CashFlowRE
Sign in Sign up
219 W 5th St Duplex
B+ Composite 76.12
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$89,900

219 W 5th St · Mansfield, OH 44903
4 bd · 2.0 ba · 2,590 sqft · MultiFamily public records · 45 Days on market
Built 1920 7,840 sqft lot $35/sqft · 24% below area Est $118k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Beautiful Duplex in the Heart of Mansfield, One side is 4 Bedrooms and 1 bathroom. The occupied unit is 3 Bedrooms and 1 Bathrooms. Each unit is updated and rent ready. Owner did major updates to it over last 2 years. One side is currently rented for $898 a month via Metro, the 4 Bedroom could rent for $1000+ a month. This property is perfect for someone looking for a cash flowing rental or a house hack! Property has all electric heating and Washer/Dryer hookups and Updated Kitchens and bathrooms. Potentially a 3 unit previously. Schedule your showing today! Agents use showingtime. Vacant unit is 219.5 please dont disturb resident at 219

Key facts

  • 7,840 sq ft lot
  • 6 parking spots
  • Built 1920

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 × 3-bed/1-bath units multifamily listed at $90k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive. Per door: $516/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.
  • Cap rate 20.1% vs local median 4.2% in Mansfield — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 76/100 on livability (#224 in OH, #3,525 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools C-, crime D-, amenities D-.
  • Mansfield City (urban): math 24% / reading 33% proficiency, ranked #590 of 656 in OH (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 122 active listings in the ZIP; 145 units permitted in Richland County in 2024 (0 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($65k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Richland County population projected at -18% 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 $25k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago; this cycle's ask has dropped $10k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,203 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.27%
Cap rate
20.07%
Cash-on-cash
49.21%
DSCR
3.19
GRM
3.7

CMA / ARV

ARV (median comp)
$118,189
List price
$89,900
Delta
-23.94%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
46.8%
Equity multiple
3.03×
Total profit
$51,187
Equity at exit
$13,404
10-year hold
IRR
52.6%
Equity multiple
6.14×
Total profit
$129,264
Equity at exit
$7,773

Cash invested: $25,172 (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 44903

Home prices YoY
-27.7%
Active inventory
122
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$2,045 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$74 /mo · $892/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$429
Net cashflow
$1,032

Break-even live

Break-even rent $738
Max offer price $89,900
Occupancy floor 45%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,045

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
$22,475
Closing costs
$2,697
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 16 events

  1. 2026-05-14
    status Pending 645-char remark
    Show marketing remark (645 chars)

    Beautiful Duplex in the Heart of Mansfield, One side is 4 Bedrooms and 1 bathroom. The occupied unit is 3 Bedrooms and 1 Bathrooms. Each unit is updated and rent ready. Owner did major updates to it over last 2 years. One side is currently rented for $898 a month via Metro, the 4 Bedroom could rent for $1000+ a month. This property is perfect for someone looking for a cash flowing rental or a house hack! Property has all electric heating and Washer/Dryer hookups and Updated Kitchens and bathrooms. Potentially a 3 unit previously. Schedule your showing today! Agents use showingtime. Vacant unit is 219.5 please dont disturb resident at 219

  2. 2026-05-04
    price $89,900 645-char remark
    Show marketing remark (645 chars)

    Beautiful Duplex in the Heart of Mansfield, One side is 4 Bedrooms and 1 bathroom. The occupied unit is 3 Bedrooms and 1 Bathrooms. Each unit is updated and rent ready. Owner did major updates to it over last 2 years. One side is currently rented for $898 a month via Metro, the 4 Bedroom could rent for $1000+ a month. This property is perfect for someone looking for a cash flowing rental or a house hack! Property has all electric heating and Washer/Dryer hookups and Updated Kitchens and bathrooms. Potentially a 3 unit previously. Schedule your showing today! Agents use showingtime. Vacant unit is 219.5 please dont disturb resident at 219

  3. 2026-04-18
    status Active 645-char remark
    Show marketing remark (645 chars)

    Beautiful Duplex in the Heart of Mansfield, One side is 4 Bedrooms and 1 bathroom. The occupied unit is 3 Bedrooms and 1 Bathrooms. Each unit is updated and rent ready. Owner did major updates to it over last 2 years. One side is currently rented for $898 a month via Metro, the 4 Bedroom could rent for $1000+ a month. This property is perfect for someone looking for a cash flowing rental or a house hack! Property has all electric heating and Washer/Dryer hookups and Updated Kitchens and bathrooms. Potentially a 3 unit previously. Schedule your showing today! Agents use showingtime. Vacant unit is 219.5 please dont disturb resident at 219

  4. 2026-04-13
    status Pending 645-char remark
    Show marketing remark (645 chars)

    Beautiful Duplex in the Heart of Mansfield, One side is 4 Bedrooms and 1 bathroom. The occupied unit is 3 Bedrooms and 1 Bathrooms. Each unit is updated and rent ready. Owner did major updates to it over last 2 years. One side is currently rented for $898 a month via Metro, the 4 Bedroom could rent for $1000+ a month. This property is perfect for someone looking for a cash flowing rental or a house hack! Property has all electric heating and Washer/Dryer hookups and Updated Kitchens and bathrooms. Potentially a 3 unit previously. Schedule your showing today! Agents use showingtime. Vacant unit is 219.5 please dont disturb resident at 219

  5. 2026-03-25
    listed $99,900 Active 645-char remark
    Show marketing remark (645 chars)

    Beautiful Duplex in the Heart of Mansfield, One side is 4 Bedrooms and 1 bathroom. The occupied unit is 3 Bedrooms and 1 Bathrooms. Each unit is updated and rent ready. Owner did major updates to it over last 2 years. One side is currently rented for $898 a month via Metro, the 4 Bedroom could rent for $1000+ a month. This property is perfect for someone looking for a cash flowing rental or a house hack! Property has all electric heating and Washer/Dryer hookups and Updated Kitchens and bathrooms. Potentially a 3 unit previously. Schedule your showing today! Agents use showingtime. Vacant unit is 219.5 please dont disturb resident at 219

  6. 2026-02-04
    historical
  7. 2025-12-11
    price $100,000
  8. 2025-10-22
    price $110,000
  9. 2025-09-23
    price $120,000
  10. 2025-09-05
    listed $130,000 Active
  11. 2025-09-03
    historical
  12. 2023-03-08
    soldstatus $138,000
  13. 2023-02-28
    soldstatus $138,000
  14. 2023-01-18
    listed $131,500
  15. 2016-06-01
    soldstatus $1,600
  16. 1990-01-25
    soldstatus $630,000

ⓘ 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
$892 · $74/mo
Projected year-2 tax
$1,147 · $96/mo
Expected delta
+$255/yr (+$21/mo · 28.6%)

ⓘ 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 ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$24,540
− Mortgage interest
−$5,036
− Property taxes
−$892
− Insurance
−$450
− Repairs & maintenance
−$1,963
− Management
−$1,963
− Depreciation
−$2,615
Taxable income
$11,621
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,789
After-tax cash flow
$9,599/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
Mansfield City
NCES district ID
3904429
Math proficiency
24% ▼ -19.00%
Reading proficiency
33% ▼ -12.00%
Median HH income
$32,435
Composite
23.25/100
National rank
#7934
State rank
#590 of 656 in OH

Livability — Mansfield

Score
76/100
State rank
#224
US rank
#3525

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mansfield, OH
County
Richland · 128,966 people
City population
16,349
Metro
Mansfield, OH
Population (ZIP)
26,804
Household income
$65,421
Rent vs Own
27.7% rent · 72.3% own
Severe rent burden
9.5

Population outlook (Richland County) Hauer SSP2

Today (2025)
115,577 people
By 2030
111,669 · -3.4%
By 2040
103,323 · -10.6%
By 2050
95,135 · -17.7%
By 2075
76,719 · -33.6%
By 2100
57,188 · -50.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Two or more races 9% Black 9% Hispanic / Latino 2% Asian 1%
Common ancestry
Slovak 2% Iranian 1% Romanian 1%
Foreign-born
1%
Languages at home
97% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Richland

2024 margin
Solid R (+42.3) · D 28.4% · R 70.8%
2008→2024 swing
-28.8pp toward R · 2008: -13.6pp · 2024: -42.3pp
All cycles
2024: R+42.3 2020: R+39.7 2016: R+37.5 2012: R+20.1 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -92.50%
Current HPI
241.9342
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

-85.7% since first listed
16 events — show timeline
  • 2026-05-14 Pending CBRMLS
  • 2026-05-04 Price Changed $89,900 CBRMLS
  • 2026-04-18 Relisted CBRMLS
  • 2026-04-13 Pending CBRMLS
  • 2026-03-25 Listed $99,900 CBRMLS
  • 2026-02-04 Listing Removed CBRMLS
  • 2025-12-11 Price Changed $100,000 CBRMLS
  • 2025-10-22 Price Changed $110,000 CBRMLS
  • 2025-09-23 Price Changed $120,000 CBRMLS
  • 2025-09-05 Listed $130,000 CBRMLS
  • 2025-09-03 Coming Soon CBRMLS
  • 2023-03-08 Sold (Public Records) $138,000 Public Records
  • 2023-02-28 Sold (MLS) $138,000 MARMLS
  • 2023-01-18 Listed $131,500 MARMLS
  • 2016-06-01 Sold (Public Records) $1,600 Public Records
  • 1990-01-25 Sold (Public Records) $630,000 Public Records

Property tax history

+27.2%/yr

Latest (2025): $892 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…