CashFlowRE
Sign in Sign up
883 Rosewood Dr
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

$29,900

883 Rosewood Dr · Galion, OH 44833
2 bd · 1.0 ba · 1,306 sqft · SingleFamily public records · 119 Days on market
Built 1900 $23/sqft · 84% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor special, with exceptional potential on a desirable corner lot, in a great neighborhood! This property offers solid bones and an ideal layout for your next renovation or investment project. Featuring a main-floor bedroom and convenient main-floor washer and dryer hookup, it provides a functional foundation that today's buyers appreciate. With vision and updates, this home can be transformed into something truly beautiful. Opportunities like this in such a prime location don't come along often—don't miss your chance to unlock its full potential.

Key facts

  • Corner lot
  • Built 1900
  • Listed 118 days

Tags

CORNER LOT

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 $30k.

Deal economics

  • At list price, monthly cash flow is $686 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).
  • Recommended offer: $27k (9.0% below list) — sets the bar for market timing.
  • Cap rate 33.8% 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; 8 units permitted in Crawford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $207 of loan paydown is wiped out by about $897 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 ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($27k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $22k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $27,209 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 9% 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. 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.
  6. 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.
  7. 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
3.79%
Cap rate
33.82%
Cash-on-cash
98.32%
DSCR
5.37
GRM
2.2

CMA / ARV

ARV (median comp)
$191,292
List price
$29,900
Delta
-84.37%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
424 John St 0.39mi 2/1.0 1,294 (-1%) 4mo $20,690 $16 77
283 Hessenauer Dr 0.29mi 3/2.0 (+1) 1,292 (-1%) 14mo $170,000 $132 64
157 Rensch Ave 0.36mi 2/2.0 1,236 (-5%) 17mo $115,000 $93 56
522 Grand St 0.49mi 2/1.0 1,222 (-6%) 13mo $137,000 $112 56
763 Sunnyside Dr 0.28mi 3/2.5 (+1) 1,156 (-12%) 11mo $199,000 $172 48
501 Virgil St 0.53mi 3/1.0 (+1) 1,248 (-4%) 20mo $153,900 $123 47
604 Cherry St 0.56mi 3/1.0 (+1) 1,260 (-4%) 21mo $127,900 $102 45
334 West Railroad St 0.67mi 3/1.0 (+1) 1,349 (+3%) 19mo $80,000 $59 42
337 Grove Ave 0.68mi 3/1.0 (+1) 1,494 (+14%) 0mo $118,000 $79 39
985 Highland Ave 0.71mi 3/2.0 (+1) 1,476 (+13%) 0mo $190,000 $129 36
624 W Church St 0.69mi 3/1.5 (+1) 1,480 (+13%) 15mo $40,000 $27 26
139 Arlington Ave 0.67mi 3/2.0 (+1) 1,130 (-14%) 15mo $180,000 $159 24

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
99.3%
Equity multiple
5.64×
Total profit
$38,862
Equity at exit
$4,458
10-year hold
IRR
Equity multiple
11.77×
Total profit
$90,174
Equity at exit
$2,585

Cash invested: $8,372 (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
2.2×

Monthly cashflow live

Estimated rent
$1,134 medium interval (Pro) →
Mortgage (P&I)
$157
Tax from tax record
$41 /mo · $490/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$686

Break-even live

Break-even rent $266
Max offer price $29,900
Occupancy floor 35%

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
$7,475
Closing costs
$897
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 17 events

  1. 2026-06-19
    days on market $29,900 Active 119 DOM
  2. 2026-06-18
    days on market $29,900 Active 118 DOM
  3. 2026-06-17
    days on market $29,900 Active 117 DOM
  4. 2026-06-16
    days on market $29,900 Active 116 DOM
  5. 2026-06-15
    days on market $29,900 Active 115 DOM
  6. 2026-06-14
    days on market $29,900 Active 113 DOM
  7. 2026-06-12
    days on market $29,900 Active 112 DOM
  8. 2026-06-09
    days on market $29,900 Active 109 DOM
  9. 2026-06-08
    days on market $29,900 Active 108 DOM
  10. 2026-06-07
    days on market $29,900 Active 107 DOM
  11. 2026-06-02
    days on market $29,900 Active 102 DOM
  12. 2026-06-01
    days on market $29,900 Active 101 DOM
  13. 2026-05-31
    days on market $29,900 Active 100 DOM
  14. 2026-05-30
    days on market $29,900 Active 99 DOM
  15. 2026-05-08
    price $29,900 564-char remark
    Show marketing remark (564 chars)

    Investor special, with exceptional potential on a desirable corner lot, in a great neighborhood! This property offers solid bones and an ideal layout for your next renovation or investment project. Featuring a main-floor bedroom and convenient main-floor washer and dryer hookup, it provides a functional foundation that today's buyers appreciate. With vision and updates, this home can be transformed into something truly beautiful. Opportunities like this in such a prime location don't come along often—don't miss your chance to unlock its full potential.

  16. 2026-02-20
    listed $34,900 Active 564-char remark
    Show marketing remark (564 chars)

    Investor special, with exceptional potential on a desirable corner lot, in a great neighborhood! This property offers solid bones and an ideal layout for your next renovation or investment project. Featuring a main-floor bedroom and convenient main-floor washer and dryer hookup, it provides a functional foundation that today's buyers appreciate. With vision and updates, this home can be transformed into something truly beautiful. Opportunities like this in such a prime location don't come along often—don't miss your chance to unlock its full potential.

  17. 2008-04-25
    soldstatus $22,000

ⓘ 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
$490 · $41/mo
Projected year-2 tax
$490 · $41/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
$13,611
− Mortgage interest
−$1,675
− Property taxes
−$490
− Insurance
−$150
− Repairs & maintenance
−$1,089
− Management
−$1,089
− Depreciation
−$870
Taxable income
$8,249
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,980
After-tax cash flow
$6,252/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

+35.9% since first listed
3 events — show timeline
  • 2026-05-08 Price Changed $29,900 MARMLS
  • 2026-02-20 Listed $34,900 MARMLS
  • 2008-04-25 Sold (Public Records) $22,000 Public Records

Property tax history

+1.2%/yr

Latest (2025): $490 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…