CashFlowRE
Sign in Sign up
1709 Sandusky St
C- Composite 51.62
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 +20.5/30.0
  • ARV discount +8.3/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.7/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$170,000

1709 Sandusky St · Sandusky, OH 44870
4 bd · 2.0 ba · 1,702 sqft · SingleFamily public records · 56 Days on market
Built 1950 2,640 sqft lot $100/sqft · at area comps Est $173k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 1709 Sandusky St in Sandusky, Ohio! This spacious 4-bedroom, 2-bath home offers a flexible layout with plenty of room! The main floor features 2 bedrooms, a full bathroom, a comfortable living room, and a dining room perfect for everyday living and entertaining. Upstairs, you'll find an additional family room, 2 more bedrooms, and a second full bathroom creating an ideal setup for larger households, guests, or separate living space. Next door vacant lot at 5 Sandusky St is available to bundle with 1709 Sandusky St for expanded options perfect for additional parking, a private yard, or development. (MLS #20261718)Currently arranged to act as 2 separate living spaces, there is 1 d

Key facts

  • Main-floor unit
  • Separate entrances
  • Upper-level unit

Tags

MAIN-FLOOR UNITUPPER-LEVEL UNITSEPARATE ENTRANCESPRIVATE DRIVESTRONG CASH-FLOW POTENTIALCONVENIENTLY LOCATED

Property features AI

Exterior

  • Parking: Off-street paved parking; One garage space
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Construction: Vinyl siding
  • Exterior features: Asphalt roof; Shed on the property

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Natural gas heating; Radiant heat
  • Interior features: Total of 8 rooms; Basement laundry
  • Laundry & utility: Laundry located in the 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 $170k.

Deal economics

  • At list price, monthly cash flow is $223 ($3k/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 $164k (3.4% below list).
  • Recommended offer: $164k (3.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.9% vs local median 5.4% in Sandusky — 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 83/100 on livability (#63 in OH, #929 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D-, employment F.
  • Sandusky City (town): math 24% / reading 37% proficiency, ranked #583 of 656 in OH (top 89%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 209 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 128 units permitted in Erie County in 2024 (5 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($62k/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 $5k of value loss. Plan a longer hold.
  • Erie 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 56 days — a 3% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $35k; list at $170k implies a 386% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $164,170 (3.4% below list)

Questions for the listing agent

  1. It's been on market 56 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 1950 — 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. 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?
  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
7.87%
Cash-on-cash
5.62%
DSCR
1.25
GRM
8.6

CMA / ARV

ARV (median comp)
$173,238
List price
$170,000
Delta
-1.87%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1017 Putnam St 0.18mi 3/2.0 (-1) 1,704 (+0%) 6mo $110,000 $65 81
533 Putnam St 0.30mi 3/1.5 (-1) 1,738 (+2%) 2mo $137,000 $79 74
1342 Camp St 0.19mi 4/2.0 1,555 (-9%) 4mo $211,500 $136 73
1813 Sandusky St 0.09mi 4/1.0 1,553 (-9%) 6mo $118,000 $76 72
1308 W Madison St 0.30mi 4/1.0 1,572 (-8%) 2mo $137,400 $87 68
921 Polk St 0.44mi 5/1.5 (+1) 1,680 (-1%) 4mo $195,000 $116 67
1014 Jay St 0.28mi 3/2.0 (-1) 1,590 (-7%) 8mo $155,000 $97 64
927 W Adams St 0.58mi 5/2.0 (+1) 1,792 (+5%) 4mo $159,000 $89 56
808 Fulton St 0.65mi 3/1.0 (-1) 1,784 (+5%) 0mo $179,500 $101 52
1112 W Osborne St 0.37mi 3/1.0 (-1) 1,509 (-11%) 10mo $148,500 $98 47
325 Mcdonough St 0.56mi 3/1.5 (-1) 1,506 (-12%) 1mo $175,500 $117 47
1608 Pierce St 0.46mi 3/1.5 (-1) 1,464 (-14%) 8mo $90,000 $61 42

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
-7.6%
Equity multiple
0.72×
Total profit
$-13,393
Equity at exit
$25,348
10-year hold
IRR
1.9%
Equity multiple
1.14×
Total profit
$6,461
Equity at exit
$14,698

Cash invested: $47,600 (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 44870

Active inventory
209
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,642 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$112 /mo · $1,341/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$345
Net cashflow
$223

Break-even live

Break-even rent $1,360
Max offer price $170,000
Occupancy floor 81%

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
$42,500
Closing costs
$5,100
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1032 Perry St Sandusky, OH 4.0 2.5 1845 $850 $0.46 43d 1 1.40mi

Listing history 17 events

  1. 2026-06-19
    days on market $170,000 Active 56 DOM
  2. 2026-06-18
    days on market $170,000 Active 55 DOM
  3. 2026-06-17
    days on market $170,000 Active 54 DOM
  4. 2026-06-16
    days on market $170,000 Active 53 DOM
  5. 2026-06-15
    days on market $170,000 Active 52 DOM
  6. 2026-06-14
    days on market $170,000 Active 50 DOM
  7. 2026-06-12
    days on market $170,000 Active 49 DOM
  8. 2026-06-09
    days on market $170,000 Active 46 DOM
  9. 2026-06-08
    days on market $170,000 Active 45 DOM
  10. 2026-06-07
    days on market $170,000 Active 44 DOM
  11. 2026-06-03
    days on market $170,000 Active 40 DOM
  12. 2026-06-02
    days on market $170,000 Active 39 DOM
  13. 2026-06-01
    days on market $170,000 Active 38 DOM
  14. 2026-05-31
    days on market $170,000 Active 37 DOM
  15. 2026-05-30
    days on market $170,000 Active 36 DOM
  16. 2026-04-24
    listed $170,000 Active 1184-char remark
  17. 1996-02-23
    soldstatus $35,000

ⓘ 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
$1,341 · $112/mo
Projected year-2 tax
$1,997 · $166/mo
Expected delta
+$655/yr (+$55/mo · 48.8%)

ⓘ 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 ≥94°F today · 16 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
$19,700
− Mortgage interest
−$9,523
− Property taxes
−$1,341
− Insurance
−$850
− Repairs & maintenance
−$1,576
− Management
−$1,576
− Depreciation
−$4,945
Taxable loss
−$111
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$27
After-tax cash flow
$2,701/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
Sandusky City
NCES district ID
3904474
Math proficiency
24% ▼ -17.00%
Reading proficiency
37% ▼ -9.00%
Median HH income
$34,583
Composite
25.1/100
National rank
#7532
State rank
#583 of 656 in OH

Livability — Sandusky

Score
83/100
State rank
#63
US rank
#929

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sandusky, OH
County
Erie County · 39,883 people
City population
39,883
Metro
Sandusky, OH
Population (ZIP)
39,883
Household income
$62,082
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
1602.0

Population outlook (Erie County) Hauer SSP2

Today (2025)
73,204 people
By 2030
71,341 · -2.5%
By 2040
66,771 · -8.8%
By 2050
62,512 · -14.6%
By 2075
56,154 · -23.3%
By 2100
49,045 · -33.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 15% Two or more races 8% Hispanic / Latino 5%
Common ancestry
Romanian 3% Slovak 2% Subsaharan African 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Erie

2024 margin
R (+14.1) · D 42.5% · R 56.6%
2008→2024 swing
-28.0pp toward R · 2008: 13.9pp · 2024: -14.1pp
All cycles
2024: R+14.1 2020: R+11.6 2016: R+9.8 2012: D+11.3 2008: D+13.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -151.99%
Current HPI
209.6383
Rent YoY
Metro
Sandusky, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+385.7% since first listed
2 events — show timeline
  • 2026-04-24 Listed $170,000 FAOR
  • 1996-02-23 Sold (Public Records) $35,000 Public Records

Property tax history

+0.4%/yr

Latest (2025): $1,341 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…