CashFlowRE
Sign in Sign up
110 Plum St
D Composite 44.93
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 +11.8/30.0
  • ARV discount +8.5/15.0
  • Schools +5.3/10.0
  • Appreciation +5.2/10.0
  • DSCR +3.5/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0

$150,000

110 Plum St · Danville, OH 43014
2 bd · 1.0 ba · 1,354 sqft · SingleFamily public records · 39 Days on market
Built 1930 8,712 sqft lot $111/sqft · 24% below area Est $153k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Darling little home with lots of perks! Eat-in kitchen plus LR, DR, small main floor BR/office and main floor laundry. Located on quiet corner lot in Village of Danville, this home is so affordable yet in great condition! Front porch, like new yard shed, off-street parking and lo-maintenance vinyl siding make this home a great deal. Newer forced-air gas furnace, and wood floors. Call today and see how easy owning your own home can be!

Key facts

  • Guest space
  • Entertaining area
  • Hobby room

Tags

CORNER LOTOUTDOOR SPACEHOME OFFICEHOBBY ROOMGUEST SPACEENTERTAINING AREA

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Frame construction with vinyl siding; Metal roof
  • Exterior features: Fenced yard; Shed(s)

Interior

  • Heating & cooling: Natural gas heating; Has heating
  • Interior features: Partial 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 2-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-42 ($-500/yr) — negative.
  • To cash-flow at today's rent, offer at most $143k (4.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $111k (26.3% below list).
  • Recommended offer: $111k (26.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#682 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
  • Danville Local (rural): math 53% / reading 72% proficiency, ranked #258 of 656 in OH (top 39%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Danville Elementary School (math 57% / reading 67%, grade B, #590 of 1,584 statewide, top 41%, 366 students, 37% FRL); Danville High School (math 52% / reading 77%, grade B-, #164 of 781 statewide, top 24%, 242 students, 44% FRL).
  • Market conditions: 10 active listings in the ZIP; 195 units permitted in Knox County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($1k loan paydown + $705 appreciation (0.5% local appreciation)).
  • Knox 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 39 days — a 3% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 8y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $110,503 (26.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.74%
Cap rate
5.96%
Cash-on-cash
-1.19%
DSCR
0.95
GRM
11.3

CMA / ARV

ARV (median comp)
$153,459
List price
$150,000
Delta
-2.25%
Verdict
FAIR
Comps
13 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
105 Plum St 0.08mi 2/1.0 1,464 (+8%) 10mo $135,000 $92 74
228 E Walnut St 0.24mi 3/2.0 (+1) 1,385 (+2%) 4mo $285,000 $206 73
10 S Mickley St 0.22mi 3/2.5 (+1) 1,344 (-1%) 14mo $220,000 $164 65
9 E South St 0.10mi 3/1.5 (+1) 1,152 (-15%) 3mo $150,000 $130 61
27417 Buckeye Rd 0.51mi 2/1.0 1,308 (-3%) 16mo $95,000 $73 57
105 Hillcrest Dr 0.19mi 3/2.0 (+1) 1,500 (+11%) 9mo $330,000 $220 57
27450 Black Rd 0.35mi 3/1.5 (+1) 1,288 (-5%) 15mo $242,000 $188 56
108 Hillcrest Dr 0.24mi 3/2.0 (+1) 1,450 (+7%) 15mo $350,000 $241 56
6 Linwood St 0.02mi 3/1.0 (+1) 1,152 (-15%) 19mo $145,496 $126 53
204 Ross St 0.55mi 3/1.0 (+1) 1,470 (+9%) 13mo $126,500 $86 44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.47% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-1.8%
Equity multiple
0.91×
Total profit
$-3,756
Equity at exit
$47,114
10-year hold
IRR
3.5%
Equity multiple
1.40×
Total profit
$16,608
Equity at exit
$59,557

Cash invested: $42,000 (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 43014

Home prices YoY
0.2%
Active inventory
10
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$1,105 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$66 /mo · $787/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$-42

Break-even live

Break-even rent $1,158
Max offer price $142,636
Occupancy floor 99%

Sensitivity live

Price -10% $43 -5% $1 +0% $-42 +5% $-84 +10% $-127
Rent -10% $-129 -5% $-85 +0% $-42 +5% $2 +10% $46
Rate -1.0pp $34 -0.5pp $-4 base $-42 +0.5pp $-81 +1.0pp $-120

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
$37,500
Closing costs
$4,500
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 32 events

  1. 2026-06-21
    days on market $150,000 Active 39 DOM
  2. 2026-06-21
    days on market $150,000 Active 38 DOM
  3. 2026-06-18
    days on market $150,000 Active 36 DOM
  4. 2026-06-17
    days on market $150,000 Active 35 DOM
  5. 2026-06-16
    days on market $150,000 Active 34 DOM
  6. 2026-06-15
    days on market $150,000 Active 33 DOM
  7. 2026-06-14
    price $150,000 Active 31 DOM
  8. 2026-06-13
    days on market $165,000 Active 31 DOM
  9. 2026-06-12
    days on market $165,000 Active 30 DOM
  10. 2026-06-09
    days on market $165,000 Active 27 DOM
  11. 2026-06-08
    days on market $165,000 Active 26 DOM
  12. 2026-06-08
    days on market $165,000 Active 25 DOM
  13. 2026-06-05
    days on market $165,000 Active 23 DOM
  14. 2026-06-04
    days on market $165,000 Active 21 DOM
  15. 2026-06-02
    days on market $165,000 Active 20 DOM
  16. 2026-06-01
    days on market $165,000 Active 19 DOM
  17. 2026-05-31
    days on market $165,000 Active 18 DOM
  18. 2026-05-15
    status Active 1442-char remark
  19. 2026-05-15
    historical Active Under Contract 1442-char remark
  20. 2026-05-13
    listed $165,000 Active 1442-char remark
  21. 2024-05-23
    historical 438-char remark
    Show marketing remark (438 chars)

    Darling little home with lots of perks! Eat-in kitchen plus LR, DR, small main floor BR/office and main floor laundry. Located on quiet corner lot in Village of Danville, this home is so affordable yet in great condition! Front porch, like new yard shed, off-street parking and lo-maintenance vinyl siding make this home a great deal. Newer forced-air gas furnace, and wood floors. Call today and see how easy owning your own home can be!

  22. 2022-08-31
    soldstatus $131,000
  23. 2022-07-29
    soldstatus $131,000 Closed
    Show marketing remark (365 chars)

    Small town charmer, coming right up! Just steps from Main St in quaint Danville, OH -- you'll love relaxing on your front porch and sprawling out on the spacious first floor of this adorable Cape Cod! The large backyard with mature trees give your furry family room to roam, and shade for all those afternoon naps! You are not going to want to miss out on this one!

  24. 2022-06-05
    historical Contingent Finance and Inspection
    Show marketing remark (365 chars)

    Small town charmer, coming right up! Just steps from Main St in quaint Danville, OH -- you'll love relaxing on your front porch and sprawling out on the spacious first floor of this adorable Cape Cod! The large backyard with mature trees give your furry family room to roam, and shade for all those afternoon naps! You are not going to want to miss out on this one!

  25. 2022-06-04
    listed $119,900 Active
    Show marketing remark (365 chars)

    Small town charmer, coming right up! Just steps from Main St in quaint Danville, OH -- you'll love relaxing on your front porch and sprawling out on the spacious first floor of this adorable Cape Cod! The large backyard with mature trees give your furry family room to roam, and shade for all those afternoon naps! You are not going to want to miss out on this one!

  26. 2022-06-02
    historical $119,900
    Show marketing remark (365 chars)

    Small town charmer, coming right up! Just steps from Main St in quaint Danville, OH -- you'll love relaxing on your front porch and sprawling out on the spacious first floor of this adorable Cape Cod! The large backyard with mature trees give your furry family room to roam, and shade for all those afternoon naps! You are not going to want to miss out on this one!

  27. 2018-04-03
    soldstatus $55,000
  28. 2018-04-03
    soldstatus $55,000
  29. 2018-02-20
    listed $55,000 438-char remark
    Show marketing remark (438 chars)

    Darling little home with lots of perks! Eat-in kitchen plus LR, DR, small main floor BR/office and main floor laundry. Located on quiet corner lot in Village of Danville, this home is so affordable yet in great condition! Front porch, like new yard shed, off-street parking and lo-maintenance vinyl siding make this home a great deal. Newer forced-air gas furnace, and wood floors. Call today and see how easy owning your own home can be!

  30. 2018-02-20
    listed $55,000
    Show marketing remark (438 chars)

    Darling little home with lots of perks! Eat-in kitchen plus LR, DR, small main floor BR/office and main floor laundry. Located on quiet corner lot in Village of Danville, this home is so affordable yet in great condition! Front porch, like new yard shed, off-street parking and lo-maintenance vinyl siding make this home a great deal. Newer forced-air gas furnace, and wood floors. Call today and see how easy owning your own home can be!

  31. 2002-07-01
    soldstatus $67,500
  32. 2000-10-20
    soldstatus $51,850

ⓘ 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
$787 · $66/mo
Projected year-2 tax
$1,563 · $130/mo
Expected delta
+$777/yr (+$65/mo · 98.8%)

ⓘ 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 ≥98°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$13,260
− Mortgage interest
−$8,402
− Property taxes
−$787
− Insurance
−$750
− Repairs & maintenance
−$1,061
− Management
−$1,061
− Depreciation
−$4,364
Taxable loss
−$3,164
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$759
After-tax cash flow
$259/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
Danville Local
NCES district ID
3904783
Math proficiency
53% ▼ -1.00%
Reading proficiency
72% ▼ -3.00%
Median HH income
$45,810
Composite
52.67/100
National rank
#1553
State rank
#258 of 656 in OH

Livability — Danville

Score
66/100
State rank
#682
US rank
#11972

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Danville, OH
County
Knox · 63,297 people
Population (ZIP)
4,185
Household income
$63,239
Rent vs Own
20.6% rent · 79.4% own
Severe rent burden
0.8

Population outlook (Knox County) Hauer SSP2

Today (2025)
60,036 people
By 2030
58,670 · -2.3%
By 2040
54,963 · -8.4%
By 2050
51,353 · -14.5%
By 2075
43,196 · -28.0%
By 2100
34,514 · -42.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3% Asian 1%
Common ancestry
Iranian 8% Lithuanian 2% Italian 1%
Foreign-born
1% · China
Languages at home
73% English-only · German/W. Germanic 26%

Political lean MEDSL · Knox

2024 margin
Solid R (+44.9) · D 27.1% · R 72.0%
2008→2024 swing
-25.0pp toward R · 2008: -19.9pp · 2024: -44.9pp
All cycles
2024: R+44.9 2020: R+43.8 2016: R+38.2 2012: R+24.3 2008: R+19.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.47%
Current HPI
236.17
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

+189.3% since first listed
18 events — show timeline
  • 2026-06-14 Price Changed $150,000 KCBOR
  • 2026-05-28 Relisted KCBOR
  • 2026-05-21 Contingent KCBOR
  • 2026-05-15 Relisted KCBOR
  • 2026-05-15 Contingent KCBOR
  • 2026-05-13 Listed $165,000 KCBOR
  • 2024-05-23 Delisted KCBOR
  • 2022-08-31 Sold (Public Records) $131,000 Public Records
  • 2022-07-29 Sold (MLS) $131,000 CBRMLS
  • 2022-06-05 Contingent CBRMLS
  • 2022-06-04 Listed $119,900 CBRMLS
  • 2022-06-02 Coming Soon $119,900 CBRMLS
  • 2018-04-03 Sold (Public Records) $55,000 Public Records
  • 2018-04-03 Sold (MLS) $55,000 CBRMLS
  • 2018-02-20 Listed $55,000 CBRMLS
  • 2018-02-20 Listed $55,000 KCBOR
  • 2002-07-01 Sold (Public Records) $67,500 Public Records
  • 2000-10-20 Sold (Public Records) $51,850 Public Records

Property tax history

+5.4%/yr

Latest (2025): $787 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…