CashFlowRE
Sign in Sign up
730 N Main St Duplex
D- Composite 36.21
Why this score? — see what drove the D- 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 +12.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +3.5/10.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Appreciation +0.0/10.0

$225,000

730 N Main St · Lima, OH 45801
1 bd · 1.0 ba · 654 sqft · MultiFamily public records · 9 Days on market
Built 1905

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Property sits on . 23 acres. Property includes 1 single dwelling home and 1 two unit Duplex. 3 units in total. 730 N. Main St. has been totally remodeled within last 5 years. All new Electrical & panel, plumbing, water lines, water heater, furnace and duct work, windows and siding currently rents for $650.00 mo. 732 N. Main St. 2 bedrooms all new windows, electrical & panel, flooring, paint and vanity. Unit is vacant but rents for $850.00 mo. 732 1/2 N. Main 1 bedroom new flooring, paint, vanity, front door, electrical & panel. Unit is vacant but will rent for $675.00 mo.

Key facts

  • New furnace
  • New plumbing
  • Totally remodeled

Tags

TOTALLY REMODELEDNEW ELECTRICALNEW PLUMBINGNEW WATER LINESNEW WATER HEATERNEW FURNACE

Property features AI

Finance

  • Other: Listed by CCR Realtors

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Private sewer
  • Home design: Multi-family residential income property
  • Construction: Other foundation type
  • Exterior features: Off-street parking; Zoned for multi-family use

Interior

  • Bathrooms: Four full bathrooms
  • Heating & cooling: Electric heating; Natural gas heating; Window-unit cooling
  • Interior features: Window cooling units

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 × 1-bed/?-bath units multifamily listed at $225k.

Deal economics

  • At list price, monthly cash flow is $-56 ($-666/yr) — negative. Per door: $-28/mo.
  • To cash-flow at today's rent, offer at most $215k (4.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $166k (26.0% below list).
  • Recommended offer: $166k (26.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 7.7% in Lima — 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 64/100 on livability (#787 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: crime F, amenities F, commute F.
  • Lima City (urban): math 29% / reading 36% proficiency, ranked #575 of 656 in OH (top 88%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 83% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 74 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 88 units permitted in Allen County in 2024 (0 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($52k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Allen County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $1k; list at $225k implies a 22400% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $166,500 (26.0% below list)

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. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1905 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.74%
Cap rate
6.00%
Cash-on-cash
-1.06%
DSCR
0.95
GRM
11.3

CMA / ARV

ARV (median comp)
$66,854
List price
$225,000
Delta
236.56%
Verdict
OVERPRICED
Comps
11 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-18.1%
Equity multiple
0.36×
Total profit
$-40,085
Equity at exit
$33,548
10-year hold
IRR
-10.4%
Equity multiple
0.37×
Total profit
$-39,817
Equity at exit
$19,454

Cash invested: $63,000 (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 45801

Active inventory
74
Price-to-rent
22.5×

Monthly cashflow live

Estimated rent
$1,665 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$97 /mo · $1,167/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$350
Net cashflow
$-56

Break-even live

Break-even rent $1,735
Max offer price $215,190
Occupancy floor 98%

Sensitivity live

Price -10% $72 -5% $8 +0% $-56 +5% $-119 +10% $-183
Rent -10% $-187 -5% $-121 +0% $-56 +5% $10 +10% $76
Rate -1.0pp $58 -0.5pp $2 base $-56 +0.5pp $-114 +1.0pp $-173

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $1,665

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
$56,250
Closing costs
$6,750
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
140 S Jameson Ave Unit 102ONE Lima, OH 1.0 1.0 500 $900 $1.80 44d 1 1.23mi

Listing history 2 events

  1. 2026-05-12
    listed $225,000 Active 595-char remark
  2. 2022-12-06
    soldstatus $1,000

ⓘ 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
$1,167 · $97/mo
Projected year-2 tax
$2,338 · $195/mo
Expected delta
+$1,172/yr (+$98/mo · 100.4%)

ⓘ 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 ≥100°F today · 18 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
$19,980
− Mortgage interest
−$12,603
− Property taxes
−$1,167
− Insurance
−$1,125
− Repairs & maintenance
−$1,598
− Management
−$1,598
− Depreciation
−$6,545
Taxable loss
−$4,657
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,118
After-tax cash flow
$451/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
Lima City
NCES district ID
3904422
Math proficiency
29% ▼ -13.00%
Reading proficiency
36% ▼ -6.00%
Median HH income
$29,685
Composite
26.31/100
National rank
#7243
State rank
#575 of 656 in OH

Livability — Lima

Score
64/100
State rank
#787
US rank
#14288

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lima, OH
County
Allen County · 21,739 people
City population
21,739
Metro
Lima, OH
Population (ZIP)
21,739
Household income
$51,731
Rent vs Own
45.7% rent · 54.3% own
Severe rent burden
1141.0

Population outlook (Allen County) Hauer SSP2

Today (2025)
100,321 people
By 2030
97,693 · -2.6%
By 2040
91,802 · -8.5%
By 2050
86,152 · -14.1%
By 2075
73,659 · -26.6%
By 2100
58,716 · -41.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 14% Two or more races 8% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 2% Italian 1% Iranian 1%
Foreign-born
2% · Canada, China
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Allen

2024 margin
Solid R (+44.1) · D 27.5% · R 71.6%
2008→2024 swing
-23.4pp toward R · 2008: -20.7pp · 2024: -44.1pp
All cycles
2024: R+44.1 2020: R+39.5 2016: R+38.2 2012: R+25.7 2008: R+20.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -164.79%
Current HPI
219.5329
Rent YoY
Metro
Lima, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+22400.0% since first listed
3 events — show timeline
  • 2026-05-21 Pending WCARE
  • 2026-05-12 Listed $225,000 WCARE
  • 2022-12-06 Sold (Public Records) $1,000 Public Records

Property tax history

+1.6%/yr

Latest (2025): $1,167 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…