CashFlowRE
Sign in Sign up
Clayton Adrenaline C Plan 🏗️ New Construction
B Composite 74.34
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 +6.3/10.0
  • Condition / age +4.8/5.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$74,900

Clayton Adrenaline C Plan · Ontario, OH 44903
3 bd · 2.0 ba · 1,050 sqft · Manufactured · 165 Days on market
Excellent condition ↓ 28% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This well-appointed manufactured home for sale in Mansfield, Ohio is located in the Lakeview Estates Manufactured Home Community. Featuring 3 bedrooms, 2 bathrooms, and 1,136 square feet of living space, this double-wide home offers a practical and comfortable layout ideal for everyday living. Enjoy a welcoming community setting with convenient access to shopping, dining, and major roadways.

Key facts

  • 2 parking spots
  • Listed 164 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. Builder plan / spec listing (the home may be to-be-built); metrics use comparable previous sales.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $75k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $413 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.9% vs local median 2.4% in Ontario — 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 66/100 on livability (#673 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B+; Watch: amenities F, commute F.
  • Lexington Local (suburban): math 72% / reading 75% proficiency, ranked #113 of 656 in OH (top 17%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 122 active listings in the ZIP; 129 units permitted in Morrow County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $518 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Morrow County population projected at -10% 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 $21k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 165 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
Recommended offer $65,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 165 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.57%
Cap rate
12.91%
Cash-on-cash
23.64%
DSCR
2.05
GRM
5.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
16.8%
Equity multiple
1.68×
Total profit
$14,199
Equity at exit
$11,168
10-year hold
IRR
25.3%
Equity multiple
3.21×
Total profit
$46,326
Equity at exit
$6,476

Cash invested: $20,972 (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 44903

Home prices YoY
-27.7%
Active inventory
122
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,178 medium interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,124/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$413

Break-even live

Break-even rent $655
Max offer price $74,900
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
$18,725
Closing costs
$2,247
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 18 events

  1. 2026-06-19
    days on market $74,900 Active 165 DOM
  2. 2026-06-18
    days on market $74,900 Active 164 DOM
  3. 2026-06-17
    days on market $74,900 Active 163 DOM
  4. 2026-06-16
    days on market $74,900 Active 162 DOM
  5. 2026-06-15
    days on market $74,900 Active 161 DOM
  6. 2026-06-14
    days on market $74,900 Active 159 DOM
  7. 2026-06-12
    days on market $74,900 Active 158 DOM
  8. 2026-06-09
    days on market $74,900 Active 155 DOM
  9. 2026-06-08
    days on market $74,900 Active 154 DOM
  10. 2026-06-07
    days on market $74,900 Active 153 DOM
  11. 2026-06-05
    days on market $74,900 Active 150 DOM
  12. 2026-06-03
    days on market $74,900 Active 149 DOM
  13. 2026-06-02
    days on market $74,900 Active 148 DOM
  14. 2026-06-01
    days on market $74,900 Active 147 DOM
  15. 2026-05-31
    days on market $74,900 Active 146 DOM
  16. 2026-05-30
    days on market $74,900 Active 145 DOM
  17. 2026-03-27
    price $74,900 394-char remark
    Show marketing remark (394 chars)

    This well-appointed manufactured home for sale in Mansfield, Ohio is located in the Lakeview Estates Manufactured Home Community. Featuring 3 bedrooms, 2 bathrooms, and 1,136 square feet of living space, this double-wide home offers a practical and comfortable layout ideal for everyday living. Enjoy a welcoming community setting with convenient access to shopping, dining, and major roadways.

  18. 2026-01-06
    listed $103,900 Active 394-char remark
    Show marketing remark (394 chars)

    This well-appointed manufactured home for sale in Mansfield, Ohio is located in the Lakeview Estates Manufactured Home Community. Featuring 3 bedrooms, 2 bathrooms, and 1,136 square feet of living space, this double-wide home offers a practical and comfortable layout ideal for everyday living. Enjoy a welcoming community setting with convenient access to shopping, dining, and major roadways.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$14,139
− Mortgage interest
−$4,196
− Property taxes
−$1,124
− Insurance
−$374
− Repairs & maintenance
−$1,131
− Management
−$1,131
− Depreciation
−$2,179
Taxable income
$4,005
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$961
After-tax cash flow
$3,998/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.

Condition & rehab AI · 13 photos

Excellent 95/100 None rehab

This well-maintained Clayton Adrenaline C Plan manufactured home in Lakeview Estates is move-in ready with excellent condition and a great location.

Value-add opportunities

  • Resale Paint exterior siding — Enhances curb appeal
  • Resale Replace light fixtures — Modernizes interior
  • Both Install smart home devices — Improves energy efficiency and convenience

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior siding — Enhances curb appeal
  • Resale Replace light fixtures — Modernizes interior
  • Both Install smart home devices — Improves energy efficiency and convenience

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Lexington Local
NCES district ID
3904943
Math proficiency
72% ▼ -9.00%
Reading proficiency
75% ▼ -4.00%
Median HH income
$56,984
Composite
62.93/100
National rank
#659
State rank
#113 of 656 in OH

Livability — Ontario

Score
66/100
State rank
#673
US rank
#11878

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Richland · 128,966 people
City population
17,059
Metro
Mansfield, OH
Population (ZIP)
26,804
Household income
$65,421
Rent vs Own
27.7% rent · 72.3% own
Severe rent burden
9.5

Population outlook (Morrow County) Hauer SSP2

Today (2025)
35,607 people
By 2030
35,482 · -0.4%
By 2040
34,369 · -3.5%
By 2050
32,038 · -10.0%
By 2075
25,090 · -29.5%
By 2100
17,123 · -51.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Two or more races 9% Black 9% Hispanic / Latino 2% Asian 1%
Common ancestry
Slovak 2% Iranian 1% Romanian 1%
Foreign-born
1%
Languages at home
97% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Morrow

2024 margin
Solid R (+55.7) · D 21.7% · R 77.5%
2008→2024 swing
-32.4pp toward R · 2008: -23.4pp · 2024: -55.7pp
All cycles
2024: R+55.7 2020: R+54.3 2016: R+49.5 2012: R+24.6 2008: R+23.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -92.50%
Current HPI
241.9342
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

-27.9% since first listed
2 events — show timeline
  • 2026-03-27 Price Changed $74,900 Zillow
  • 2026-01-06 Listed $103,900 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…