CashFlowRE
Sign in Sign up
201 W Church St
B Composite 72.79
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 +4.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.0/10.0

$79,900

201 W Church St · Pioneer, OH 43554
3 bd · 1.0 ba · 2,077 sqft · SingleFamily public records · 113 Days on market
Built 1920 5,881 sqft lot $38/sqft · 60% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Enjoy the space in this large 3 bedroom home that offers a large bonus room with endless possibilities. Needs TLC, but also serves as a blank slate with new flooring throughout the main level as well as new windows throughout the majority of the home. Walking distance to downtown and just a block away from Crommer Park and the brand new 2025 plash pad.

Key facts

  • Large bonus room
  • New flooring
  • Brand new splash pad

Tags

LARGE BONUS ROOMNEW FLOORINGNEW WINDOWSWALKING DISTANCE TO DOWNTOWNBLOCK AWAY FROM CROMMER PARKBRAND NEW SPLASH PAD

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 3-bed/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $429 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $73k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#578 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • North Central Local (rural): math 50% / reading 66% proficiency, ranked #329 of 656 in OH (top 50%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 13 active listings in the ZIP; 40 units permitted in Williams County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Williams County population projected at -14% 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 $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 113 days — a 9% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $51k; list at $80k implies a 57% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $72,709 (9.0% below list)

Questions for the listing agent

  1. It's been on market 113 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 1920 — 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 B-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
1.54%
Cap rate
12.73%
Cash-on-cash
23.00%
DSCR
2.02
GRM
5.4

CMA / ARV

ARV (median comp)
$199,865
List price
$79,900
Delta
-60.02%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
406 S State St 0.25mi 3/2.0 1,792 (-14%) 12mo $189,900 $106 52
500 Briarwood Ln 0.57mi 3/2.5 1,848 (-11%) 2mo $223,000 $121 48

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
16.0%
Equity multiple
1.64×
Total profit
$14,381
Equity at exit
$11,913
10-year hold
IRR
24.6%
Equity multiple
3.13×
Total profit
$47,752
Equity at exit
$6,908

Cash invested: $22,372 (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 43554

Home prices YoY
-2.6%
Active inventory
13
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,233 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$93 /mo · $1,114/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$429

Break-even live

Break-even rent $690
Max offer price $79,900
Occupancy floor 60%

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
$19,975
Closing costs
$2,397
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 13 events

  1. 2026-06-08
    statusdays on market $79,900 Pending 113 DOM
  2. 2026-06-05
    pricedays on market $79,900 Active 112 DOM
  3. 2026-06-04
    days on market $109,900 Active 110 DOM
  4. 2026-06-02
    days on market $109,900 Active 109 DOM
  5. 2026-06-01
    days on market $109,900 Active 108 DOM
  6. 2026-05-31
    days on market $109,900 Active 107 DOM
  7. 2026-05-04
    price $109,900 354-char remark
    Show marketing remark (354 chars)

    Enjoy the space in this large 3 bedroom home that offers a large bonus room with endless possibilities. Needs TLC, but also serves as a blank slate with new flooring throughout the main level as well as new windows throughout the majority of the home. Walking distance to downtown and just a block away from Crommer Park and the brand new 2025 plash pad.

  8. 2026-04-05
    price $120,000 354-char remark
    Show marketing remark (354 chars)

    Enjoy the space in this large 3 bedroom home that offers a large bonus room with endless possibilities. Needs TLC, but also serves as a blank slate with new flooring throughout the main level as well as new windows throughout the majority of the home. Walking distance to downtown and just a block away from Crommer Park and the brand new 2025 plash pad.

  9. 2026-02-27
    price $130,000 354-char remark
    Show marketing remark (354 chars)

    Enjoy the space in this large 3 bedroom home that offers a large bonus room with endless possibilities. Needs TLC, but also serves as a blank slate with new flooring throughout the main level as well as new windows throughout the majority of the home. Walking distance to downtown and just a block away from Crommer Park and the brand new 2025 plash pad.

  10. 2026-02-13
    price $139,000 354-char remark
    Show marketing remark (354 chars)

    Enjoy the space in this large 3 bedroom home that offers a large bonus room with endless possibilities. Needs TLC, but also serves as a blank slate with new flooring throughout the main level as well as new windows throughout the majority of the home. Walking distance to downtown and just a block away from Crommer Park and the brand new 2025 plash pad.

  11. 2026-02-13
    listed $134,000 Active 354-char remark
    Show marketing remark (354 chars)

    Enjoy the space in this large 3 bedroom home that offers a large bonus room with endless possibilities. Needs TLC, but also serves as a blank slate with new flooring throughout the main level as well as new windows throughout the majority of the home. Walking distance to downtown and just a block away from Crommer Park and the brand new 2025 plash pad.

  12. 2023-04-26
    soldstatus $51,000
  13. 1991-10-21
    soldstatus $17,500

ⓘ 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
$1,114 · $93/mo
Projected year-2 tax
$1,180 · $98/mo
Expected delta
+$66/yr (+$6/mo · 5.9%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 16 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
$14,795
− Mortgage interest
−$4,476
− Property taxes
−$1,114
− Insurance
−$400
− Repairs & maintenance
−$1,184
− Management
−$1,184
− Depreciation
−$2,324
Taxable income
$4,114
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$987
After-tax cash flow
$4,159/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
North Central Local
NCES district ID
3905064
Math proficiency
50% ▼ -19.00%
Reading proficiency
66% ▼ -3.00%
Median HH income
$46,628
Composite
49.03/100
National rank
#2062
State rank
#329 of 656 in OH

Livability — Pioneer

Score
68/100
State rank
#578
US rank
#9826

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pioneer, OH
County
Williams · 37,585 people
Population (ZIP)
2,035
Household income
$56,708
Rent vs Own
32.2% rent · 67.8% own
Severe rent burden
16.9

Population outlook (Williams County) Hauer SSP2

Today (2025)
36,125 people
By 2030
35,264 · -2.4%
By 2040
33,264 · -7.9%
By 2050
31,072 · -14.0%
By 2075
26,553 · -26.5%
By 2100
21,318 · -41.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Hispanic / Latino 2% Two or more races 2% Black 1%
Common ancestry
Slovak 5% Iranian 5% Lithuanian 4%
Foreign-born
1% · China, Canada
Languages at home
95% English-only · German/W. Germanic 5%

Political lean MEDSL · Williams

2024 margin
Solid R (+48.2) · D 25.4% · R 73.7%
2008→2024 swing
-39.0pp toward R · 2008: -9.3pp · 2024: -48.2pp
All cycles
2024: R+48.2 2020: R+46.2 2016: R+43.8 2012: R+16.3 2008: R+9.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -6.03%
Current HPI
227.4421
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

+528.0% since first listed
7 events — show timeline
  • 2026-05-04 Price Changed $109,900 NORIS
  • 2026-04-05 Price Changed $120,000 NORIS
  • 2026-02-27 Price Changed $130,000 NORIS
  • 2026-02-13 Price Changed $139,000 NORIS
  • 2026-02-13 Listed $134,000 NORIS
  • 2023-04-26 Sold (Public Records) $51,000 Public Records
  • 1991-10-21 Sold (Public Records) $17,500 Public Records

Property tax history

+1.8%/yr

Latest (2025): $1,114 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…