CashFlowRE
Sign in Sign up
5219 N St NE 🏷️ Likely Rental
A- Composite 81.81
Why this score? — see what drove the A- 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 +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.1/10.0
  • Condition / age +4.0/5.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0

$24,900

5219 N St NE · Sandyville, OH 44643
2 bd · 1.0 ba · 924 sqft · SingleFamily · 274 Days on market
Built 1990 Good condition 435 sqft lot $27/sqft · 88% below area ↓ 45% since listing

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

Listing remarks MLS

Totally remodeled 2 bedroom mobile home in Sandy Valley Estates. Everything has been done inside and out within the last 3 years. Enjoy the open floor plan featuring a kitchen with stainless appliances and LVT flooring, a spacious living room with LVT flooring, a large primary bedroom with carpet and a big closet, an ample sized 2nd bedroom with carpet and big closet, an updated full bathroom and a laundry area. Other features include a relaxing covered porch, a storage shed, new vinyl windows, new kitchen cabinets and appliances, new bathroom, new light and plumbing fixtures, new flooring throughout, fresh paint inside and out, new metal roof and more. Lot rent is $558 per month. Sandy Valley Estates offers a playground, basketball courts, community center and it's conveniently located close to the Sandy Valley Schools Campus.

Key facts

  • Covered porch
  • Open floor plan
  • Stainless appliances

Tags

REMODELED MOBILE HOMEOPEN FLOOR PLANSTAINLESS APPLIANCESLVT FLOORINGCOVERED PORCHSTORAGE SHED

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $24,900 price doesn't fit this home's estimated sale value (~$215,230) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $25k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $578 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($950 rent vs $25k).
  • Recommended offer: $22k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 55/100 on livability (#1,137 in OH) — a working-class tenant base; expect higher turnover. Strengths: employment A+, cost of living A+, crime A; Watch: amenities F, commute F, housing F.
  • Sandy Valley Local (rural): math 56% / reading 63% proficiency, ranked #296 of 656 in OH (top 45%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Sandy Valley Elementary School (math 67% / reading 67%, grade B+, #456 of 1,584 statewide, top 31%, 544 students, 45% FRL); Sandy Valley Middle School (math 55% / reading 62%, grade B, #287 of 654 statewide, top 45%, 300 students, 0% FRL); Sandy Valley High School (math 32% / reading 57%, grade F, #470 of 781 statewide, top 62%, 420 students, 71% FRL).
  • Market conditions: 30 active listings in the ZIP; 244 units permitted in Tuscarawas County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($172 loan paydown + $2k appreciation (10.0% local appreciation)).
  • Tuscarawas County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 274 days — a 12% lower offer ($22k) is reasonable based on typical stale-listing flexibility.
Recommended offer $21,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 274 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
3.82%
Cap rate
34.17%
Cash-on-cash
99.57%
DSCR
5.43
GRM
2.2

CMA / ARV

ARV (median comp)
$215,230
List price
$24,900
Delta
-88.43%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.23×
Total profit
$50,419
Equity at exit
$22,432
10-year hold
IRR
Equity multiple
18.14×
Total profit
$119,531
Equity at exit
$48,375

Cash invested: $6,972 (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 44643

Home prices YoY
8.3%
Active inventory
30
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$950 medium interval (Pro) →
Mortgage (P&I)
$131
Tax est. 1.5%
$31 /mo · $374/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$200
Net cashflow
$578

Break-even live

Break-even rent $218
Max offer price $24,900
Occupancy floor 34%

Sensitivity live

Price -10% $596 -5% $587 +0% $578 +5% $570 +10% $561
Rent -10% $503 -5% $541 +0% $578 +5% $616 +10% $654
Rate -1.0pp $591 -0.5pp $585 base $578 +0.5pp $572 +1.0pp $565

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
$6,225
Closing costs
$747
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. 2026-06-09
    statusdays on market $24,900 Pending 274 DOM
  2. 2026-06-08
    days on market $24,900 Active 273 DOM
  3. 2026-06-08
    days on market $24,900 Active 272 DOM
  4. 2026-06-07
    days on market $24,900 Active 271 DOM
  5. 2026-06-04
    days on market $24,900 Active 268 DOM
  6. 2026-06-02
    days on market $24,900 Active 267 DOM
  7. 2026-06-01
    days on market $24,900 Active 266 DOM
  8. 2026-05-31
    days on market $24,900 Active 265 DOM
  9. 2026-04-22
    price $24,900 839-char remark
    Show marketing remark (839 chars)

    Totally remodeled 2 bedroom mobile home in Sandy Valley Estates. Everything has been done inside and out within the last 3 years. Enjoy the open floor plan featuring a kitchen with stainless appliances and LVT flooring, a spacious living room with LVT flooring, a large primary bedroom with carpet and a big closet, an ample sized 2nd bedroom with carpet and big closet, an updated full bathroom and a laundry area. Other features include a relaxing covered porch, a storage shed, new vinyl windows, new kitchen cabinets and appliances, new bathroom, new light and plumbing fixtures, new flooring throughout, fresh paint inside and out, new metal roof and more. Lot rent is $558 per month. Sandy Valley Estates offers a playground, basketball courts, community center and it's conveniently located close to the Sandy Valley Schools Campus.

  10. 2026-04-15
    price $26,400 839-char remark
    Show marketing remark (839 chars)

    Totally remodeled 2 bedroom mobile home in Sandy Valley Estates. Everything has been done inside and out within the last 3 years. Enjoy the open floor plan featuring a kitchen with stainless appliances and LVT flooring, a spacious living room with LVT flooring, a large primary bedroom with carpet and a big closet, an ample sized 2nd bedroom with carpet and big closet, an updated full bathroom and a laundry area. Other features include a relaxing covered porch, a storage shed, new vinyl windows, new kitchen cabinets and appliances, new bathroom, new light and plumbing fixtures, new flooring throughout, fresh paint inside and out, new metal roof and more. Lot rent is $558 per month. Sandy Valley Estates offers a playground, basketball courts, community center and it's conveniently located close to the Sandy Valley Schools Campus.

  11. 2026-03-27
    price $27,400 839-char remark
    Show marketing remark (839 chars)

    Totally remodeled 2 bedroom mobile home in Sandy Valley Estates. Everything has been done inside and out within the last 3 years. Enjoy the open floor plan featuring a kitchen with stainless appliances and LVT flooring, a spacious living room with LVT flooring, a large primary bedroom with carpet and a big closet, an ample sized 2nd bedroom with carpet and big closet, an updated full bathroom and a laundry area. Other features include a relaxing covered porch, a storage shed, new vinyl windows, new kitchen cabinets and appliances, new bathroom, new light and plumbing fixtures, new flooring throughout, fresh paint inside and out, new metal roof and more. Lot rent is $558 per month. Sandy Valley Estates offers a playground, basketball courts, community center and it's conveniently located close to the Sandy Valley Schools Campus.

  12. 2026-02-23
    price $28,900 839-char remark
    Show marketing remark (839 chars)

    Totally remodeled 2 bedroom mobile home in Sandy Valley Estates. Everything has been done inside and out within the last 3 years. Enjoy the open floor plan featuring a kitchen with stainless appliances and LVT flooring, a spacious living room with LVT flooring, a large primary bedroom with carpet and a big closet, an ample sized 2nd bedroom with carpet and big closet, an updated full bathroom and a laundry area. Other features include a relaxing covered porch, a storage shed, new vinyl windows, new kitchen cabinets and appliances, new bathroom, new light and plumbing fixtures, new flooring throughout, fresh paint inside and out, new metal roof and more. Lot rent is $558 per month. Sandy Valley Estates offers a playground, basketball courts, community center and it's conveniently located close to the Sandy Valley Schools Campus.

  13. 2026-02-03
    price $30,000 839-char remark
    Show marketing remark (839 chars)

    Totally remodeled 2 bedroom mobile home in Sandy Valley Estates. Everything has been done inside and out within the last 3 years. Enjoy the open floor plan featuring a kitchen with stainless appliances and LVT flooring, a spacious living room with LVT flooring, a large primary bedroom with carpet and a big closet, an ample sized 2nd bedroom with carpet and big closet, an updated full bathroom and a laundry area. Other features include a relaxing covered porch, a storage shed, new vinyl windows, new kitchen cabinets and appliances, new bathroom, new light and plumbing fixtures, new flooring throughout, fresh paint inside and out, new metal roof and more. Lot rent is $558 per month. Sandy Valley Estates offers a playground, basketball courts, community center and it's conveniently located close to the Sandy Valley Schools Campus.

  14. 2025-12-03
    price $32,400 839-char remark
    Show marketing remark (839 chars)

    Totally remodeled 2 bedroom mobile home in Sandy Valley Estates. Everything has been done inside and out within the last 3 years. Enjoy the open floor plan featuring a kitchen with stainless appliances and LVT flooring, a spacious living room with LVT flooring, a large primary bedroom with carpet and a big closet, an ample sized 2nd bedroom with carpet and big closet, an updated full bathroom and a laundry area. Other features include a relaxing covered porch, a storage shed, new vinyl windows, new kitchen cabinets and appliances, new bathroom, new light and plumbing fixtures, new flooring throughout, fresh paint inside and out, new metal roof and more. Lot rent is $558 per month. Sandy Valley Estates offers a playground, basketball courts, community center and it's conveniently located close to the Sandy Valley Schools Campus.

  15. 2025-11-13
    price $34,900 839-char remark
    Show marketing remark (839 chars)

    Totally remodeled 2 bedroom mobile home in Sandy Valley Estates. Everything has been done inside and out within the last 3 years. Enjoy the open floor plan featuring a kitchen with stainless appliances and LVT flooring, a spacious living room with LVT flooring, a large primary bedroom with carpet and a big closet, an ample sized 2nd bedroom with carpet and big closet, an updated full bathroom and a laundry area. Other features include a relaxing covered porch, a storage shed, new vinyl windows, new kitchen cabinets and appliances, new bathroom, new light and plumbing fixtures, new flooring throughout, fresh paint inside and out, new metal roof and more. Lot rent is $558 per month. Sandy Valley Estates offers a playground, basketball courts, community center and it's conveniently located close to the Sandy Valley Schools Campus.

  16. 2025-10-21
    price $39,900 839-char remark
    Show marketing remark (839 chars)

    Totally remodeled 2 bedroom mobile home in Sandy Valley Estates. Everything has been done inside and out within the last 3 years. Enjoy the open floor plan featuring a kitchen with stainless appliances and LVT flooring, a spacious living room with LVT flooring, a large primary bedroom with carpet and a big closet, an ample sized 2nd bedroom with carpet and big closet, an updated full bathroom and a laundry area. Other features include a relaxing covered porch, a storage shed, new vinyl windows, new kitchen cabinets and appliances, new bathroom, new light and plumbing fixtures, new flooring throughout, fresh paint inside and out, new metal roof and more. Lot rent is $558 per month. Sandy Valley Estates offers a playground, basketball courts, community center and it's conveniently located close to the Sandy Valley Schools Campus.

  17. 2025-09-08
    listed $44,900 Active 839-char remark
    Show marketing remark (839 chars)

    Totally remodeled 2 bedroom mobile home in Sandy Valley Estates. Everything has been done inside and out within the last 3 years. Enjoy the open floor plan featuring a kitchen with stainless appliances and LVT flooring, a spacious living room with LVT flooring, a large primary bedroom with carpet and a big closet, an ample sized 2nd bedroom with carpet and big closet, an updated full bathroom and a laundry area. Other features include a relaxing covered porch, a storage shed, new vinyl windows, new kitchen cabinets and appliances, new bathroom, new light and plumbing fixtures, new flooring throughout, fresh paint inside and out, new metal roof and more. Lot rent is $558 per month. Sandy Valley Estates offers a playground, basketball courts, community center and it's conveniently located close to the Sandy Valley Schools Campus.

ⓘ 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 3/10 Moderate 7 d/yr ≥98°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$11,401
− Mortgage interest
−$1,395
− Property taxes
−$374
− Insurance
−$124
− Repairs & maintenance
−$912
− Management
−$912
− Depreciation
−$724
Taxable income
$6,960
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,670
After-tax cash flow
$5,271/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 · 12 photos

Good 80/100 Cosmetic rehab

This mobile home is in excellent condition with recent renovations, making it move-in ready and suitable for both resale and rental.

Value-add opportunities

  • Both Painting the exterior — Enhances curb appeal and resale value
  • Both Updating the flooring in the bedrooms — Improves aesthetics and resale value
  • Both Upgrading the kitchen appliances — Enhances functionality and resale value

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior — Enhances curb appeal and resale value
  • Both Updating the flooring in the bedrooms — Improves aesthetics and resale value
  • Both Upgrading the kitchen appliances — Enhances functionality and resale value

ⓘ 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
Sandy Valley Local
NCES district ID
3904994
Math proficiency
56% ▼ -10.00%
Reading proficiency
63% ▼ -3.00%
Median HH income
$49,859
Composite
50.62/100
National rank
#1842
State rank
#296 of 656 in OH

Livability — Sandyville

Score
55/100
State rank
#1137
US rank
#23610

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Carroll · 27,595 people
City population
77
Metro
Canton-Massillon, OH
Population (ZIP)
3,666
Household income
$62,981
Rent vs Own
27.3% rent · 72.7% own
Severe rent burden
26.3

Population outlook (Tuscarawas County) Hauer SSP2

Today (2025)
92,253 people
By 2030
91,060 · -1.3%
By 2040
87,479 · -5.2%
By 2050
83,174 · -9.8%
By 2075
72,000 · -22.0%
By 2100
58,574 · -36.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98% Two or more races 1% Hispanic / Latino 1%
Common ancestry
Italian 4% Lithuanian 3% Slovak 1%
Foreign-born
0%

Political lean MEDSL · Tuscarawas

2024 margin
Solid R (+43.3) · D 28.0% · R 71.2%
2008→2024 swing
-45.7pp toward R · 2008: 2.4pp · 2024: -43.3pp
All cycles
2024: R+43.3 2020: R+39.9 2016: R+35.5 2012: R+9.8 2008: D+2.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 19.78%
Current HPI
256.734
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

-44.5% since first listed
9 events — show timeline
  • 2026-04-22 Price Changed $24,900 MLSNOW
  • 2026-04-15 Price Changed $26,400 MLSNOW
  • 2026-03-27 Price Changed $27,400 MLSNOW
  • 2026-02-23 Price Changed $28,900 MLSNOW
  • 2026-02-03 Price Changed $30,000 MLSNOW
  • 2025-12-03 Price Changed $32,400 MLSNOW
  • 2025-11-13 Price Changed $34,900 MLSNOW
  • 2025-10-21 Price Changed $39,900 MLSNOW
  • 2025-09-08 Listed $44,900 MLSNOW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…