CashFlowRE
Sign in Sign up
806 Ewing Ave 🔨 Auction
D- Composite 39.65
Why this score? — see what drove the D- 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 +13.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.1/10.0
  • 1% rule +3.8/10.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1

806 Ewing Ave · Lima, OH 45801
3 bd · 1.0 ba · 992 sqft · SingleFamily public records · 26 Days on market
Built 1956 8,712 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

The list price is not indicative of seller's final reserve amount. This property is part of an online bidding event; please visit Auction.com to place bids. Inspections of this property and contact with occupants are strictly prohibited. Property is sold 'as is' and no for sale sign allowed.

Key facts

  • 8,712 sq ft lot
  • Garage
  • Built 1956

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $145,113 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $5 ($56/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).

Location & tenants

  • Location reads 64/100 on livability (#787 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: crime F, amenities F, commute F.
  • Lima City (urban): math 29% / reading 36% proficiency, ranked #575 of 656 in OH (top 88%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 83% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 74 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 88 units permitted in Allen 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.
  • Allen County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($0) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 217669.9% of price; built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $1

Questions for the listing agent

  1. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is F 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.88%
Cap rate
6.33%
Cash-on-cash
0.14%
DSCR
1.01
GRM
9.5

CMA / ARV

ARV (median comp)
$145,113
List price
$1
Delta
-100.00%
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
806 Ewing Ave 0.00mi 3/1.0 992 (0%) 1mo $31,000 $31 99
1120 Melrose St 0.13mi 3/1.0 1,040 (+5%) 2mo $165,000 $159 85
638 Hazel Ave 0.28mi 2/1.5 (-1) 960 (-3%) 1mo $130,000 $135 74
1027 Sherman Ave 0.30mi 3/1.0 1,052 (+6%) 4mo $130,000 $124 73
809 Rice Ave 0.38mi 2/1.0 (-1) 936 (-6%) 1mo $60,000 $64 67
760 W O'connor Ave 0.39mi 3/1.5 920 (-7%) 2mo $125,000 $136 66
923 Burch Ave 0.49mi 2/1.0 (-1) 1,029 (+4%) 0mo $142,000 $138 66
1245 Latham Ave 0.48mi 3/1.0 1,066 (+8%) 1mo $145,000 $136 64
1407 Latham Ave 0.55mi 3/1.0 1,066 (+8%) 2mo $130,000 $122 60
608 W O'connor Ave 0.51mi 2/1.0 (-1) 896 (-10%) 3mo $79,500 $89 53
753 Brice Ave 0.58mi 3/1.5 1,108 (+12%) 3mo $85,000 $77 49
1317 Virginia Ave 0.73mi 2/1.0 (-1) 920 (-7%) 3mo $144,000 $157 46

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
-16.1%
Equity multiple
0.43×
Total profit
$-23,200
Equity at exit
$21,637
10-year hold
IRR
-7.7%
Equity multiple
0.51×
Total profit
$-19,744
Equity at exit
$12,547

Cash invested: $40,632 (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 45801

Active inventory
74

Monthly cashflow live

Estimated rent
$1,275 medium interval (Pro) →
Mortgage (P&I)
$761
Tax est. 1.5%
$181 /mo · $2,177/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$268
Net cashflow
$5

Break-even live

Break-even rent $1,269
Max offer price $145,113
Occupancy floor 95%

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
$36,278
Closing costs
$4,353
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1014 W Market St Apt 3 Lima, OH 2.0 1.0 800 $1,400 $1.75 43d 1 0.84mi
545 W Market St Unit 340 1/2 Mcpheron Lima, OH 2.0 1.0 900 $800 $0.89 43d 1 0.96mi
43 Town Sq Lima, OH 2.0–3.0 1.0–2.0 1100 $1,413 $1.28 43d 9 1.15mi

Listing history 3 events

  1. 2026-05-11
    status Pending 292-char remark
    Show marketing remark (292 chars)

    The list price is not indicative of seller's final reserve amount. This property is part of an online bidding event; please visit Auction.com to place bids. Inspections of this property and contact with occupants are strictly prohibited. Property is sold 'as is' and no for sale sign allowed.

  2. 2026-04-01
    listed $1 Active 292-char remark
    Show marketing remark (292 chars)

    The list price is not indicative of seller's final reserve amount. This property is part of an online bidding event; please visit Auction.com to place bids. Inspections of this property and contact with occupants are strictly prohibited. Property is sold 'as is' and no for sale sign allowed.

  3. 2000-04-17
    soldstatus $53,500

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

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
$15,303
− Mortgage interest
−$8,129
− Property taxes
−$2,177
− Insurance
−$726
− Repairs & maintenance
−$1,224
− Management
−$1,224
− Depreciation
−$4,221
Taxable loss
−$2,397
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$575
After-tax cash flow
$631/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
Lima City
NCES district ID
3904422
Math proficiency
29% ▼ -13.00%
Reading proficiency
36% ▼ -6.00%
Median HH income
$29,685
Composite
26.31/100
National rank
#7243
State rank
#575 of 656 in OH

Livability — Lima

Score
64/100
State rank
#787
US rank
#14288

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lima, OH
County
Allen County · 21,739 people
City population
21,739
Metro
Lima, OH
Population (ZIP)
21,739
Household income
$51,731
Rent vs Own
45.7% rent · 54.3% own
Severe rent burden
1141.0

Population outlook (Allen County) Hauer SSP2

Today (2025)
100,321 people
By 2030
97,693 · -2.6%
By 2040
91,802 · -8.5%
By 2050
86,152 · -14.1%
By 2075
73,659 · -26.6%
By 2100
58,716 · -41.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 14% Two or more races 8% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 2% Italian 1% Iranian 1%
Foreign-born
2% · Canada, China
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Allen

2024 margin
Solid R (+44.1) · D 27.5% · R 71.6%
2008→2024 swing
-23.4pp toward R · 2008: -20.7pp · 2024: -44.1pp
All cycles
2024: R+44.1 2020: R+39.5 2016: R+38.2 2012: R+25.7 2008: R+20.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -164.79%
Current HPI
219.5329
Rent YoY
Metro
Lima, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

3 events — show timeline
  • 2026-05-11 Pending WRIST
  • 2026-04-01 Listed $1 WRIST
  • 2000-04-17 Sold (Public Records) $53,500 Public Records

Property tax history

+1.0%/yr

Latest (2025): $1,136 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…