CashFlowRE
Sign in Sign up
104 S Pierce Ave
B- Composite 67.47
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 +24.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.7/10.0
  • 1% rule +6.3/10.0
  • Livability +4.3/5.0
  • Rent growth +3.8/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$145,000

104 S Pierce Ave · Lancaster, OH 43130
2 bd · 1.5 ba · 1,524 sqft · SingleFamily public records · 61 Days on market
Built 1900 7,405 sqft lot $95/sqft · 23% below area Est $188k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fall in love with the timeless charm of this vintage 2-story home that is within close access to the bypass and also Kroger. Bursting with character, from the beautiful built-ins to the generously sized rooms, this home offers a warmth and uniqueness you don't find every day. Featuring 3 bedrooms and 2 full baths, there's plenty of space to spread out, while the mostly finished basement--complete with additional built-ins--adds even more functionality for living. This home is full of potential and presents an incredible opportunity to add your own personal touches and truly make it your own. Enjoy relaxing on the inviting wrap-around porch, hosting gatherings on the patio, and taking advantage of the carport plus a detached 1-car garage with a workshop--perfect for hobbies, storage, or projects. If you've been searching for character, space, and the chance to create something special, this is the one you've been waiting for!

Key facts

  • 7,405 sq ft lot
  • Garage
  • Built 1900

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-bed/1.5-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $285 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Recommended offer: $136k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 4.0% in Lancaster — 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 86/100 on livability (#41 in OH, #423 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime D, employment D.
  • Lancaster City (town): math 38% / reading 51% proficiency, ranked #504 of 656 in OH (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+5.2%/yr); 204 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 475 units permitted in Fairfield 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 $4k of value loss. Plan a longer hold.
  • Fairfield County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 5.2% rent growth), your $41k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $62k; list at $145k implies a 132% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $136,300 (6.0% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 6% 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. 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
1.13%
Cap rate
8.65%
Cash-on-cash
8.42%
DSCR
1.37
GRM
7.3

CMA / ARV

ARV (median comp)
$188,102
List price
$145,000
Delta
-22.91%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
104 S Pierce Ave 0.00mi 3/2.0 (+1) 1,524 (0%) 4mo $125,000 $82 90
323 Garfield Ave 0.24mi 3/1.5 (+1) 1,574 (+3%) 8mo $70,000 $44 71
610 W Wheeling St 0.27mi 3/1.5 (+1) 1,460 (-4%) 10mo $164,900 $113 67
401 Busby Ave 0.40mi 3/1.5 (+1) 1,612 (+6%) 5mo $255,000 $158 62
961 Elizabeth Dr 0.54mi 3/1.5 (+1) 1,500 (-2%) 9mo $245,000 $163 60
215 Harrison Ave 0.21mi 2/1.0 1,300 (-15%) 7mo $145,000 $112 58
734 Pierce Ave 0.60mi 3/1.0 (+1) 1,521 (-0%) 9mo $210,000 $138 57
334 Eagle Ave 0.68mi 3/1.0 (+1) 1,512 (-1%) 4mo $50,000 $33 56
452 Westview Dr 0.63mi 3/2.0 (+1) 1,484 (-3%) 8mo $224,750 $151 52
404 Miller Ave 0.35mi 3/2.0 (+1) 1,320 (-13%) 4mo $143,000 $108 51
703 N Roosevelt Ave 0.57mi 3/1.0 (+1) 1,414 (-7%) 10mo $130,000 $92 46
461 N Shoshone Dr 0.71mi 3/1.0 (+1) 1,300 (-15%) 4mo $151,500 $117 32

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 · 5.22% rent growth · sell at horizon

5-year hold
IRR
-1.0%
Equity multiple
0.96×
Total profit
$-1,566
Equity at exit
$21,620
10-year hold
IRR
10.9%
Equity multiple
1.94×
Total profit
$38,259
Equity at exit
$12,537

Cash invested: $40,600 (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 43130

Rents YoY
5.2%
Active inventory
204
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,645 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$194 /mo · $2,328/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$345
Net cashflow
$285

Break-even live

Break-even rent $1,285
Max offer price $145,000
Occupancy floor 78%

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
$36,250
Closing costs
$4,350
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
219 N Columbus St Unit 205 Lancaster, OH 2.0 2.0 1103 $1,875 $1.70 43d 1 0.76mi
219 N Columbus St Lancaster, OH 1.0–2.0 1.0–2.0 1184 $1,895 $1.60 1d 31 0.76mi
532 N Columbus St Unit A Lancaster, OH 2.0 1.0 1300 $1,550 $1.19 43d 1 0.89mi
1508 Greyfield ST Lancaster, OH 1.0–3.0 1.0–2.0 953 $1,564 $1.64 1d 1 0.93mi
635 N High St Lancaster, OH 3.0 2.0 1608 $2,200 $1.37 43d 1 1.20mi
1733 Bellmeadow Dr Lancaster, OH 1.0–3.0 1.0–2.5 993 $1,607 $1.62 1d 10 1.32mi

Listing history 12 events

  1. 2026-06-07
    days on market $145,000 Active 61 DOM
  2. 2026-06-03
    days on market $145,000 Active 57 DOM
  3. 2026-06-02
    days on market $145,000 Active 56 DOM
  4. 2026-06-01
    days on market $145,000 Active 55 DOM
  5. 2026-05-31
    days on market $145,000 Active 54 DOM
  6. 2026-05-03
    price $155,000 938-char remark
    Show marketing remark (938 chars)

    Fall in love with the timeless charm of this vintage 2-story home that is within close access to the bypass and also Kroger. Bursting with character, from the beautiful built-ins to the generously sized rooms, this home offers a warmth and uniqueness you don't find every day. Featuring 3 bedrooms and 2 full baths, there's plenty of space to spread out, while the mostly finished basement--complete with additional built-ins--adds even more functionality for living. This home is full of potential and presents an incredible opportunity to add your own personal touches and truly make it your own. Enjoy relaxing on the inviting wrap-around porch, hosting gatherings on the patio, and taking advantage of the carport plus a detached 1-car garage with a workshop--perfect for hobbies, storage, or projects. If you've been searching for character, space, and the chance to create something special, this is the one you've been waiting for!

  7. 2026-04-21
    price $160,000 938-char remark
    Show marketing remark (938 chars)

    Fall in love with the timeless charm of this vintage 2-story home that is within close access to the bypass and also Kroger. Bursting with character, from the beautiful built-ins to the generously sized rooms, this home offers a warmth and uniqueness you don't find every day. Featuring 3 bedrooms and 2 full baths, there's plenty of space to spread out, while the mostly finished basement--complete with additional built-ins--adds even more functionality for living. This home is full of potential and presents an incredible opportunity to add your own personal touches and truly make it your own. Enjoy relaxing on the inviting wrap-around porch, hosting gatherings on the patio, and taking advantage of the carport plus a detached 1-car garage with a workshop--perfect for hobbies, storage, or projects. If you've been searching for character, space, and the chance to create something special, this is the one you've been waiting for!

  8. 2026-04-07
    listed $165,000 Active 938-char remark
    Show marketing remark (938 chars)

    Fall in love with the timeless charm of this vintage 2-story home that is within close access to the bypass and also Kroger. Bursting with character, from the beautiful built-ins to the generously sized rooms, this home offers a warmth and uniqueness you don't find every day. Featuring 3 bedrooms and 2 full baths, there's plenty of space to spread out, while the mostly finished basement--complete with additional built-ins--adds even more functionality for living. This home is full of potential and presents an incredible opportunity to add your own personal touches and truly make it your own. Enjoy relaxing on the inviting wrap-around porch, hosting gatherings on the patio, and taking advantage of the carport plus a detached 1-car garage with a workshop--perfect for hobbies, storage, or projects. If you've been searching for character, space, and the chance to create something special, this is the one you've been waiting for!

  9. 2026-03-09
    soldstatus $62,500
  10. 2026-02-27
    soldstatus $125,000 Closed 458-char remark
    Show marketing remark (458 chars)

    Located in the heart of Lancaster, this well-situated home offers an exceptional opportunity for its next chapter. The property includes 3 bedrooms, 2 full bathrooms, and is complimented by retro charm throughout. Recent updates include HVAC (2023) and water heater (2021). A garage and additional carport provide off-street parking. Conveniently positioned near downtown Lancaster, local shops, dining, and community amenities. The home is being sold as-is.

  11. 2026-02-09
    status Pending 458-char remark
    Show marketing remark (458 chars)

    Located in the heart of Lancaster, this well-situated home offers an exceptional opportunity for its next chapter. The property includes 3 bedrooms, 2 full bathrooms, and is complimented by retro charm throughout. Recent updates include HVAC (2023) and water heater (2021). A garage and additional carport provide off-street parking. Conveniently positioned near downtown Lancaster, local shops, dining, and community amenities. The home is being sold as-is.

  12. 2026-02-07
    listed $125,000 Active 458-char remark
    Show marketing remark (458 chars)

    Located in the heart of Lancaster, this well-situated home offers an exceptional opportunity for its next chapter. The property includes 3 bedrooms, 2 full bathrooms, and is complimented by retro charm throughout. Recent updates include HVAC (2023) and water heater (2021). A garage and additional carport provide off-street parking. Conveniently positioned near downtown Lancaster, local shops, dining, and community amenities. The home is being sold as-is.

ⓘ 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
$2,328 · $194/mo
Projected year-2 tax
$2,328 · $194/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$19,741
− Mortgage interest
−$8,122
− Property taxes
−$2,328
− Insurance
−$725
− Repairs & maintenance
−$1,579
− Management
−$1,579
− Depreciation
−$4,218
Taxable income
$1,189
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$285
After-tax cash flow
$3,133/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
Lancaster City
NCES district ID
3904420
Math proficiency
38% ▼ -21.00%
Reading proficiency
51% ▼ -11.00%
Median HH income
$41,696
Composite
37.39/100
National rank
#4427
State rank
#504 of 656 in OH

Livability — Lancaster

Score
86/100
State rank
#41
US rank
#423

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lancaster, OH
County
Fairfield County · 109,896 people
City population
62,933
Metro
Columbus, OH
Population (ZIP)
62,933
Household income
$72,153
Rent vs Own
32.2% rent · 67.8% own
Severe rent burden
1400.0

Population outlook (Fairfield County) Hauer SSP2

Today (2025)
162,442 people
By 2030
166,796 · +2.7%
By 2040
172,835 · +6.4%
By 2050
174,822 · +7.6%
By 2075
174,938 · +7.7%
By 2100
160,988 · -0.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Hispanic / Latino 2% Black 2%
Common ancestry
Slovak 2% Italian 1% Iranian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Fairfield

2024 margin
Strong R (+24.1) · D 37.5% · R 61.6%
2008→2024 swing
-6.9pp toward R · 2008: -17.1pp · 2024: -24.1pp
All cycles
2024: R+24.1 2020: R+23.5 2016: R+27.0 2012: R+16.1 2008: R+17.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -298.81%
Current HPI
239.6352
Rent YoY
▲ 5.22%
Metro
Columbus, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+24.0% since first listed
7 events — show timeline
  • 2026-05-03 Price Changed $155,000 CBRMLS
  • 2026-04-21 Price Changed $160,000 CBRMLS
  • 2026-04-07 Listed $165,000 CBRMLS
  • 2026-03-09 Sold (Public Records) $62,500 Public Records
  • 2026-02-27 Sold (MLS) $125,000 CBRMLS
  • 2026-02-09 Pending CBRMLS
  • 2026-02-07 Listed $125,000 CBRMLS

Property tax history

+11.7%/yr

Latest (2025): $2,328 · +25.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…