110 Plum St · Danville, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 3/10 · Minor
- Hot days now (above 98°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- 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?
- 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?
- Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- -1.8%
- Equity multiple
- 0.91×
- Total profit
- $-3,756
- Equity at exit
- $47,114
- 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
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
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
-
2026-06-21days on market $150,000 Active 39 DOM
-
2026-06-21days on market $150,000 Active 38 DOM
-
2026-06-18days on market $150,000 Active 36 DOM
-
2026-06-17days on market $150,000 Active 35 DOM
-
2026-06-16days on market $150,000 Active 34 DOM
-
2026-06-15days on market $150,000 Active 33 DOM
-
2026-06-14price $150,000 Active 31 DOM
-
2026-06-13days on market $165,000 Active 31 DOM
-
2026-06-12days on market $165,000 Active 30 DOM
-
2026-06-09days on market $165,000 Active 27 DOM
-
2026-06-08days on market $165,000 Active 26 DOM
-
2026-06-08days on market $165,000 Active 25 DOM
-
2026-06-05days on market $165,000 Active 23 DOM
-
2026-06-04days on market $165,000 Active 21 DOM
-
2026-06-02days on market $165,000 Active 20 DOM
-
2026-06-01days on market $165,000 Active 19 DOM
-
2026-05-31days on market $165,000 Active 18 DOM
-
2026-05-15status Active 1442-char remark
-
2026-05-15historical Active Under Contract 1442-char remark
-
2026-05-13$165,000 Active 1442-char remark
-
2024-05-23historical 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!
-
2022-08-31soldstatus $131,000
-
2022-07-29soldstatus $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!
-
2022-06-05historical 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!
-
2022-06-04$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!
-
2022-06-02historical $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!
-
2018-04-03soldstatus $55,000
-
2018-04-03soldstatus $55,000
-
2018-02-20$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!
-
2018-02-20$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!
-
2002-07-01soldstatus $67,500
-
2000-10-20soldstatus $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
- 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
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
- 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 |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+189.3% since first listed18 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%/yrLatest (2025): $787 · -0.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…