CashFlowRE
Sign in Sign up
456 S Union St
B- Composite 69.46
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$29,000

456 S Union St · Galion, OH 44833
2 bd · 2.0 ba · 936 sqft · SingleFamily public records · 8 Days on market
Built 1920 6,969 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Handyman special, Bring this home back to it's true potential! Bigger than it looks - main level featuring living room, family room, 3 bedrooms, 2 full bathrooms and kitchen. Upstairs are 2 large bedrooms. Newer furnace and updated electric meter. Nice size back yard with alley access. Being sold as is.

Key facts

  • Newer furnace
  • Kitchen
  • Living room

Tags

MAIN LEVELLIVING ROOMFAMILY ROOMKITCHENNEWER FURNACEUPDATED ELECTRIC METER

Property features AI

Finance

  • Financial info: Annual taxes reported: $780 (2025)

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Built in 1920; No shared/common walls
  • Construction: Block and stone foundation; Built in 1920
  • Exterior features: Block and stone foundation

Interior

  • Bedrooms: Three main-level bedrooms
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating; Heating present
  • Interior features: Basement present; Total living area 1,872

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/2.0-bath single-family listed at $29k.

Deal economics

  • At list price, monthly cash flow is $381 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($772 rent vs $29k).
  • Cap rate 22.0% vs local median 4.8% in Galion — 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 63/100 on livability (#833 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: schools C-, amenities F, commute F.
  • Galion City (town): math 36% / reading 56% proficiency, ranked #499 of 656 in OH (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 76 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 8 units permitted in Crawford County in 2024 (0 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($57k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $200 of loan paydown is wiped out by about $870 of value loss. Plan a longer hold.
  • Crawford County population projected at -22% 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 $8k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.
  • Current owner paid $22k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $29,000

Questions for the listing agent

  1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
2.66%
Cap rate
22.04%
Cash-on-cash
56.24%
DSCR
3.50
GRM
3.1

CMA / ARV

ARV (on-the-fly)
$123,552
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
621 S Union St 0.19mi 2/1.0 980 (+5%) 3mo $125,000 $128 76
512 Mcdonald Ave 0.32mi 3/1.0 (+1) 912 (-3%) 2mo $138,500 $152 71
438 Mackey St 0.42mi 3/1.0 (+1) 912 (-3%) 1mo $165,000 $181 66
641 Crew Ave 0.39mi 2/1.0 872 (-7%) 1mo $115,000 $132 66
414 E Church St 0.64mi 2/1.0 936 (0%) 3mo $18,000 $19 64
453 S Pierce St 0.53mi 2/1.0 960 (+3%) 7mo $80,000 $83 61
838 Crew Ave 0.62mi 3/1.0 (+1) 936 (0%) 2mo $144,500 $154 60
663 Brookside Ave 0.75mi 3/1.5 (+1) 912 (-3%) 1mo $90,000 $99 53
360 N Columbus St 0.69mi 2/1.0 884 (-6%) 3mo $129,900 $147 52
736 S Boston St 0.35mi 3/1.0 (+1) 1,050 (+12%) 4mo $154,400 $147 51
134 North Riblet St 0.75mi 2/1.0 1,004 (+7%) 2mo $64,500 $64 47
332 Parson St 0.38mi 3/1.0 (+1) 1,064 (+14%) 7mo $37,500 $35 44

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
54.7%
Equity multiple
3.41×
Total profit
$19,567
Equity at exit
$4,324
10-year hold
IRR
59.8%
Equity multiple
6.96×
Total profit
$48,367
Equity at exit
$2,507

Cash invested: $8,120 (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 44833

Home prices YoY
-27.9%
Active inventory
76
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$772 medium interval (Pro) →
Mortgage (P&I)
$152
Tax from tax record
$65 /mo · $780/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$162
Net cashflow
$381

Break-even live

Break-even rent $290
Max offer price $29,000
Occupancy floor 46%

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
$7,250
Closing costs
$870
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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
300 6th Ave Unit 109 Galion, OH 2.0 1.0 775 $825 $1.06 43d 1 1.42mi
331 6th Ave Galion, OH 1.0–2.0 1.0 675 $610 $0.90 43d 1 1.46mi
1140 N Market St Galion, OH 1.0 1.0 912 $845 $0.93 43d 1 1.47mi

Listing history 8 events

  1. 2026-06-19
    days on market $29,000 Active 8 DOM
  2. 2026-06-18
    days on market $29,000 Active 7 DOM
  3. 2026-06-17
    days on market $29,000 Active 6 DOM
  4. 2026-06-16
    days on market $29,000 Active 5 DOM
  5. 2026-06-15
    days on market $29,000 Active 4 DOM
  6. 2026-06-14
    days on market $29,000 Active 2 DOM
  7. 2026-06-12
    remarks 304-char remark
  8. 2026-06-12
    listed $29,000 Active 1 DOM

ⓘ 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
$780 · $65/mo
Projected year-2 tax
$780 · $65/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 ≥98°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
$9,261
− Mortgage interest
−$1,624
− Property taxes
−$780
− Insurance
−$145
− Repairs & maintenance
−$741
− Management
−$741
− Depreciation
−$844
Taxable income
$4,386
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,053
After-tax cash flow
$3,514/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
Galion City
NCES district ID
3904402
Math proficiency
36% ▼ -12.00%
Reading proficiency
56% ▬ 0.00%
Median HH income
$36,331
Composite
38.08/100
National rank
#4279
State rank
#499 of 656 in OH

Livability — Galion

Score
63/100
State rank
#833
US rank
#15587

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Galion, OH
County
Morrow · 41,908 people
City population
16,641
Metro
Columbus, OH
Population (ZIP)
16,641
Household income
$57,234
Rent vs Own
34.6% rent · 65.4% own
Severe rent burden
3.8

Population outlook (Crawford County) Hauer SSP2

Today (2025)
39,421 people
By 2030
37,656 · -4.5%
By 2040
34,043 · -13.6%
By 2050
30,617 · -22.3%
By 2075
23,652 · -40.0%
By 2100
17,786 · -54.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Crawford

2024 margin
Solid R (+53.0) · D 23.1% · R 76.1%
2008→2024 swing
-33.9pp toward R · 2008: -19.0pp · 2024: -53.0pp
All cycles
2024: R+53.0 2020: R+50.9 2016: R+46.8 2012: R+22.7 2008: R+19.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -84.57%
Current HPI
218.195
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

+31.8% since first listed
3 events — show timeline
  • 2026-06-10 Listed $29,000 MARMLS
  • 2026-06-10 Listed $29,000 CBRMLS
  • 2001-08-10 Sold (Public Records) $22,000 Public Records

Property tax history

+3.9%/yr

Latest (2025): $780 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…