CashFlowRE
Sign in Sign up
1001 Reid St
B+ Composite 75.04
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 +29.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • Livability +3.9/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$59,900

1001 Reid St · Bucyrus, OH 44820
2 bd · 1.0 ba · 648 sqft · SingleFamily public records · 85 Days on market
Built 1920 5,662 sqft lot $92/sqft · 46% below area Est $111k · 46% under ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't miss this unique chance to own two properties on one parcel in Bucyrus! This package includes 1001 Reid St and 210 S Highland Ave, offering a perfect mix of current income and value-add potential. 1001 Reid has been fully gutted, providing a blank slate for your next renovation project. Bring your vision and finish it to maximize value! 210 S Highland is a 1 bed, 1 bath home currently rented, delivering immediate income while you complete the renovation next door.

Key facts

  • Fully gutted
  • Blank slate
  • Value-add potential

Tags

CURRENT INCOMEVALUE-ADD POTENTIALFULLY GUTTEDBLANK SLATEIMMEDIATE INCOME

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-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $209 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($809 rent vs $60k).
  • Recommended offer: $56k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% vs local median 4.4% in Bucyrus — 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 78/100 on livability (#158 in OH, #2,388 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, amenities F, commute F.
  • Bucyrus City (town): math 37% / reading 46% proficiency, ranked #537 of 656 in OH (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 81 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 8 units permitted in Crawford County in 2024 (0 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($57k/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 $414 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Crawford County population projected at -22% 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 $17k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $44k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $56,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% 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. 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
1.35%
Cap rate
10.47%
Cash-on-cash
14.93%
DSCR
1.66
GRM
6.2

CMA / ARV

ARV (median comp)
$111,242
List price
$59,900
Delta
-46.15%
Verdict
UNDERPRICED
Comps
7 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
225 Penn Ave 0.39mi 2/1.0 736 (+14%) 15mo $110,000 $149 47

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
5.5%
Equity multiple
1.21×
Total profit
$3,603
Equity at exit
$8,931
10-year hold
IRR
15.0%
Equity multiple
2.21×
Total profit
$20,338
Equity at exit
$5,179

Cash invested: $16,772 (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 44820

Home prices YoY
-27.1%
Active inventory
81
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$809 medium interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$91 /mo · $1,095/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$170
Net cashflow
$209

Break-even live

Break-even rent $545
Max offer price $59,900
Occupancy floor 69%

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
$14,975
Closing costs
$1,797
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
300 E Warren St Bucyrus, OH 1.0 1.0 442 $845 $1.91 43d 1 0.49mi
738 W Charles St Unit 738 Bucyrus, OH 1.0 1.0 700 $745 $1.06 43d 1 1.18mi

Listing history 22 events

  1. 2026-06-18
    days on market $59,900 Active 85 DOM
  2. 2026-06-17
    days on market $59,900 Active 84 DOM
  3. 2026-06-16
    days on market $59,900 Active 83 DOM
  4. 2026-06-15
    days on market $59,900 Active 82 DOM
  5. 2026-06-13
    days on market $59,900 Active 80 DOM
  6. 2026-06-12
    days on market $59,900 Active 79 DOM
  7. 2026-06-09
    days on market $59,900 Active 76 DOM
  8. 2026-06-08
    days on market $59,900 Active 75 DOM
  9. 2026-06-07
    days on market $59,900 Active 74 DOM
  10. 2026-06-05
    days on market $59,900 Active 72 DOM
  11. 2026-06-04
    days on market $59,900 Active 70 DOM
  12. 2026-06-02
    days on market $59,900 Active 69 DOM
  13. 2026-06-01
    days on market $59,900 Active 68 DOM
  14. 2026-05-31
    days on market $59,900 Active 67 DOM
  15. 2026-04-07
    status Active 477-char remark
    Show marketing remark (477 chars)

    Don't miss this unique chance to own two properties on one parcel in Bucyrus! This package includes 1001 Reid St and 210 S Highland Ave, offering a perfect mix of current income and value-add potential. 1001 Reid has been fully gutted, providing a blank slate for your next renovation project. Bring your vision and finish it to maximize value! 210 S Highland is a 1 bed, 1 bath home currently rented, delivering immediate income while you complete the renovation next door.

  16. 2026-04-04
    status Pending 477-char remark
    Show marketing remark (477 chars)

    Don't miss this unique chance to own two properties on one parcel in Bucyrus! This package includes 1001 Reid St and 210 S Highland Ave, offering a perfect mix of current income and value-add potential. 1001 Reid has been fully gutted, providing a blank slate for your next renovation project. Bring your vision and finish it to maximize value! 210 S Highland is a 1 bed, 1 bath home currently rented, delivering immediate income while you complete the renovation next door.

  17. 2026-03-22
    listed $59,900 Active 477-char remark
    Show marketing remark (477 chars)

    Don't miss this unique chance to own two properties on one parcel in Bucyrus! This package includes 1001 Reid St and 210 S Highland Ave, offering a perfect mix of current income and value-add potential. 1001 Reid has been fully gutted, providing a blank slate for your next renovation project. Bring your vision and finish it to maximize value! 210 S Highland is a 1 bed, 1 bath home currently rented, delivering immediate income while you complete the renovation next door.

  18. 2021-08-27
    soldstatus $44,000 675-char remark
    Show marketing remark (675 chars)

    * $100,000 Price Reduction * THIS PROPERTY IS PART OF PACKAGE OFFERING INCLUDING 25 UNIT MULTI FAMILY PORTFOLIO WITH TOTAL LIST PRICE OF $1,400,000. * THIS PROPERTY IS NOT AVAILABLE FOR INDIVIDUAL PURCHASE * Incredible Portfolio for Sale. Tenants in place. Many units have been updated. Properties are offered at a 10%+ Cap rate as they currently sit. Properties included are: 511 Maple, 721 Park, 417 Woodbine, 114 Dale, 818 Main 3A - 5B - 3B, 213 Maplewood, 112 Washington, and 326 Elizabeth, All In Willard. Shelby Properties are 100 Broadway and 100 1/2 Broadway. Bucyrus Properties are 1001 Reid and 210 Highland. Plymouth Properties are 25 East Main and 33 East Main.

  19. 2021-08-26
    soldstatus $36,500
  20. 2021-04-05
    listed $44,000 675-char remark
    Show marketing remark (675 chars)

    * $100,000 Price Reduction * THIS PROPERTY IS PART OF PACKAGE OFFERING INCLUDING 25 UNIT MULTI FAMILY PORTFOLIO WITH TOTAL LIST PRICE OF $1,400,000. * THIS PROPERTY IS NOT AVAILABLE FOR INDIVIDUAL PURCHASE * Incredible Portfolio for Sale. Tenants in place. Many units have been updated. Properties are offered at a 10%+ Cap rate as they currently sit. Properties included are: 511 Maple, 721 Park, 417 Woodbine, 114 Dale, 818 Main 3A - 5B - 3B, 213 Maplewood, 112 Washington, and 326 Elizabeth, All In Willard. Shelby Properties are 100 Broadway and 100 1/2 Broadway. Bucyrus Properties are 1001 Reid and 210 Highland. Plymouth Properties are 25 East Main and 33 East Main.

  21. 2004-02-09
    soldstatus $55,000
  22. 2002-02-25
    soldstatus $65,000

ⓘ 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
$1,095 · $91/mo
Projected year-2 tax
$1,095 · $91/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥98°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
$9,705
− Mortgage interest
−$3,355
− Property taxes
−$1,095
− Insurance
−$300
− Repairs & maintenance
−$776
− Management
−$776
− Depreciation
−$1,743
Taxable income
$1,660
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$398
After-tax cash flow
$2,105/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
Bucyrus City
NCES district ID
3904368
Math proficiency
37% ▼ -15.00%
Reading proficiency
46% ▼ -5.00%
Median HH income
$36,819
Composite
34.45/100
National rank
#5196
State rank
#537 of 656 in OH

Livability — Bucyrus

Score
78/100
State rank
#158
US rank
#2388

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bucyrus, OH
County
Crawford · 26,873 people
City population
17,265
Population (ZIP)
17,265
Household income
$56,942
Rent vs Own
27.1% rent · 72.9% own
Severe rent burden
8.2

Population outlook (Crawford County) Hauer SSP2

Today (2025)
39,421 people
By 2030
37,656 · -4.5%
By 2040
34,043 · -13.6%
By 2050
30,617 · -22.3%
By 2075
23,652 · -40.0%
By 2100
17,786 · -54.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Hispanic / Latino 2% Asian 1% Black 1%
Common ancestry
Iranian 2% Lithuanian 2% Slovak 1%
Foreign-born
1%
Languages at home
97% English-only · Other Asian/Pacific 1% Spanish 1%

Political lean MEDSL · Crawford

2024 margin
Solid R (+53.0) · D 23.1% · R 76.1%
2008→2024 swing
-33.9pp toward R · 2008: -19.0pp · 2024: -53.0pp
All cycles
2024: R+53.0 2020: R+50.9 2016: R+46.8 2012: R+22.7 2008: R+19.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -65.64%
Current HPI
176.3548
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

-7.8% since first listed
8 events — show timeline
  • 2026-04-07 Relisted CBRMLS
  • 2026-04-04 Pending CBRMLS
  • 2026-03-22 Listed $59,900 CBRMLS
  • 2021-08-27 Sold (MLS) $44,000 MARMLS
  • 2021-08-26 Sold (Public Records) $36,500 Public Records
  • 2021-04-05 Listed $44,000 MARMLS
  • 2004-02-09 Sold (Public Records) $55,000 Public Records
  • 2002-02-25 Sold (Public Records) $65,000 Public Records

Property tax history

+4.4%/yr

Latest (2025): $1,095 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…