CashFlowRE
Sign in Sign up
283 Park Avenue West Ave 6-Plex
B+ Composite 77.85
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
  • Appreciation +9.2/10.0
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$459,900

283 Park Avenue West Ave · Mansfield, OH 44902
1 bd · 1.0 ba · 13,360 sqft · MultiFamily public records · 57 Days on market
Built 1900

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 6 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Stately six-unit in downtown Mansfield, known locally as The Colonial. Historical landmark with average unit size over 1600 square feet! Great investment.

Key facts

  • Private back decks
  • In-unit laundry
  • New flat rubber roof

Tags

HISTORIC BRICK BUILDINGNEW FLAT RUBBER ROOFNEW A/C UNITSUPDATED VINYL FLOORINGIN-UNIT LAUNDRYPRIVATE BACK DECKS

Property features AI

Exterior

  • Parking: Asphalt parking area
  • Utilities: Public water; Public sewer
  • Home design: Multi-family residential income property; Brick construction
  • Construction: Brick exterior
  • Exterior features: Asphalt parking

Interior

  • Bedrooms: Multiple units each with 3 bedrooms
  • Bathrooms: Each unit has 1 bathroom
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: 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 6 × 3-bed/1.5-bath units multifamily listed at $460k.

Deal economics

  • At list price, monthly cash flow is $2k ($30k/yr) — positive. Per door: $414/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($7k rent vs $460k).
  • Recommended offer: $446k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.8% vs local median 4.3% 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: 31 active listings in the ZIP; lower-income renter base — watch delinquency; 145 units permitted in Richland County in 2024 (0 in 5+ unit buildings).
  • At $7,170/mo this rent would consume 272% of the median local household income ($32k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $42k of equity ($3k loan paydown + $39k appreciation (8.4% local appreciation)).
  • Richland County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (8.4% appreciation + 3.0% rent growth), your $129k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$67k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($446k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y 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 $225k; list at $460k implies a 104% 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 $446,103 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 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 1900 — 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
1.56%
Cap rate
12.77%
Cash-on-cash
23.13%
DSCR
2.03
GRM
5.3

CMA / ARV

ARV (median comp)
$118,215
List price
$459,900
Delta
289.04%
Verdict
OVERPRICED
Comps
12 within 1.0 mi

Projected returns pro-forma

8.45% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
39.1%
Equity multiple
3.80×
Total profit
$361,003
Equity at exit
$363,625
10-year hold
IRR
34.6%
Equity multiple
8.23×
Total profit
$931,104
Equity at exit
$735,800

Cash invested: $128,772 (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 44902

Home prices YoY
2.9%
Active inventory
31
Price-to-rent
32.1×

Monthly cashflow live

Estimated rent
$7,170 medium interval (Pro) →
Mortgage (P&I)
$2,412
Tax from tax record
$579 /mo · $6,949/yr
Insurance
$192
HOA
$0
Vacancy / Maint / Mgmt
$1,506
Net cashflow
$2,482

Break-even live

Break-even rent $4,028
Max offer price $459,900
Occupancy floor 60%

Sensitivity live

Price -10% $2,742 -5% $2,612 +0% $2,482 +5% $2,352 +10% $2,221
Rent -10% $1,915 -5% $2,199 +0% $2,482 +5% $2,765 +10% $3,048
Rate -1.0pp $2,713 -0.5pp $2,599 base $2,482 +0.5pp $2,363 +1.0pp $2,241

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

UnitsBedsBathsEst. rent
Total (6 units) $7,170

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
$114,975
Closing costs
$13,797
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 22 events

  1. 2026-06-21
    days on market $459,900 Active 57 DOM
  2. 2026-06-18
    days on market $459,900 Active 55 DOM
  3. 2026-06-17
    days on market $459,900 Active 54 DOM
  4. 2026-06-16
    days on market $459,900 Active 53 DOM
  5. 2026-06-15
    days on market $459,900 Active 52 DOM
  6. 2026-06-14
    days on market $459,900 Active 50 DOM
  7. 2026-06-12
    days on market $459,900 Active 49 DOM
  8. 2026-06-09
    days on market $459,900 Active 46 DOM
  9. 2026-06-08
    days on market $459,900 Active 45 DOM
  10. 2026-06-07
    pricedays on market $459,900 Active 44 DOM
  11. 2026-06-05
    days on market $474,900 Active 41 DOM
  12. 2026-06-03
    days on market $474,900 Active 40 DOM
  13. 2026-06-02
    days on market $474,900 Active 39 DOM
  14. 2026-06-01
    days on market $474,900 Active 38 DOM
  15. 2026-05-31
    days on market $474,900 Active 37 DOM
  16. 2026-05-30
    days on market $474,900 Active 36 DOM
  17. 2026-04-24
    listed $474,900 Active 1020-char remark
  18. 2021-04-06
    soldstatus $225,000 154-char remark
    Show marketing remark (154 chars)

    Stately six-unit in downtown Mansfield, known locally as The Colonial. Historical landmark with average unit size over 1600 square feet! Great investment.

  19. 2020-04-27
    listed $249,000 154-char remark
    Show marketing remark (154 chars)

    Stately six-unit in downtown Mansfield, known locally as The Colonial. Historical landmark with average unit size over 1600 square feet! Great investment.

  20. 1996-09-03
    soldstatus $270,000
  21. 1990-03-09
    soldstatus $81,000
  22. 1990-03-09
    soldstatus $121,000

ⓘ 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
$6,949 · $579/mo
Projected year-2 tax
$7,062 · $588/mo
Expected delta
+$112/yr (+$9/mo · 1.6%)

ⓘ 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
$86,040
− Mortgage interest
−$25,762
− Property taxes
−$6,949
− Insurance
−$2,300
− Repairs & maintenance
−$6,883
− Management
−$6,883
− Depreciation
−$13,379
Taxable income
$23,884
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,732
After-tax cash flow
$24,049/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)
4,876
Household income
$31,619
Rent vs Own
64.9% rent · 35.1% own
Severe rent burden
13.2

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 52% Black 35% Two or more races 10% Hispanic / Latino 5%
Common ancestry
Italian 2% Serbian 2% Iranian 1%
Foreign-born
1% · Canada
Languages at home
95% English-only · Spanish 4% 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
▲ 8.45%
Current HPI
302.035
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

+467.8% since first listed
8 events — show timeline
  • 2026-06-19 Relisted MARMLS
  • 2026-06-05 Price Changed $459,900 MARMLS
  • 2026-04-24 Listed $474,900 MARMLS
  • 2021-04-06 Sold (MLS) $225,000 MARMLS
  • 2020-04-27 Listed $249,000 MARMLS
  • 1996-09-03 Sold (Public Records) $270,000 Public Records
  • 1990-03-09 Sold (Public Records) $121,000 Public Records
  • 1990-03-09 Sold (Public Records) $81,000 Public Records

Property tax history

+1.9%/yr

Latest (2025): $6,949 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…