CashFlowRE
Sign in Sign up
555 N Greenwood St
C Composite 58.21
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).

  • Cash flow +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • ARV discount +0.1/15.0
  • Appreciation +0.0/10.0

$119,700

555 N Greenwood St · Marion, OH 43302
3 bd · 1.0 ba · 1,280 sqft · SingleFamily public records · 46 Days on market
Built 1919 5,227 sqft lot $94/sqft · 17% above area Est $103k · 16% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for an affordable, move in ready home? This is it! Completely remodeled, 3 bedroom home, with spacious country kitchen, formal dining room, living room, open stairway, 1st floor laundry, and more! Cheaper than rent!

Key facts

  • 5,227 sq ft lot
  • Built 1919
  • Listed 45 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One and one-half stories; Built in 1919; No shared/common walls
  • Construction: Block foundation
  • Exterior features: Patio

Interior

  • Flooring: Laminate flooring; Carpeted areas
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Insulated windows; Full 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 3-bed/1.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $449 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Recommended offer: $116k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% vs local median 6.8% in Marion — 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 65/100 on livability (#704 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, crime D+, amenities F.
  • Marion City (town): math 22% / reading 31% proficiency, ranked #600 of 656 in OH (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 208 active listings in the ZIP; 53 units permitted in Marion County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($55k/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 $828 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Marion 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 $34k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 8y ago 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.
  • Current owner paid $52k; list at $120k implies a 130% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $116,109 (3.0% below list)

Questions for the listing agent

  1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1919 — 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 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.27%
Cap rate
10.80%
Cash-on-cash
16.08%
DSCR
1.72
GRM
6.5

CMA / ARV

ARV (median comp)
$102,748
List price
$119,700
Delta
16.50%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
464 Ballentine Ave 0.20mi 2/1.0 (-1) 1,280 (0%) 5mo $135,000 $105 82
455 Park St 0.30mi 3/1.0 1,316 (+3%) 6mo $33,000 $25 76
749 Richmond Ave 0.24mi 3/1.5 1,345 (+5%) 4mo $179,900 $134 75
501 Roberts Ave 0.23mi 3/2.0 1,344 (+5%) 3mo $167,000 $124 74
125 Wallace St 0.41mi 3/1.0 1,242 (-3%) 5mo $55,000 $44 72
291 Patten St 0.17mi 3/1.0 1,160 (-9%) 6mo $152,000 $131 71
279 E Fairground St 0.23mi 2/1.0 (-1) 1,168 (-9%) 2mo $163,000 $140 68
244 N Seffner Ave 0.70mi 3/1.5 1,328 (+4%) 6mo $199,900 $151 54
636 Mary St 0.66mi 3/1.0 1,144 (-11%) 5mo $57,360 $50 47
132 Dix Ave 0.67mi 3/1.0 1,152 (-10%) 6mo $80,000 $69 47
525 Oak St 0.61mi 3/1.0 1,100 (-14%) 1mo $144,000 $131 47
350 Mary St 0.71mi 4/2.0 (+1) 1,384 (+8%) 4mo $170,500 $123 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
7.0%
Equity multiple
1.27×
Total profit
$9,184
Equity at exit
$17,848
10-year hold
IRR
16.3%
Equity multiple
2.33×
Total profit
$44,739
Equity at exit
$10,349

Cash invested: $33,516 (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 43302

Home prices YoY
-33.9%
Active inventory
208
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,523 medium interval (Pro) →
Mortgage (P&I)
$628
Tax from tax record
$77 /mo · $923/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$449

Break-even live

Break-even rent $955
Max offer price $119,700
Occupancy floor 66%

Sensitivity live

Price -10% $517 -5% $483 +0% $449 +5% $415 +10% $381
Rent -10% $329 -5% $389 +0% $449 +5% $509 +10% $569
Rate -1.0pp $509 -0.5pp $480 base $449 +0.5pp $418 +1.0pp $387

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
$29,925
Closing costs
$3,591
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 37 events

  1. 2026-06-21
    days on market $119,700 Active 46 DOM
  2. 2026-06-19
    days on market $119,700 Active 44 DOM
  3. 2026-06-18
    days on market $119,700 Active 43 DOM
  4. 2026-06-17
    days on market $119,700 Active 42 DOM
  5. 2026-06-16
    days on market $119,700 Active 41 DOM
  6. 2026-06-15
    days on market $119,700 Active 40 DOM
  7. 2026-06-14
    days on market $119,700 Active 38 DOM
  8. 2026-06-12
    days on market $119,700 Active 37 DOM
  9. 2026-06-09
    days on market $119,700 Active 34 DOM
  10. 2026-06-08
    days on market $119,700 Active 33 DOM
  11. 2026-06-07
    days on market $119,700 Active 32 DOM
  12. 2026-06-05
    days on market $119,700 Active 29 DOM
  13. 2026-06-03
    days on market $119,700 Active 28 DOM
  14. 2026-06-02
    days on market $119,700 Active 27 DOM
  15. 2026-06-01
    days on market $119,700 Active 26 DOM
  16. 2026-05-31
    days on market $119,700 Active 25 DOM
  17. 2026-05-30
    days on market $119,700 Active 24 DOM
  18. 2026-05-15
    status Active 223-char remark
    Show marketing remark (223 chars)

    Looking for an affordable, move in ready home? This is it! Completely remodeled, 3 bedroom home, with spacious country kitchen, formal dining room, living room, open stairway, 1st floor laundry, and more! Cheaper than rent!

  19. 2026-05-15
    status Active 223-char remark
    Show marketing remark (223 chars)

    Looking for an affordable, move in ready home? This is it! Completely remodeled, 3 bedroom home, with spacious country kitchen, formal dining room, living room, open stairway, 1st floor laundry, and more! Cheaper than rent!

  20. 2026-05-15
    status Active
    Show marketing remark (223 chars)

    Looking for an affordable, move in ready home? This is it! Completely remodeled, 3 bedroom home, with spacious country kitchen, formal dining room, living room, open stairway, 1st floor laundry, and more! Cheaper than rent!

  21. 2026-05-12
    historical Active Under Contract 223-char remark
    Show marketing remark (223 chars)

    Looking for an affordable, move in ready home? This is it! Completely remodeled, 3 bedroom home, with spacious country kitchen, formal dining room, living room, open stairway, 1st floor laundry, and more! Cheaper than rent!

  22. 2026-05-11
    historical Active Under Contract 223-char remark
    Show marketing remark (223 chars)

    Looking for an affordable, move in ready home? This is it! Completely remodeled, 3 bedroom home, with spacious country kitchen, formal dining room, living room, open stairway, 1st floor laundry, and more! Cheaper than rent!

  23. 2026-05-11
    historical Contingent
    Show marketing remark (223 chars)

    Looking for an affordable, move in ready home? This is it! Completely remodeled, 3 bedroom home, with spacious country kitchen, formal dining room, living room, open stairway, 1st floor laundry, and more! Cheaper than rent!

  24. 2026-05-06
    listed $119,700 Active 223-char remark
    Show marketing remark (223 chars)

    Looking for an affordable, move in ready home? This is it! Completely remodeled, 3 bedroom home, with spacious country kitchen, formal dining room, living room, open stairway, 1st floor laundry, and more! Cheaper than rent!

  25. 2026-05-06
    listed $119,700 Active 223-char remark
    Show marketing remark (223 chars)

    Looking for an affordable, move in ready home? This is it! Completely remodeled, 3 bedroom home, with spacious country kitchen, formal dining room, living room, open stairway, 1st floor laundry, and more! Cheaper than rent!

  26. 2026-05-06
    listed $119,700 Active
    Show marketing remark (223 chars)

    Looking for an affordable, move in ready home? This is it! Completely remodeled, 3 bedroom home, with spacious country kitchen, formal dining room, living room, open stairway, 1st floor laundry, and more! Cheaper than rent!

  27. 2021-12-28
    soldstatus $52,000
  28. 2021-12-17
    soldstatus $52,000 Closed
  29. 2021-11-04
    historical Contingent Finance and Inspection
  30. 2021-10-25
    listed $55,000 Active
  31. 2021-06-02
    historical
  32. 2020-02-13
    historical
  33. 2019-11-19
    soldstatus $15,000 Closed
  34. 2019-06-12
    listed $17,500
  35. 2018-01-27
    listed $40,900
  36. 2002-02-05
    soldstatus $45,900
  37. 2002-02-05
    soldstatus $45,900

ⓘ 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
$923 · $77/mo
Projected year-2 tax
$1,395 · $116/mo
Expected delta
+$472/yr (+$39/mo · 51.2%)

ⓘ 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 · 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
$18,282
− Mortgage interest
−$6,705
− Property taxes
−$923
− Insurance
−$598
− Repairs & maintenance
−$1,463
− Management
−$1,463
− Depreciation
−$3,482
Taxable income
$3,648
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$876
After-tax cash flow
$4,513/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
Marion City
NCES district ID
3904433
Math proficiency
22% ▼ -17.00%
Reading proficiency
31% ▼ -8.00%
Median HH income
$32,327
Composite
21.58/100
National rank
#8306
State rank
#600 of 656 in OH

Livability — Marion

Score
65/100
State rank
#704
US rank
#12605

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marion, OH
County
Marion County · 53,702 people
City population
53,702
Metro
Marion, OH
Population (ZIP)
53,702
Household income
$55,057
Rent vs Own
36.6% rent · 63.4% own
Severe rent burden
1554.0

Population outlook (Marion County) Hauer SSP2

Today (2025)
62,078 people
By 2030
60,049 · -3.3%
By 2040
55,413 · -10.7%
By 2050
50,604 · -18.5%
By 2075
40,162 · -35.3%
By 2100
29,105 · -53.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Black 6% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Arabic 1%

Political lean MEDSL · Marion

2024 margin
Solid R (+41.4) · D 28.9% · R 70.3%
2008→2024 swing
-32.5pp toward R · 2008: -8.9pp · 2024: -41.4pp
All cycles
2024: R+41.4 2020: R+38.6 2016: R+34.4 2012: R+7.6 2008: R+8.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -114.52%
Current HPI
223.5344
Rent YoY
Metro
Marion, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+160.8% since first listed
20 events — show timeline
  • 2026-05-15 Relisted KCBOR
  • 2026-05-15 Relisted MARMLS
  • 2026-05-15 Relisted CBRMLS
  • 2026-05-12 Contingent KCBOR
  • 2026-05-11 Contingent MARMLS
  • 2026-05-11 Contingent CBRMLS
  • 2026-05-06 Listed $119,700 MARMLS
  • 2026-05-06 Listed $119,700 CBRMLS
  • 2026-05-06 Listed $119,700 KCBOR
  • 2021-12-28 Sold (Public Records) $52,000 Public Records
  • 2021-12-17 Sold (MLS) $52,000 CBRMLS
  • 2021-11-04 Contingent CBRMLS
  • 2021-10-25 Listed $55,000 CBRMLS
  • 2021-06-02 Listing Removed CBRMLS
  • 2020-02-13 Listing Removed CBRMLS
  • 2019-11-19 Sold (MLS) $15,000 CBRMLS
  • 2019-06-12 Listed $17,500 CBRMLS
  • 2018-01-27 Listed $40,900 CBRMLS
  • 2002-02-05 Sold (Public Records) $45,900 Public Records
  • 2002-02-05 Sold (Public Records) $45,900 Public Records

Property tax history

+5.1%/yr

Latest (2025): $923 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…