CashFlowRE
Sign in Sign up
63 N Maple St
B- Composite 69.86
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 +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$64,900

63 N Maple St · New London, OH 44851
4 bd · 2.0 ba · 1,232 sqft · Manufactured public records · 113 Days on market
Built 1993 0.28 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

4 bedroom, 2 bath 1993 Redman mobile home converted to real estate and sits on a double lot! Enjoy the nice size backyard! The main bathroom has been totally redone! Newer flooring throughout and newer furnace and central air. Property was previously rented at $800/month.

Key facts

  • Newer flooring
  • Newer furnace
  • Nice size backyard

Tags

DOUBLE LOTNICE SIZE BACKYARDMAIN BATHROOM REDONENEWER FLOORINGNEWER FURNACECENTRAL AIR

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 manufactured listed at $65k.

Deal economics

  • At list price, monthly cash flow is $332 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($976 rent vs $65k).
  • Recommended offer: $59k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#797 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment F.
  • New London Local (rural): math 47% / reading 51% proficiency, ranked #452 of 656 in OH (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 22 active listings in the ZIP; 40 units permitted in Huron County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Huron County population projected at -22% 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 $18k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 113 days — a 9% lower offer ($59k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
Recommended offer $59,059 (9.0% below list)

Questions for the listing agent

  1. It's been on market 113 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.50%
Cap rate
12.43%
Cash-on-cash
21.91%
DSCR
1.97
GRM
5.5

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
14.6%
Equity multiple
1.58×
Total profit
$10,621
Equity at exit
$9,677
10-year hold
IRR
23.3%
Equity multiple
3.01×
Total profit
$36,492
Equity at exit
$5,611

Cash invested: $18,172 (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 44851

Home prices YoY
-7.0%
Active inventory
22
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$976 medium interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$72 /mo · $863/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$205
Net cashflow
$332

Break-even live

Break-even rent $556
Max offer price $64,900
Occupancy floor 61%

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
$16,225
Closing costs
$1,947
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 11 events

  1. 2026-06-09
    statusdays on market $64,900 Pending 113 DOM
  2. 2026-06-08
    days on market $64,900 Active 112 DOM
  3. 2026-06-08
    days on market $64,900 Active 111 DOM
  4. 2026-06-07
    days on market $64,900 Active 110 DOM
  5. 2026-06-04
    days on market $64,900 Active 107 DOM
  6. 2026-06-02
    days on market $64,900 Active 106 DOM
  7. 2026-06-01
    days on market $64,900 Active 105 DOM
  8. 2026-05-31
    days on market $64,900 Active 104 DOM
  9. 2026-03-30
    status Active 272-char remark
    Show marketing remark (272 chars)

    4 bedroom, 2 bath 1993 Redman mobile home converted to real estate and sits on a double lot! Enjoy the nice size backyard! The main bathroom has been totally redone! Newer flooring throughout and newer furnace and central air. Property was previously rented at $800/month.

  10. 2026-02-27
    historical Active Under Contract 272-char remark
    Show marketing remark (272 chars)

    4 bedroom, 2 bath 1993 Redman mobile home converted to real estate and sits on a double lot! Enjoy the nice size backyard! The main bathroom has been totally redone! Newer flooring throughout and newer furnace and central air. Property was previously rented at $800/month.

  11. 2026-02-16
    listed $64,900 Active 272-char remark
    Show marketing remark (272 chars)

    4 bedroom, 2 bath 1993 Redman mobile home converted to real estate and sits on a double lot! Enjoy the nice size backyard! The main bathroom has been totally redone! Newer flooring throughout and newer furnace and central air. Property was previously rented at $800/month.

ⓘ 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
$863 · $72/mo
Projected year-2 tax
$938 · $78/mo
Expected delta
+$75/yr (+$6/mo · 8.6%)

ⓘ 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) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$11,712
− Mortgage interest
−$3,635
− Property taxes
−$863
− Insurance
−$324
− Repairs & maintenance
−$937
− Management
−$937
− Depreciation
−$1,888
Taxable income
$3,127
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$751
After-tax cash flow
$3,230/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
New London Local
NCES district ID
3904772
Math proficiency
47% ▼ -18.00%
Reading proficiency
51% ▼ -12.00%
Median HH income
$46,646
Composite
41.63/100
National rank
#3428
State rank
#452 of 656 in OH

Livability — New London

Score
64/100
State rank
#797
US rank
#14596

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
New London, OH
County
Huron · 56,496 people
Population (ZIP)
5,303
Household income
$62,458
Rent vs Own
20.6% rent · 79.4% own
Severe rent burden
7.3

Population outlook (Huron County) Hauer SSP2

Today (2025)
55,572 people
By 2030
53,514 · -3.7%
By 2040
48,770 · -12.2%
By 2050
43,611 · -21.5%
By 2075
32,349 · -41.8%
By 2100
21,849 · -60.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 2% Black 1%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
0% · Canada

Political lean MEDSL · Huron

2024 margin
Solid R (+44.0) · D 27.6% · R 71.6%
2008→2024 swing
-40.9pp toward R · 2008: -3.1pp · 2024: -44.0pp
All cycles
2024: R+44.0 2020: R+41.2 2016: R+36.4 2012: R+8.9 2008: R+3.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -18.80%
Current HPI
249.3754
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

3 events — show timeline
  • 2026-03-30 Relisted FAOR
  • 2026-02-27 Contingent FAOR
  • 2026-02-16 Listed $64,900 FAOR

Property tax history

+4.1%/yr

Latest (2025): $863 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…