1133-char remark
    Show marketing remark (1133 chars)

    Step into a one-of-a-kind opportunity where history, character, and creativity come together. This former church, originally built in 1912, has been thoughtfully updated and is ready for its next chapter. Offering approximately 2,214 square feet of living space on the main level, plus an additional 2,200 square feet of clean, dry basement space, the possibilities here are truly endless. From the moment you walk in, you'll be captivated by the preserved original details--rich wood floors, solid trim, exposed brick, and breathtaking stained glass windows that fill the space with natural light and timeless charm. Major mechanical updates have already been completed, including the roof, electrical, plumbing, water heater, and a rebuilt furnace, giving you a strong foundation to bring your vision to life. Whether you're dreaming of a distinctive residence, an inspiring studio, or a creative business space, this property delivers unmatched character and flexibility. A rare chance to own a piece of history and make it your own. Cash or conventional financing only. All items seen at time of showing will convey with sale.

ⓘ 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
$1,079 · $90/mo
Projected year-2 tax
$1,787 · $149/mo
Expected delta
+$709/yr (+$59/mo · 65.7%)

ⓘ 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 · 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
$16,080
− Mortgage interest
−$8,962
− Property taxes
−$1,079
− Insurance
−$800
− Repairs & maintenance
−$1,286
− Management
−$1,286
− Depreciation
−$4,655
Taxable loss
−$1,988
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$477
After-tax cash flow
$1,233/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
Benjamin Logan Local
NCES district ID
3904807
Math proficiency
64% ▼ -9.00%
Reading proficiency
66% ▼ -3.00%
Median HH income
$59,496
Composite
56.13/100
National rank
#1181
State rank
#197 of 656 in OH

Livability — West Mansfield

Score
62/100
State rank
#866
US rank
#16392

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Mansfield, OH
County
Logan · 47,256 people
Population (ZIP)
2,628
Household income
$86,742
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
1.9

Population outlook (Logan County) Hauer SSP2

Today (2025)
44,240 people
By 2030
43,166 · -2.4%
By 2040
40,495 · -8.5%
By 2050
37,511 · -15.2%
By 2075
30,453 · -31.2%
By 2100
23,081 · -47.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 10%
Common ancestry
Italian 2% Lithuanian 2% Slovak 1%
Foreign-born
1%
Languages at home
98% English-only · Other Asian/Pacific 1%

Political lean MEDSL · Logan

2024 margin
Solid R (+56.2) · D 21.5% · R 77.7%
2008→2024 swing
-29.6pp toward R · 2008: -26.6pp · 2024: -56.2pp
All cycles
2024: R+56.2 2020: R+55.2 2016: R+52.6 2012: R+31.8 2008: R+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -71.86%
Current HPI
283.1267
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

-10.3% since first listed
6 events — show timeline
  • 2026-05-08 Contingent CBRMLS
  • 2026-05-08 Contingent WRIST
  • 2026-05-05 Price Changed $175,000 CBRMLS
  • 2026-05-05 Price Changed $175,000 WRIST
  • 2026-04-16 Listed $195,000 WRIST
  • 2026-04-16 Listed $195,000 CBRMLS

Property tax history

+4.3%/yr

Latest (2025): $1,079 · +11.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…