CashFlowRE
Sign in Sign up
180 S Main St
C Composite 58.07
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 +18.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.9/10.0
  • Schools +5.6/10.0
  • 1% rule +4.7/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$144,900

180 S Main St · West Mansfield, OH 43358
4 bd · 2.0 ba · 1,856 sqft · SingleFamily public records · 35 Days on market
Built 1920 7,405 sqft lot $78/sqft · 34% below area Est $221k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful two story home with original wood work and two sets of pocket doors. Living room and Family room – Formal dining just off kitchen. 4 bedroom two full baths – master suite with private bath upstairs. Down stairs bedroom has full bath adjoining. Functional kitchen with laundry close by. Don’t miss the beautiful front porch and a rear deck overlooking large green space PLUS a detached garage with concrete and electric.

Key facts

  • 7,405 sq ft lot
  • Garage
  • Built 1920

Property features AI

Exterior

  • Parking: 1-car garage
  • Utilities: Public sewer; Supplied water
  • Home design: Single-family residence; Residential property; Built in 1920; Lot dimensions 50 x 150
  • Construction: Vinyl siding; Partial unfinished basement (foundation information not specified)
  • Exterior features: Deck; Residential lot

Interior

  • Kitchen: Refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Hardwood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Baseboard heating; Forced air heating; Wall-mounted cooling units
  • Interior features: Ceiling fans
  • Laundry & utility: Washer; Utility room; 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 4-bed/2.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $144 ($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 $141k (2.8% below list).
  • Recommended offer: $141k (3.0% below list) — sets the bar for market timing.

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 $4k 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 35 days — a 3% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 18y 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 $83k; list at $145k implies a 75% 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 $140,553 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.97%
Cap rate
7.49%
Cash-on-cash
4.27%
DSCR
1.19
GRM
8.6

CMA / ARV

ARV (median comp)
$220,616
List price
$144,900
Delta
-34.32%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
431 W Center St 0.29mi 4/2.0 1,875 (+1%) 1mo $189,900 $101 84
262 S Main St 0.09mi 4/1.0 1,756 (-5%) 2mo $236,000 $134 81
130 Vance St 0.09mi 4/2.0 1,812 (-2%) 19mo $228,000 $126 76
184 E Mann St 0.36mi 3/2.0 (-1) 1,782 (-4%) 10mo $349,900 $196 63
247 W State St 0.12mi 3/1.0 (-1) 1,646 (-11%) 10mo $197,500 $120 59
162 E Center St 0.09mi 3/1.5 (-1) 1,648 (-11%) 16mo $185,000 $112 56
243 E Center St 0.16mi 3/2.0 (-1) 2,026 (+9%) 24mo $230,000 $114 52
229 N Main St 0.21mi 4/2.0 2,110 (+14%) 21mo $115,000 $55 50

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
-9.6%
Equity multiple
0.65×
Total profit
$-14,288
Equity at exit
$21,605
10-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-604
Equity at exit
$12,528

Cash invested: $40,572 (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
8.6×

Monthly cashflow live

Estimated rent
$1,408 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$148 /mo · $1,776/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$296
Net cashflow
$144

Break-even live

Break-even rent $1,226
Max offer price $144,900
Occupancy floor 85%

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
$36,225
Closing costs
$4,347
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 33 events

  1. 2026-06-18
    days on market $144,900 Active 35 DOM
  2. 2026-06-17
    days on market $144,900 Active 34 DOM
  3. 2026-06-16
    days on market $144,900 Active 33 DOM
  4. 2026-06-15
    days on market $144,900 Active 32 DOM
  5. 2026-06-13
    days on market $144,900 Active 30 DOM
  6. 2026-06-13
    days on market $144,900 Active 29 DOM
  7. 2026-06-09
    days on market $144,900 Active 26 DOM
  8. 2026-06-08
    days on market $144,900 Active 25 DOM
  9. 2026-06-07
    days on market $144,900 Active 24 DOM
  10. 2026-06-05
    days on market $144,900 Active 21 DOM
  11. 2026-06-03
    days on market $144,900 Active 20 DOM
  12. 2026-06-02
    days on market $144,900 Active 19 DOM
  13. 2026-06-01
    days on market $144,900 Active 18 DOM
  14. 2026-05-31
    days on market $144,900 Active 17 DOM
  15. 2026-05-14
    listed $144,900 Active 488-char remark
  16. 2016-08-05
    soldstatus $82,900
  17. 2016-07-19
    soldstatus $82,900 448-char remark
    Show marketing remark (448 chars)

    Beautiful two story home with original wood work and two sets of pocket doors. Living room and Family room – Formal dining just off kitchen. 4 bedroom two full baths – master suite with private bath upstairs. Down stairs bedroom has full bath adjoining. Functional kitchen with laundry close by. Don’t miss the beautiful front porch and a rear deck overlooking large green space PLUS a detached garage with concrete and electric.

  18. 2016-07-19
    soldstatus $82,900
    Show marketing remark (448 chars)

    Beautiful two story home with original wood work and two sets of pocket doors. Living room and Family room – Formal dining just off kitchen. 4 bedroom two full baths – master suite with private bath upstairs. Down stairs bedroom has full bath adjoining. Functional kitchen with laundry close by. Don’t miss the beautiful front porch and a rear deck overlooking large green space PLUS a detached garage with concrete and electric.

  19. 2016-04-11
    listed $82,900 448-char remark
    Show marketing remark (448 chars)

    Beautiful two story home with original wood work and two sets of pocket doors. Living room and Family room – Formal dining just off kitchen. 4 bedroom two full baths – master suite with private bath upstairs. Down stairs bedroom has full bath adjoining. Functional kitchen with laundry close by. Don’t miss the beautiful front porch and a rear deck overlooking large green space PLUS a detached garage with concrete and electric.

  20. 2016-04-11
    listed $82,900
    Show marketing remark (448 chars)

    Beautiful two story home with original wood work and two sets of pocket doors. Living room and Family room – Formal dining just off kitchen. 4 bedroom two full baths – master suite with private bath upstairs. Down stairs bedroom has full bath adjoining. Functional kitchen with laundry close by. Don’t miss the beautiful front porch and a rear deck overlooking large green space PLUS a detached garage with concrete and electric.

  21. 2016-04-11
    listed $82,900
    Show marketing remark (448 chars)

    Beautiful two story home with original wood work and two sets of pocket doors. Living room and Family room – Formal dining just off kitchen. 4 bedroom two full baths – master suite with private bath upstairs. Down stairs bedroom has full bath adjoining. Functional kitchen with laundry close by. Don’t miss the beautiful front porch and a rear deck overlooking large green space PLUS a detached garage with concrete and electric.

  22. 2013-11-18
    soldstatus $69,373
  23. 2012-09-05
    soldstatus $86,500
  24. 2012-08-29
    soldstatus $86,500
  25. 2012-08-21
    listed $86,500
  26. 2011-09-27
    soldstatus $84,900
  27. 2011-07-08
    historical
  28. 2011-04-08
    listed $84,900
  29. 2008-09-18
    historical
  30. 2008-09-17
    historical
  31. 2008-06-17
    listed $94,500
  32. 2008-06-17
    listed $94,500
  33. 2002-02-08
    soldstatus $49,500

ⓘ 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
$1,776 · $148/mo
Projected year-2 tax
$2,018 · $168/mo
Expected delta
+$242/yr (+$20/mo · 13.6%)

ⓘ 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
$16,899
− Mortgage interest
−$8,117
− Property taxes
−$1,776
− Insurance
−$724
− Repairs & maintenance
−$1,352
− Management
−$1,352
− Depreciation
−$4,215
Taxable loss
−$637
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$153
After-tax cash flow
$1,884/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

+192.7% since first listed
19 events — show timeline
  • 2026-05-14 Listed $144,900 WRIST
  • 2016-08-05 Sold (Public Records) $82,900 Public Records
  • 2016-07-19 Sold (MLS) $82,900 CBRMLS
  • 2016-07-19 Sold (MLS) $82,900 CBRMLS
  • 2016-04-11 Listed $82,900 CBRMLS
  • 2016-04-11 Listed $82,900 WRIST
  • 2016-04-11 Listed $82,900 CBRMLS
  • 2013-11-18 Sold (Public Records) $69,373 Public Records
  • 2012-09-05 Sold (Public Records) $86,500 Public Records
  • 2012-08-29 Sold (MLS) $86,500 CBRMLS
  • 2012-08-21 Listed $86,500 CBRMLS
  • 2011-09-27 Sold (Public Records) $84,900 Public Records
  • 2011-07-08 Listing Removed WRIST
  • 2011-04-08 Listed $84,900 WRIST
  • 2008-09-18 Listing Removed CBRMLS
  • 2008-09-17 Listing Removed WRIST
  • 2008-06-17 Listed $94,500 WRIST
  • 2008-06-17 Listed $94,500 CBRMLS
  • 2002-02-08 Sold (Public Records) $49,500 Public Records

Property tax history

+3.6%/yr

Latest (2025): $1,776 · +10.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…