349 W Main St · Mechanicsburg, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 3/10 · Minor
- Hot days now (above 100°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 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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).
- ARV discount +15.0/15.0
- Cash flow +13.0/30.0
- Appreciation +7.5/10.0
- Schools +6.1/10.0
- DSCR +3.9/10.0
- Livability +3.7/5.0
- 1% rule +2.9/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
$146,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Great opportunity in Mechanicsburg! This property needs updates and is being sold as-is, but offers some important improvements already completed, including a new roof in 2022 and a new furnace and A/C in 2024. Featuring a 2-car detached garage with access from the alley and off street parking. A spacious attic that could provide additional storage or future living space. With some vision, this could be a solid home or investment. Don't miss your chance on this great property!
Key facts
- 7,840 sq ft lot
- 2 garage spots
- Built 1900
Property features AI
Finance
- Financial info: Annual tax information available
Exterior
- Parking: Detached 2-car garage
- Utilities: Public water; Public sewer
- Home design: Single-family home; One story; Built in 1900; No shared/common walls
- Construction: Block foundation; Original construction from 1900
- Exterior features: Lot roughly 0.18 acres; Block foundation
Interior
- Bedrooms: Three main-level bedrooms
- Bathrooms: One full bathroom
- Interior features: Crawl space and partial basement
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $147k.
Deal economics
- At list price, monthly cash flow is $-9 ($-105/yr) — negative.
- To cash-flow at today's rent, offer at most $145k (1.1% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $116k (21.2% below list).
- Recommended offer: $116k (21.2% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 74/100 on livability (#272 in OH, #4,467 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
- Mechanicsburg Exempted Village (rural): math 76% / reading 67% proficiency, ranked #132 of 656 in OH (top 20%) — strong family-tenant draw, lease renewals of 3-5y typical.
- Market conditions: 8 active listings in the ZIP; 42 units permitted in Champaign County in 2024 (0 in 5+ unit buildings).
Forward outlook
- In year one you build about $8k of equity ($1k loan paydown + $7k appreciation (4.9% local appreciation)).
- Champaign County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
- At projected returns (4.9% appreciation + 3.0% rent growth), your $41k cash investment doubles in ~5 years — after that, you're playing with house money.
- By year 5, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
- 5 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.
Risks & watch-outs
- Watch-outs: built in 1900 — 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?
- Built in 1900 — 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?
- 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
- 0.79% ✗
- Cap rate
- 6.22%
- Cash-on-cash
- -0.26%
- DSCR
- 0.99
- GRM
- 10.6
CMA / ARV
- ARV (median comp)
- $213,579
- List price
- $146,900
- Delta
- -31.22%
- 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 |
|---|---|---|---|---|---|---|---|
| 349 W Main St | 0.00mi | 3/1.0 (+1) | 1,596 (0%) | 1mo | $137,000 | $86 | 94 |
| 41 Oakland St | 0.08mi | 3/1.0 (+1) | 1,674 (+5%) | 1mo | $325,000 | $194 | 82 |
| 105 N Main St | 0.41mi | 3/1.0 (+1) | 1,621 (+2%) | 9mo | $169,000 | $104 | 66 |
| 31 W Sandusky St | 0.51mi | 3/1.5 (+1) | 1,584 (-1%) | 7mo | $150,000 | $95 | 62 |
| 85 Prospect St | 0.22mi | 3/2.0 (+1) | 1,584 (-1%) | 22mo | $245,000 | $155 | 61 |
| 223 Walnut St | 0.24mi | 3/1.0 (+1) | 1,554 (-3%) | 22mo | $205,000 | $132 | 61 |
| 50 School St | 0.42mi | 3/2.0 (+1) | 1,531 (-4%) | 9mo | $229,900 | $150 | 57 |
| 221 Walnut St | 0.24mi | 3/1.0 (+1) | 1,399 (-12%) | 8mo | $219,900 | $157 | 57 |
| 213 Walnut St | 0.26mi | 3/1.0 (+1) | 1,443 (-10%) | 13mo | $200,000 | $139 | 56 |
| 102 W Race St | 0.36mi | 3/1.5 (+1) | 1,684 (+6%) | 19mo | $200,000 | $119 | 51 |
| 107 Sceva Ave | 0.69mi | 3/1.5 (+1) | 1,606 (+1%) | 22mo | $219,900 | $137 | 41 |
| 79 S Locust St | 0.70mi | 3/1.0 (+1) | 1,367 (-14%) | 12mo | $145,900 | $107 | 28 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
4.9% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 12.4%
- Equity multiple
- 1.79×
- Total profit
- $32,417
- Equity at exit
- $82,350
- IRR
- 13.4%
- Equity multiple
- 3.40×
- Total profit
- $98,838
- Equity at exit
- $141,389
Cash invested: $41,132 (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 43044
- Home prices YoY
- 1.2%
- Active inventory
- 8
- Price-to-rent
- 10.6×
Monthly cashflow live
- Estimated rent
- $1,158 medium interval (Pro) →
- Mortgage (P&I)
- −$770
- Tax from tax record
- −$92 /mo · $1,104/yr
- Insurance
- −$61
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$243
- Net cashflow
- $-9
Break-even live
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
- $36,725
- Closing costs
- $4,407
- 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 10 events
-
2026-05-09status Pending 481-char remark
Show marketing remark (482 chars)
Great opportunity in Mechanicsburg! This property needs updates and is being sold as-is, but offers some important improvements already completed, including a new roof in 2022 and a new furnace and A/C in 2024. Featuring a 2-car detached garage with access from the alley and off street parking. A spacious attic that could provide additional storage or future living space. With some vision, this could be a solid home or investment. Don't miss your chance on this great property!
-
2026-05-09status Pending 482-char remark
Show marketing remark (482 chars)
Great opportunity in Mechanicsburg! This property needs updates and is being sold as-is, but offers some important improvements already completed, including a new roof in 2022 and a new furnace and A/C in 2024. Featuring a 2-car detached garage with access from the alley and off street parking. A spacious attic that could provide additional storage or future living space. With some vision, this could be a solid home or investment. Don't miss your chance on this great property!
-
2026-05-04$146,900 Active 481-char remark
Show marketing remark (482 chars)
Great opportunity in Mechanicsburg! This property needs updates and is being sold as-is, but offers some important improvements already completed, including a new roof in 2022 and a new furnace and A/C in 2024. Featuring a 2-car detached garage with access from the alley and off street parking. A spacious attic that could provide additional storage or future living space. With some vision, this could be a solid home or investment. Don't miss your chance on this great property!
-
2026-05-04$146,900 Active 482-char remark
Show marketing remark (482 chars)
Great opportunity in Mechanicsburg! This property needs updates and is being sold as-is, but offers some important improvements already completed, including a new roof in 2022 and a new furnace and A/C in 2024. Featuring a 2-car detached garage with access from the alley and off street parking. A spacious attic that could provide additional storage or future living space. With some vision, this could be a solid home or investment. Don't miss your chance on this great property!
-
2026-04-27historical
-
2026-03-20status Active
-
2026-03-16historical Contingency - Finance and Inspections
-
2025-11-26status Active
-
2025-11-06historical Contingency - Finance and Inspections
-
2025-10-27$159,900 Active
ⓘ 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
- $1,104 · $92/mo
- Projected year-2 tax
- $1,698 · $141/mo
- Expected delta
- +$594/yr (+$49/mo · 53.8%)
ⓘ 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 ≥100°F today · 18 d/yr by 30 yrs out
- Wind 2/10 Low 100% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
- $13,895
- − Mortgage interest
- −$8,229
- − Property taxes
- −$1,104
- − Insurance
- −$734
- − Repairs & maintenance
- −$1,112
- − Management
- −$1,112
- − Depreciation
- −$4,273
- Taxable loss
- −$2,669
- Est. tax savings @ 24.0%
- +$640
- After-tax cash flow
- $535/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
- Mechanicsburg Exempted Village
- NCES district ID
- 3904548
- Math proficiency
- 76% ▲ 1.00%
- Reading proficiency
- 67% ▼ -7.00%
- Median HH income
- $56,604
- Composite
- 61.29/100
- National rank
- #778
- State rank
- #132 of 656 in OH
Livability — Mechanicsburg
- Score
- 74/100
- State rank
- #272
- US rank
- #4467
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Mechanicsburg, OH
- County
- Champaign · 37,359 people
- Population (ZIP)
- 4,972
- Household income
- $68,141
- Rent vs Own
- Severe rent burden
- 1.6
Population outlook (Champaign County) Hauer SSP2
- Today (2025)
- 36,480 people
- By 2030
- 34,790 · -4.6%
- By 2040
- 31,082 · -14.8%
- By 2050
- 27,217 · -25.4%
- By 2075
- 19,156 · -47.5%
- By 2100
- 12,690 · -65.2%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (94%)
- Race & ethnicity
- White 94% Hispanic / Latino 2% Two or more races 2% Black 1%
- Common ancestry
- Romanian 4% Slovak 3% Lithuanian 1%
- Foreign-born
- 2% · Canada
- Languages at home
- 98% English-only · Spanish 1%
Political lean MEDSL · Champaign
- 2024 margin
- Solid R (+50.8) · D 24.1% · R 74.9%
- 2008→2024 swing
- -30.9pp toward R · 2008: -19.9pp · 2024: -50.8pp
- All cycles
- 2024: R+50.8 2020: R+47.7 2016: R+44.5 2012: R+20.1 2008: R+19.9
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 4.90%
- Current HPI
- 399.44
- 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
-14.3% since first listed12 events — show timeline
- 2026-05-29 Sold (MLS) $137,000 WRIST
- 2026-05-29 Sold (MLS) $137,000 CBRMLS
- 2026-05-09 Pending — CBRMLS
- 2026-05-09 Pending — WRIST
- 2026-05-04 Listed $146,900 WRIST
- 2026-05-04 Listed $146,900 CBRMLS
- 2026-04-27 Listing Removed — WRIST
- 2026-03-20 Relisted — WRIST
- 2026-03-16 Contingent — WRIST
- 2025-11-26 Relisted — WRIST
- 2025-11-06 Contingent — WRIST
- 2025-10-27 Listed $159,900 WRIST
Property tax history
+1.4%/yrLatest (2025): $1,104 · +0.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…