CashFlowRE
Sign in Sign up
208 W Main St
C+ Composite 61.21
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 +15.6/30.0
  • ARV discount +15.0/15.0
  • Schools +7.7/10.0
  • Appreciation +5.0/10.0
  • 1% rule +4.9/10.0
  • DSCR +4.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$98,500

208 W Main St · Miller City, OH 45816
1 bd · 2.0 ba · 1,748 sqft · SingleFamily public records · 297 Days on market
Built 1900 6,316 sqft lot $56/sqft · 41% below area Est $129k · 23% under

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

Listing remarks MLS

1 1/2 story Leipsic home offering 3 bedrooms, 1 bathroom, updated kitchen, vinyl exterior siding. Storage building. Convenient location. Priced to sell - great opportunity for investor or homeowner looking for affordable housing.

Key facts

  • 6,316 sq ft lot
  • Garage
  • Built 1900

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 1-bed/2.0-bath single-family listed at $98k.

Deal economics

  • At list price, monthly cash flow is $41 ($488/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $98k (0.7% below list).
  • Recommended offer: $87k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#757 in OH) — a middle-class / working-renter tenant base. Strengths: schools A+, cost of living A+, housing A+; Watch: crime C-, employment D, amenities F.
  • Miller City-New Cleveland Local (rural): math 89% / reading 90% proficiency, ranked #10 of 656 in OH (top 2%) — strong family-tenant draw, lease renewals of 3-5y typical; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: 1 active listings in the ZIP; solid renter incomes; 41 units permitted in Putnam County in 2024 (0 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($78k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • In year one you build about $4k of equity ($681 loan paydown + $3k appreciation (3.0% local appreciation)).
  • Putnam County population projected at -17% 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 $28k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 297 days — a 12% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 9y ago; this cycle's ask has dropped $6k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; list at $98k implies a 234% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $86,680 (12.0% below list)

Questions for the listing agent

  1. It's been on market 297 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-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?
  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
0.99%
Cap rate
6.79%
Cash-on-cash
1.77%
DSCR
1.08
GRM
8.4

CMA / ARV

ARV (median comp)
$128,675
List price
$98,500
Delta
-23.45%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
9.2%
Equity multiple
1.53×
Total profit
$14,501
Equity at exit
$44,290
10-year hold
IRR
11.7%
Equity multiple
2.74×
Total profit
$48,073
Equity at exit
$68,256

Cash invested: $27,580 (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 45816

Active inventory
1
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$978 medium interval (Pro) →
Mortgage (P&I)
$517
Tax from tax record
$174 /mo · $2,089/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$205
Net cashflow
$41

Break-even live

Break-even rent $926
Max offer price $98,500
Occupancy floor 91%

Sensitivity live

Price -10% $96 -5% $69 +0% $41 +5% $13 +10% $-15
Rent -10% $-37 -5% $2 +0% $41 +5% $79 +10% $118
Rate -1.0pp $90 -0.5pp $66 base $41 +0.5pp $15 +1.0pp $-11

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
$24,625
Closing costs
$2,955
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 27 events

  1. 2026-06-21
    days on market $98,500 Active 297 DOM
  2. 2026-06-18
    days on market $98,500 Active 295 DOM
  3. 2026-06-17
    days on market $98,500 Active 294 DOM
  4. 2026-06-16
    days on market $98,500 Active 293 DOM
  5. 2026-06-15
    days on market $98,500 Active 292 DOM
  6. 2026-06-13
    days on market $98,500 Active 290 DOM
  7. 2026-06-12
    days on market $98,500 Active 289 DOM
  8. 2026-06-09
    days on market $98,500 Active 286 DOM
  9. 2026-06-08
    days on market $98,500 Active 285 DOM
  10. 2026-06-08
    days on market $98,500 Active 284 DOM
  11. 2026-06-05
    days on market $98,500 Active 282 DOM
  12. 2026-06-04
    days on market $98,500 Active 280 DOM
  13. 2026-06-02
    days on market $98,500 Active 279 DOM
  14. 2026-06-01
    days on market $98,500 Active 278 DOM
  15. 2026-05-31
    days on market $98,500 Active 277 DOM
  16. 2026-04-23
    status Active 229-char remark
    Show marketing remark (229 chars)

    1 1/2 story Leipsic home offering 3 bedrooms, 1 bathroom, updated kitchen, vinyl exterior siding. Storage building. Convenient location. Priced to sell - great opportunity for investor or homeowner looking for affordable housing.

  17. 2026-04-22
    historical Contingent 229-char remark
    Show marketing remark (229 chars)

    1 1/2 story Leipsic home offering 3 bedrooms, 1 bathroom, updated kitchen, vinyl exterior siding. Storage building. Convenient location. Priced to sell - great opportunity for investor or homeowner looking for affordable housing.

  18. 2025-12-03
    price $98,500 229-char remark
    Show marketing remark (229 chars)

    1 1/2 story Leipsic home offering 3 bedrooms, 1 bathroom, updated kitchen, vinyl exterior siding. Storage building. Convenient location. Priced to sell - great opportunity for investor or homeowner looking for affordable housing.

  19. 2025-08-28
    listed $105,000 Active 229-char remark
    Show marketing remark (229 chars)

    1 1/2 story Leipsic home offering 3 bedrooms, 1 bathroom, updated kitchen, vinyl exterior siding. Storage building. Convenient location. Priced to sell - great opportunity for investor or homeowner looking for affordable housing.

  20. 2025-08-26
    historical $105,000 229-char remark
    Show marketing remark (229 chars)

    1 1/2 story Leipsic home offering 3 bedrooms, 1 bathroom, updated kitchen, vinyl exterior siding. Storage building. Convenient location. Priced to sell - great opportunity for investor or homeowner looking for affordable housing.

  21. 2017-11-03
    soldstatus $29,500 339-char remark
    Show marketing remark (339 chars)

    Property is sold as-is. Affordable for investors or first time buyers. Offers 3 bedrooms, 1 bathroom, partial basement, enclosed porch. Detached storage building/garage. Convenient location. 48 hours notice for showing. Not suitable for FHA, USDA or VA financing. Possession at closing + 30 days with tenants rights. Call for details.

  22. 2017-11-03
    soldstatus $29,500
    Show marketing remark (339 chars)

    Property is sold as-is. Affordable for investors or first time buyers. Offers 3 bedrooms, 1 bathroom, partial basement, enclosed porch. Detached storage building/garage. Convenient location. 48 hours notice for showing. Not suitable for FHA, USDA or VA financing. Possession at closing + 30 days with tenants rights. Call for details.

  23. 2017-11-03
    soldstatus $29,500
    Show marketing remark (339 chars)

    Property is sold as-is. Affordable for investors or first time buyers. Offers 3 bedrooms, 1 bathroom, partial basement, enclosed porch. Detached storage building/garage. Convenient location. 48 hours notice for showing. Not suitable for FHA, USDA or VA financing. Possession at closing + 30 days with tenants rights. Call for details.

  24. 2017-08-18
    listed $29,500 339-char remark
    Show marketing remark (339 chars)

    Property is sold as-is. Affordable for investors or first time buyers. Offers 3 bedrooms, 1 bathroom, partial basement, enclosed porch. Detached storage building/garage. Convenient location. 48 hours notice for showing. Not suitable for FHA, USDA or VA financing. Possession at closing + 30 days with tenants rights. Call for details.

  25. 2017-08-18
    listed $31,900
    Show marketing remark (339 chars)

    Property is sold as-is. Affordable for investors or first time buyers. Offers 3 bedrooms, 1 bathroom, partial basement, enclosed porch. Detached storage building/garage. Convenient location. 48 hours notice for showing. Not suitable for FHA, USDA or VA financing. Possession at closing + 30 days with tenants rights. Call for details.

  26. 2017-08-18
    listed $31,900
    Show marketing remark (339 chars)

    Property is sold as-is. Affordable for investors or first time buyers. Offers 3 bedrooms, 1 bathroom, partial basement, enclosed porch. Detached storage building/garage. Convenient location. 48 hours notice for showing. Not suitable for FHA, USDA or VA financing. Possession at closing + 30 days with tenants rights. Call for details.

  27. 2010-05-14
    soldstatus $63,000

ⓘ 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
$2,089 · $174/mo
Projected year-2 tax
$2,089 · $174/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥99°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$11,732
− Mortgage interest
−$5,518
− Property taxes
−$2,089
− Insurance
−$492
− Repairs & maintenance
−$939
− Management
−$939
− Depreciation
−$2,865
Taxable loss
−$1,110
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$266
After-tax cash flow
$754/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
Miller City-New Cleveland Local
NCES district ID
3904936
Math proficiency
89% ▼ -3.00%
Reading proficiency
90% ▲ 3.00%
Median HH income
$69,592
Composite
77.41/100
National rank
#95
State rank
#10 of 656 in OH

Livability — Miller City

Score
64/100
State rank
#757
US rank
#13681

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Miller City, OH
County
Hancock · 68,814 people
City population
185
Population (ZIP)
309
Household income
$77,614
Rent vs Own
10.1% rent · 89.9% own

Population outlook (Putnam County) Hauer SSP2

Today (2025)
32,604 people
By 2030
31,596 · -3.1%
By 2040
29,380 · -9.9%
By 2050
26,916 · -17.4%
By 2075
22,109 · -32.2%
By 2100
17,564 · -46.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 3% Slovak 3% Italian 2%
Languages at home
99% English-only · German/W. Germanic 1%

Political lean MEDSL · Putnam

2024 margin
Solid R (+68.7) · D 15.2% · R 83.9%
2008→2024 swing
-27.0pp toward R · 2008: -41.7pp · 2024: -68.7pp
All cycles
2024: R+68.7 2020: R+66.3 2016: R+64.3 2012: R+51.5 2008: R+41.7

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+56.3% since first listed
12 events — show timeline
  • 2026-04-23 Relisted NORIS
  • 2026-04-22 Contingent NORIS
  • 2025-12-03 Price Changed $98,500 NORIS
  • 2025-08-28 Listed $105,000 NORIS
  • 2025-08-26 Coming Soon $105,000 NORIS
  • 2017-11-03 Sold (MLS) $29,500 WCARE
  • 2017-11-03 Sold (MLS) $29,500 NORIS
  • 2017-11-03 Sold (MLS) $29,500 NORIS
  • 2017-08-18 Listed $31,900 WCARE
  • 2017-08-18 Listed $31,900 NORIS
  • 2017-08-18 Listed $29,500 NORIS
  • 2010-05-14 Sold (Public Records) $63,000 Public Records

Property tax history

+7.7%/yr

Latest (2025): $2,089 · +10.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…