CashFlowRE
Sign in Sign up
780 W Jackson St
B Composite 70.54
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$49,900

780 W Jackson St · Paulding, OH 45879
2 bd · 2.0 ba · 980 sqft · Manufactured · 99 Days on market
Built 1995 Fair condition 8,712 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investment opportunity in Paulding, Ohio! This 0.20 acre corner lot features two separate mobile homes, both tenant occupied and currently generating rental income. Each home has separate water and electric meters, offering flexibility for investors or those seeking an income-producing property. Located on the west side of Paulding, this property offers convenient access to local shopping, dining, parks, and other community amenities while still maintaining a neighborhood setting. The first home is a 1995 Commodore mobile home offering approximately 980 sq ft with 2 bedrooms and 2 full bathrooms. Features include vinyl siding, natural gas furnace, original shingle roof, and gravel driveway. Home is tenant occupied, home in need of some repairs, and is being sold as-is. The second home is a 1977 Arlington mobile home offering approximately 720 sq ft with 3 bedrooms and 1 bathroom. Exterior features aluminum siding and a small storage shed, gravel drive, with electric furnace heat. Property is tenant occupied with a month-to-month lease, home in need of repairs, and is being sold as-is. Both homes have clean titles and separate utilities. Great potential for investors looking to add an income-producing property to their portfolio.

Key facts

  • Corner lot
  • Aluminum siding
  • Small storage shed

Tags

CORNER LOTTWO SEPARATE MOBILE HOMESALUMINUM SIDINGSMALL STORAGE SHEDGRAVEL DRIVEWAYELECTRIC FURNACE HEAT

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/2.0-bath manufactured listed at $50k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $349 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($879 rent vs $50k).
  • Recommended offer: $45k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#610 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Paulding Exempted Village (town): math 57% / reading 60% proficiency, ranked #319 of 656 in OH (top 49%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 16 active listings in the ZIP; 22 units permitted in Paulding County in 2024 (0 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($62k/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 $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Paulding County population projected at -27% 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 $14k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 99 days — a 9% lower offer ($45k) is reasonable based on typical stale-listing flexibility.
Recommended offer $45,409 (9.0% below list)

Questions for the listing agent

  1. It's been on market 99 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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. 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
1.76%
Cap rate
14.69%
Cash-on-cash
30.00%
DSCR
2.33
GRM
4.7

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
24.6%
Equity multiple
2.01×
Total profit
$14,171
Equity at exit
$7,440
10-year hold
IRR
32.4%
Equity multiple
3.94×
Total profit
$41,036
Equity at exit
$4,314

Cash invested: $13,972 (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 45879

Home prices YoY
-16.5%
Active inventory
16
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$879 medium interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $748/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$185
Net cashflow
$349

Break-even live

Break-even rent $437
Max offer price $49,900
Occupancy floor 55%

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
$12,475
Closing costs
$1,497
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 15 events

  1. 2026-06-18
    days on market $49,900 Active 99 DOM
  2. 2026-06-17
    days on market $49,900 Active 98 DOM
  3. 2026-06-16
    days on market $49,900 Active 97 DOM
  4. 2026-06-15
    days on market $49,900 Active 96 DOM
  5. 2026-06-13
    days on market $49,900 Active 94 DOM
  6. 2026-06-12
    days on market $49,900 Active 93 DOM
  7. 2026-06-09
    days on market $49,900 Active 90 DOM
  8. 2026-06-08
    days on market $49,900 Active 89 DOM
  9. 2026-06-08
    days on market $49,900 Active 88 DOM
  10. 2026-06-07
    days on market $49,900 Active 87 DOM
  11. 2026-06-04
    days on market $49,900 Active 84 DOM
  12. 2026-06-02
    days on market $49,900 Active 83 DOM
  13. 2026-06-01
    days on market $49,900 Active 82 DOM
  14. 2026-05-31
    days on market $49,900 Active 81 DOM
  15. 2026-03-11
    listed $49,900 Active 1253-char remark
    Show marketing remark (1253 chars)

    Investment opportunity in Paulding, Ohio! This 0.20 acre corner lot features two separate mobile homes, both tenant occupied and currently generating rental income. Each home has separate water and electric meters, offering flexibility for investors or those seeking an income-producing property. Located on the west side of Paulding, this property offers convenient access to local shopping, dining, parks, and other community amenities while still maintaining a neighborhood setting. The first home is a 1995 Commodore mobile home offering approximately 980 sq ft with 2 bedrooms and 2 full bathrooms. Features include vinyl siding, natural gas furnace, original shingle roof, and gravel driveway. Home is tenant occupied, home in need of some repairs, and is being sold as-is. The second home is a 1977 Arlington mobile home offering approximately 720 sq ft with 3 bedrooms and 1 bathroom. Exterior features aluminum siding and a small storage shed, gravel drive, with electric furnace heat. Property is tenant occupied with a month-to-month lease, home in need of repairs, and is being sold as-is. Both homes have clean titles and separate utilities. Great potential for investors looking to add an income-producing property to their portfolio.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$10,543
− Mortgage interest
−$2,795
− Property taxes
−$748
− Insurance
−$250
− Repairs & maintenance
−$843
− Management
−$843
− Depreciation
−$1,452
Taxable income
$3,611
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$867
After-tax cash flow
$3,324/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.

Condition & rehab AI · 13 photos

Fair 45/100 Moderate rehab

This manufactured home requires significant exterior repairs and maintenance, including repainting and landscaping, to improve its condition and value.

Repairs flagged

  • Major siding — Significant wear and tear
  • Major roof — Original shingle roof
  • Major interior — No interior photos provided

Value-add opportunities

  • Both paint exterior — Fresh paint can improve curb appeal and value
  • Both landscaping — Well-maintained landscaping can enhance curb appeal and rental value

Renovation cost estimate screening

Repair itemSeverityEst. cost
siding · Significant wear and tear Major $15,000–50,000
roof · Original shingle roof Major $15,000–50,000
interior · No interior photos provided Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both paint exterior — Fresh paint can improve curb appeal and value
  • Both landscaping — Well-maintained landscaping can enhance curb appeal and rental value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Paulding Exempted Village
NCES district ID
3904557
Math proficiency
57% ▼ -7.00%
Reading proficiency
60% ▼ -1.00%
Median HH income
$45,105
Composite
49.36/100
National rank
#2017
State rank
#319 of 656 in OH

Livability — Paulding

Score
67/100
State rank
#610
US rank
#10489

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Paulding, OH
County
Paulding · 17,531 people
Population (ZIP)
6,524
Household income
$62,159
Rent vs Own
23.9% rent · 76.1% own
Severe rent burden
3.6

Population outlook (Paulding County) Hauer SSP2

Today (2025)
17,539 people
By 2030
16,627 · -5.2%
By 2040
14,716 · -16.1%
By 2050
12,853 · -26.7%
By 2075
9,142 · -47.9%
By 2100
6,313 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 9% Hispanic / Latino 8% Black 1% Native American 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 5% Romanian 3% Iranian 2%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · Paulding

2024 margin
Solid R (+56.2) · D 21.4% · R 77.7%
2008→2024 swing
-44.4pp toward R · 2008: -11.8pp · 2024: -56.2pp
All cycles
2024: R+56.2 2020: R+51.5 2016: R+48.5 2012: R+20.4 2008: R+11.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -39.88%
Current HPI
201.5529
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

1 event — show timeline
  • 2026-03-11 Listed $49,900 NORIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…