CashFlowRE
Sign in Sign up
349 W Main St
C Composite 57.02
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

349 W Main St · Mechanicsburg, OH 43044
2 bd · 1.0 ba · 1,596 sqft · SingleFamily public records · 3 Days on market
Built 1900 7,840 sqft lot $92/sqft · 31% below area Est $214k · 31% under ↓ 14% since listing

🖨 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

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 $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.
Recommended offer $115,791 (21.2% 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. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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

5-year hold
IRR
12.4%
Equity multiple
1.79×
Total profit
$32,417
Equity at exit
$82,350
10-year hold
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
3-day notice; Cleveland / Columbus have some habitability code enforcement; otherwise landlord-leaning.

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

Break-even rent $1,169
Max offer price $145,347
Occupancy floor 96%

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

  1. 2026-05-09
    status 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!

  2. 2026-05-09
    status 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!

  3. 2026-05-04
    listed $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!

  4. 2026-05-04
    listed $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!

  5. 2026-04-27
    historical
  6. 2026-03-20
    status Active
  7. 2026-03-16
    historical Contingency - Finance and Inspections
  8. 2025-11-26
    status Active
  9. 2025-11-06
    historical Contingency - Finance and Inspections
  10. 2025-10-27
    listed $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
combined federal + state — saved on this device
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

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

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
23.2% rent · 76.8% 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

Price history

-14.3% since first listed
12 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%/yr

Latest (2025): $1,104 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…