CashFlowRE
Sign in Sign up
205 Hane Dr
D- Composite 38.99
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 +10.5/30.0
  • ARV discount +7.5/15.0
  • Schools +4.9/10.0
  • Livability +3.4/5.0
  • DSCR +3.0/10.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.0/10.0

$127,500

205 Hane Dr · Pioneer, OH 43554
1 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 2 Days on market
Built 1969 8,843 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

AFFORDABLE RANCH STYLE HOME IN PIONEER. 2 BEDROOMS WITH 1.5 BATHS. LARGE BASEMENT THAT COULD BE FINISHED FOR EXTRA LIVING SPACE. SPACIOUS PRIMARY BEDOROM! OPEN LAYOUT OF KITCHEN/DINING/LIVING ROOM AREA! 2 CAR GARAGE FOR EXTRA STORAGE. GREAT LOCATION DOWN A QUIET STREET. DON'T MISS THIS ONE. SET YOUR APPOINTMENT UP TODAY.

Key facts

  • Great location
  • Large basement
  • Ranch style home

Tags

RANCH STYLE HOMELARGE BASEMENTOPEN LAYOUTGREAT LOCATION

Property features AI

Exterior

  • Parking: Attached garage; Driveway; 2-car garage (2 garage spaces); 4 total parking spaces
  • Utilities: Electricity connected (circuit breakers); Propane; Public water; Public sewer
  • Home design: Single-family house; One story
  • Construction: Aluminum siding; Asphalt shingle roof; Built (year from assessor)
  • Exterior features: Front porch

Interior

  • Kitchen: Dryer; Dishwasher; Electric cooktop; Refrigerator; Washer
  • Bedrooms: Bedroom on main level
  • Flooring: Carpet; Tile
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (propane); Central air conditioning
  • Interior features: Storage; Primary bathroom; Basement
  • Laundry & utility: Laundry on main level; Laundry area in garage

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 1-bed/1.0-bath single-family listed at $128k.

Deal economics

  • At list price, monthly cash flow is $-65 ($-784/yr) — negative.
  • To cash-flow at today's rent, offer at most $116k (9.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $98k (23.2% below list).
  • Recommended offer: $98k (23.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#578 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • North Central Local (rural): math 50% / reading 66% proficiency, ranked #329 of 656 in OH (top 50%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: North Central Elementary School (math 62% / reading 72%, grade B+, #456 of 1,584 statewide, top 31%, 303 students, 0% FRL); North Central Junior/High School (math 37% / reading 57%, grade D-, #435 of 781 statewide, top 59%, 248 students, 61% FRL) — zoned schools average 30% FRL vs 57% district-wide (27 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 13 active listings in the ZIP; 40 units permitted in Williams County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $882 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Williams County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $65k; list at $128k implies a 96% gain — meaningful room to come down on a strong offer.
Recommended offer $97,890 (23.2% 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. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.77%
Cap rate
5.68%
Cash-on-cash
-2.20%
DSCR
0.90
GRM
10.9

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
-20.0%
Equity multiple
0.30×
Total profit
$-24,832
Equity at exit
$19,011
10-year hold
IRR
-12.9%
Equity multiple
0.24×
Total profit
$-27,027
Equity at exit
$11,024

Cash invested: $35,700 (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 43554

Home prices YoY
-2.6%
Active inventory
13
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$979 medium interval (Pro) →
Mortgage (P&I)
$669
Tax from tax record
$117 /mo · $1,403/yr
Insurance
$53
HOA
$0
Vacancy / Maint / Mgmt
$206
Net cashflow
$-65

Break-even live

Break-even rent $1,062
Max offer price $115,960
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
$31,875
Closing costs
$3,825
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 2 events

  1. 2026-06-12
    remarks 324-char remark
  2. 2026-06-12
    listed $127,500 Pending 2 DOM

ⓘ 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
$1,403 · $117/mo
Projected year-2 tax
$1,696 · $141/mo
Expected delta
+$293/yr (+$24/mo · 20.9%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 16 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
$11,747
− Mortgage interest
−$7,142
− Property taxes
−$1,403
− Insurance
−$638
− Repairs & maintenance
−$940
− Management
−$940
− Depreciation
−$3,709
Taxable loss
−$3,024
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$726
After-tax cash flow
$-58/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
North Central Local
NCES district ID
3905064
Math proficiency
50% ▼ -19.00%
Reading proficiency
66% ▼ -3.00%
Median HH income
$46,628
Composite
49.03/100
National rank
#2062
State rank
#329 of 656 in OH

Livability — Pioneer

Score
68/100
State rank
#578
US rank
#9826

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pioneer, OH
County
Williams · 37,585 people
Population (ZIP)
2,035
Household income
$56,708
Rent vs Own
32.2% rent · 67.8% own
Severe rent burden
16.9

Population outlook (Williams County) Hauer SSP2

Today (2025)
36,125 people
By 2030
35,264 · -2.4%
By 2040
33,264 · -7.9%
By 2050
31,072 · -14.0%
By 2075
26,553 · -26.5%
By 2100
21,318 · -41.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Hispanic / Latino 2% Two or more races 2% Black 1%
Common ancestry
Slovak 5% Iranian 5% Lithuanian 4%
Foreign-born
1% · China, Canada
Languages at home
95% English-only · German/W. Germanic 5%

Political lean MEDSL · Williams

2024 margin
Solid R (+48.2) · D 25.4% · R 73.7%
2008→2024 swing
-39.0pp toward R · 2008: -9.3pp · 2024: -48.2pp
All cycles
2024: R+48.2 2020: R+46.2 2016: R+43.8 2012: R+16.3 2008: R+9.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -6.03%
Current HPI
227.4421
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

+96.2% since first listed
3 events — show timeline
  • 2026-06-12 Pending NORIS
  • 2026-06-10 Listed $127,500 NORIS
  • 2021-06-11 Sold (Public Records) $65,000 Public Records

Property tax history

+3.0%/yr

Latest (2025): $1,403 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…