CashFlowRE
Sign in Sign up
1210 Boyle Rd
B- Composite 66.81
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
  • DSCR +10.0/10.0
  • ARV discount +8.0/15.0
  • 1% rule +7.7/10.0
  • 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

$84,900

1210 Boyle Rd · Mansfield, OH 44906
2 bd · 1.0 ba · 693 sqft · SingleFamily public records · 4 Days on market
Built 1945 Est $86k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cute 2 bedroom and one spacious bath home located just minutes from route 30, shopping, and dinning. Galley kitchen with a door to the back deck , yard, and a nice size 2.5 car detached garage. Enclosed front porch great for a computer room or extra space. Ceramic tile throughout most the home. Great starter, retire, or Bachelor home, Don't pass it up.

Key facts

  • Bungalow style ranch
  • Sage-green cabinetry
  • 2 garage spots

Tags

BUNGALOW STYLE RANCHENLARGED PRIMARY BEDROOMSPACIOUS WALK-IN CLOSETFULLY REMODELED FULL BATHREFRESHED GALLEY KITCHENSAGE-GREEN CABINETRY

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/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $317 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Cap rate 10.8% 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: 117 active listings in the ZIP; 145 units permitted in Richland County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $587 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 $24k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 14y 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 $40k; list at $85k implies a 112% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $84,900

Questions for the listing agent

  1. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.27%
Cap rate
10.77%
Cash-on-cash
15.99%
DSCR
1.71
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$85,932
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1210 Boyle Rd 0.00mi 1/1.0 (-1) 693 (0%) 1mo $85,900 $124 94
593 Dean Rd 0.12mi 2/1.0 688 (-1%) 11mo $75,000 $109 84
502 Hanna Rd 0.32mi 2/1.0 672 (-3%) 1mo $18,000 $27 79
1154 Boyle Rd 0.11mi 2/1.0 604 (-13%) 11mo $90,000 $149 65
997 Benedict Ave 0.41mi 2/1.0 750 (+8%) 15mo $115,000 $153 54
985 Belmont Ave 0.52mi 2/1.0 750 (+8%) 15mo $90,000 $120 50
1134 Fairfax Ave 0.50mi 2/1.0 784 (+13%) 8mo $62,000 $79 48
934 Fairfax Ave 0.60mi 3/1.0 (+1) 720 (+4%) 16mo $140,000 $194 48
933 Fairfax Ave 0.62mi 3/1.0 (+1) 768 (+11%) 1mo $120,000 $156 47
1074 NW Wade Dr 0.74mi 2/1.0 764 (+10%) 2mo $79,350 $104 47

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
6.9%
Equity multiple
1.27×
Total profit
$6,405
Equity at exit
$12,659
10-year hold
IRR
16.2%
Equity multiple
2.32×
Total profit
$31,492
Equity at exit
$7,341

Cash invested: $23,772 (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 44906

Home prices YoY
-23.9%
Active inventory
117
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,074 medium interval (Pro) →
Mortgage (P&I)
$445
Tax from tax record
$51 /mo · $615/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$317

Break-even live

Break-even rent $673
Max offer price $84,900
Occupancy floor 66%

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
$21,225
Closing costs
$2,547
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 14 events

  1. 2026-04-09
    status Pending
  2. 2026-04-08
    status Active
  3. 2026-04-08
    status Pending
  4. 2026-04-05
    listed $84,900 Active
  5. 2022-09-22
    soldstatus $40,000 354-char remark
    Show marketing remark (354 chars)

    Cute 2 bedroom and one spacious bath home located just minutes from route 30, shopping, and dinning. Galley kitchen with a door to the back deck , yard, and a nice size 2.5 car detached garage. Enclosed front porch great for a computer room or extra space. Ceramic tile throughout most the home. Great starter, retire, or Bachelor home, Don't pass it up.

  6. 2022-07-12
    listed $49,900 354-char remark
    Show marketing remark (354 chars)

    Cute 2 bedroom and one spacious bath home located just minutes from route 30, shopping, and dinning. Galley kitchen with a door to the back deck , yard, and a nice size 2.5 car detached garage. Enclosed front porch great for a computer room or extra space. Ceramic tile throughout most the home. Great starter, retire, or Bachelor home, Don't pass it up.

  7. 2012-06-25
    soldstatus $10,500 291-char remark
    Show marketing remark (291 chars)

    WOW reduced again! 2 bedrooms and a spacious bath home. Galley kitchen with a door to the back yard and 2 car detached garage. Enclosed front porch great for a computer room or extra space. Ceramic tile throughout the home. Just the perfect place you have been looking for, Don't pass it up.

  8. 2012-06-25
    soldstatus $10,500
    Show marketing remark (291 chars)

    WOW reduced again! 2 bedrooms and a spacious bath home. Galley kitchen with a door to the back yard and 2 car detached garage. Enclosed front porch great for a computer room or extra space. Ceramic tile throughout the home. Just the perfect place you have been looking for, Don't pass it up.

  9. 2012-06-25
    soldstatus $10,500
    Show marketing remark (291 chars)

    WOW reduced again! 2 bedrooms and a spacious bath home. Galley kitchen with a door to the back yard and 2 car detached garage. Enclosed front porch great for a computer room or extra space. Ceramic tile throughout the home. Just the perfect place you have been looking for, Don't pass it up.

  10. 2012-06-01
    listed $10,000 291-char remark
    Show marketing remark (291 chars)

    WOW reduced again! 2 bedrooms and a spacious bath home. Galley kitchen with a door to the back yard and 2 car detached garage. Enclosed front porch great for a computer room or extra space. Ceramic tile throughout the home. Just the perfect place you have been looking for, Don't pass it up.

  11. 2012-05-23
    listed $10,000
  12. 2012-03-06
    listed $15,000
  13. 2008-05-21
    soldstatus $60,000
  14. 2004-09-29
    soldstatus $48,000

ⓘ 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
$615 · $51/mo
Projected year-2 tax
$970 · $81/mo
Expected delta
+$355/yr (+$30/mo · 57.7%)

ⓘ 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 0% chance of damaging wind over 30 yrs
  • 🫁 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
$12,891
− Mortgage interest
−$4,756
− Property taxes
−$615
− Insurance
−$424
− Repairs & maintenance
−$1,031
− Management
−$1,031
− Depreciation
−$2,470
Taxable income
$2,564
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$615
After-tax cash flow
$3,187/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)
17,059
Household income
$51,358
Rent vs Own
38.2% rent · 61.8% own
Severe rent burden
13.7

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 (86%)
Race & ethnicity
White 86% Black 5% Two or more races 4% Asian 2% Hispanic / Latino 1%
Common ancestry
Slovak 3% Serbian 3% Italian 2%
Foreign-born
3% · South Korea
Languages at home
95% English-only · German/W. Germanic 1% 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
▼ -70.59%
Current HPI
224.6878
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

+76.9% since first listed
14 events — show timeline
  • 2026-04-09 Pending MARMLS
  • 2026-04-08 Relisted MARMLS
  • 2026-04-08 Pending MARMLS
  • 2026-04-05 Listed $84,900 MARMLS
  • 2022-09-22 Sold (MLS) $40,000 MARMLS
  • 2022-07-12 Listed $49,900 MARMLS
  • 2012-06-25 Sold (MLS) $10,500 MLSNOW
  • 2012-06-25 Sold (MLS) $10,500 MARMLS
  • 2012-06-25 Sold (MLS) $10,500 ABOR
  • 2012-06-01 Listed $10,000 ABOR
  • 2012-05-23 Listed $10,000 MARMLS
  • 2012-03-06 Listed $15,000 MLSNOW
  • 2008-05-21 Sold (Public Records) $60,000 Public Records
  • 2004-09-29 Sold (Public Records) $48,000 Public Records

Property tax history

+10.1%/yr

Latest (2025): $615 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…