1 bd · 1.0 ba ·
413 sqft ·
Built 2026
· SingleFamily
· Active
· 5 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$810/mo
Mortgage (P&I)
−$325
Tax + insurance
−$103
HOA
−$0
Vac / Maint / Mgmt
−$170
Net cashflow
$211/mo
Annual
$2,536/yr
Cap rate
10.38%
Cash-on-cash
14.61%
DSCR
1.65
1% rule
1.31%
Cash to close
$17,360
Investor read
This is a 1-bed/1.0-bath single-family listed at $62k. Condition is rated excellent.
At list price, monthly cash flow is $211 ($3k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($810 rent vs $62k).
Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
Local home prices are declining (-3.0%/yr); year-one equity from $429 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads 66/100 on livability (#665 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: health & safety C-, schools D+, amenities F.
New Lexington School District (rural): math 45% / reading 56% proficiency, ranked #446 of 656 in OH (top 68%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
Market conditions: 28 active listings in the ZIP; 35 units permitted in Perry County in 2024 (0 in 5+ unit buildings).
Perry County population projected at -15% 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 $17k cash investment doubles in ~9 years — after that, you're playing with house money.
This rent is only 18% of the median local income ($54k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.
Questions for listing agent
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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.
CashFlowRE · CFR-6WKC3QD39XZZPJ
· Data 2 h agocashflowre.app · 2026-05-29