CashFlowRE
Sign in Sign up
115 W Jackson St 🔨 Auction
F Composite 22.36
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Cash flow +3.2/30.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$1

115 W Jackson St · Fostoria, OH 44830
3 bd · 1.0 ba · 1,728 sqft · SingleFamily public records · 30 Days on market
Built 1900 0.36 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Auction May 28th at 6PM - This two-story home offers three bedrooms and one bathroom across more than 1,700 square feet of living space, complete with large basement, hardwood floors, and timeless character throughout. A standout feature is the expansive detached garage at the rear of the property - ideal for multiple vehicles, hobbyists, or workshop use - enhanced by a finished loft above that has previously served as a bright and inspiring art studio. Terms: The property sells with Power of Attorney's Confirmation in AS-IS condition. A $10,000 non-refundable down payment is due auction day with balance due at closing within 40 days. Any inspections desired by the potential buyers are at t

Key facts

  • Finished loft
  • Art studio
  • Detached garage

Tags

DETACHED GARAGEFINISHED LOFTART STUDIO

Property features AI

Finance

  • Financial info: Subject to auction and standard listing conditions

Exterior

  • Parking: Detached 2-car garage with garage door opener; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Built in 1900; No shared/common walls
  • Construction: Block foundation; Built in 1900
  • Exterior features: Shed(s) and outbuilding; Block foundation

Interior

  • Bedrooms: One main-level bedroom
  • Flooring: Wood floors
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced-air heating; Central air conditioning
  • Interior features: Decorative fireplace; Walk-up partial basement; 1,728 total living area; Wood flooring

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $159,278 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $-503 ($-6k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($757 rent vs $1).
  • Cap rate 2.5% vs local median 4.4% in Fostoria — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 76/100 on livability (#216 in OH, #3,330 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, commute F, employment D-.
  • Fostoria City (town): math 30% / reading 39% proficiency, ranked #566 of 656 in OH (top 86%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 44 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 45 units permitted in Seneca County in 2024 (0 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($62k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Seneca County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($0) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 238917.1% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $1

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.48%
Cap rate
2.51%
Cash-on-cash
-13.53%
DSCR
0.40
GRM
17.5

CMA / ARV

ARV (median comp)
$159,278
List price
$1
Delta
-100.00%
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
160 Elm St 0.19mi 3/1.5 1,706 (-1%) 6mo $150,000 $88 82
900 Leonard St 0.16mi 3/1.5 1,830 (+6%) 11mo $157,000 $86 72
825 Cory St 0.28mi 3/1.5 1,680 (-3%) 11mo $167,900 $100 71
911 N Main St 0.16mi 4/2.5 (+1) 1,855 (+7%) 2mo $215,000 $116 68
325 Perry St 0.31mi 3/2.0 1,806 (+4%) 8mo $165,000 $91 67
234 W High St 0.35mi 3/2.0 1,774 (+3%) 10mo $78,000 $44 67
633 Maple St 0.13mi 3/1.5 1,497 (-13%) 7mo $158,000 $106 64
211 Summit St 0.17mi 3/1.5 1,516 (-12%) 6mo $80,000 $53 64
713 N Vine St 0.60mi 3/1.5 1,724 (-0%) 12mo $210,270 $122 60
652 W Fremont St 0.68mi 3/1.5 1,660 (-4%) 12mo $144,000 $87 49
509 College Ave 0.70mi 3/1.5 1,582 (-8%) 5mo $157,500 $100 47
508 Short Elm St 0.56mi 4/1.0 (+1) 1,499 (-13%) 3mo $155,000 $103 44

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
-41.7%
Equity multiple
-0.30×
Total profit
$-57,816
Equity at exit
$23,749
10-year hold
IRR
-70.1%
Equity multiple
-1.05×
Total profit
$-91,526
Equity at exit
$13,771

Cash invested: $44,598 (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 44830

Home prices YoY
-16.1%
Active inventory
44

Monthly cashflow live

Estimated rent
$757 medium interval (Pro) →
Mortgage (P&I)
$835
Tax est. 1.5%
$199 /mo · $2,389/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$159
Net cashflow
$-503

Break-even live

Break-even rent $1,393
Max offer price $86,536
Occupancy floor

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
$39,820
Closing costs
$4,778
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
595 Stearns Rd Fostoria, OH 2.0 1.0–1.5 986 $757 $0.77 1d 3 1.04mi

Listing history 1 events

  1. 2026-04-28
    listed $1 Active 931-char remark

ⓘ 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 ≥99°F today · 17 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
$9,084
− Mortgage interest
−$8,922
− Property taxes
−$2,389
− Insurance
−$796
− Repairs & maintenance
−$727
− Management
−$727
− Depreciation
−$4,634
Taxable loss
−$9,111
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,187
After-tax cash flow
$-3,846/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
Fostoria City
NCES district ID
3904399
Math proficiency
30% ▼ -21.00%
Reading proficiency
39% ▼ -10.00%
Median HH income
$36,902
Composite
28.65/100
National rank
#6702
State rank
#566 of 656 in OH

Livability — Fostoria

Score
76/100
State rank
#216
US rank
#3330

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fostoria, OH
County
Seneca · 70,739 people
City population
18,409
Population (ZIP)
18,409
Household income
$61,589
Rent vs Own
27.1% rent · 72.9% own
Severe rent burden
9.8

Population outlook (Seneca County) Hauer SSP2

Today (2025)
54,243 people
By 2030
52,947 · -2.4%
By 2040
49,842 · -8.1%
By 2050
46,689 · -13.9%
By 2075
39,889 · -26.5%
By 2100
32,155 · -40.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 10% Two or more races 7% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Lithuanian 2% Italian 2% Slovak 1%
Foreign-born
3% · Canada, South Korea
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · Seneca

2024 margin
Solid R (+37.5) · D 30.7% · R 68.2% · Other 1.0%
2008→2024 swing
-34.8pp toward R · 2008: -2.7pp · 2024: -37.5pp
All cycles
2024: R+37.5 2020: R+34.2 2016: R+31.2 2012: R+8.4 2008: R+2.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.93%
Current HPI
224.2583
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

3 events — show timeline
  • 2026-06-18 Sold (MLS) $105,000 CBRMLS
  • 2026-05-29 Pending CBRMLS
  • 2026-04-28 Listed $1 CBRMLS

Property tax history

+3.6%/yr

Latest (2025): $1,363 · -6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…