CashFlowRE
Sign in Sign up
11308 Stratton Rd
C Composite 56.03
Why this score? — see what drove the C 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 +16.7/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.6/10.0
  • DSCR +5.2/10.0
  • 1% rule +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +2.4/5.0

$129,900

11308 Stratton Rd · Congress, OH 44287
2 bd · 1.5 ba · 1,256 sqft · Manufactured public records · 39 Days on market
Built 1994 2.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come see this affordable country living dream! If you've been searching for a little acreage without breaking the bank, this property is a must-see! Inside, this home offers 3 beds, 1 and bathrooms as well as an extra room that can be used for an office, library, or an additional living room space. In the front, there is a 30x10 enclosed area, perfect for storage, a mudroom, or flexible use. Outside, you'll find a spacious 24x24 garage for vehicles, tools, or hobbies. You'll also find a chicken coop and a shipping container for additional storage. Key updates include, a new roof in 2021, hot water tank in 2025, and new fridge and stove in 2025. Make it your own! Come enjoy 2 acres in the countryside of Wayne County! Sellers are only entertaining cash offers at this time due to the ongoing process of converting the title to a deed.

Key facts

  • 2 acre lot
  • Garage
  • Built 1994

Property features AI

Exterior

  • Parking: Garage
  • Utilities: Well water; Septic tank
  • Home design: Single-story home
  • Construction: Vinyl siding; Metal roof
  • Exterior features: Poultry coop on the property; Approximately 2 acres

Interior

  • Kitchen: Dishwasher; Range; Refrigerator; Water softener
  • Bedrooms: Three main-level bedrooms
  • Flooring: Carpet in bedrooms, living room, family room and other main living areas; Linoleum in kitchen and bathroom
  • Bathrooms: One full bathroom and one half bathroom (two main-level bathrooms total)
  • Heating & cooling: Electric forced-air heating; Window air-conditioning units
  • Interior features: Six total rooms; Main-level laundry
  • Laundry & utility: Laundry on the main level

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/1.5-bath manufactured listed at $130k.

Deal economics

  • At list price, monthly cash flow is $81 ($970/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $113k (13.2% below list).
  • Recommended offer: $113k (13.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 48/100 on livability (#1,178 in OH) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: schools F, amenities F, commute F.
  • Northwestern Local (rural): math 60% / reading 70% proficiency, ranked #206 of 656 in OH (top 31%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 59 active listings in the ZIP; 284 units permitted in Wayne County in 2024 (42 in 5+ unit buildings).

Forward outlook

  • In year one you build about $14k of equity ($898 loan paydown + $13k appreciation (10.0% local appreciation)).
  • Wayne County population projected to shrink 6% 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 $36k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 $59k; list at $130k implies a 120% gain — meaningful room to come down on a strong offer.
Recommended offer $112,781 (13.2% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.87%
Cap rate
7.04%
Cash-on-cash
2.67%
DSCR
1.12
GRM
9.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
26.2%
Equity multiple
3.09×
Total profit
$75,857
Equity at exit
$117,024
10-year hold
IRR
23.0%
Equity multiple
7.03×
Total profit
$219,266
Equity at exit
$252,367

Cash invested: $36,372 (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 44287

Home prices YoY
6.5%
Active inventory
59
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,128 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$75 /mo · $898/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$81

Break-even live

Break-even rent $1,026
Max offer price $129,900
Occupancy floor 88%

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
$32,475
Closing costs
$3,897
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 14 events

  1. 2026-06-17
    status $129,900 Pending 39 DOM
  2. 2026-06-16
    days on market $129,900 Active 39 DOM
  3. 2026-06-15
    days on market $129,900 Active 38 DOM
  4. 2026-06-13
    days on market $129,900 Active 36 DOM
  5. 2026-06-12
    days on market $129,900 Active 35 DOM
  6. 2026-06-09
    days on market $129,900 Active 32 DOM
  7. 2026-06-08
    days on market $129,900 Active 31 DOM
  8. 2026-06-08
    days on market $129,900 Active 30 DOM
  9. 2026-06-05
    days on market $129,900 Active 28 DOM
  10. 2026-06-04
    days on market $129,900 Active 26 DOM
  11. 2026-06-02
    days on market $129,900 Active 25 DOM
  12. 2026-06-01
    days on market $129,900 Active 24 DOM
  13. 2026-05-31
    remarks 692-char remark
  14. 2026-05-31
    listed $129,900 Active 23 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
$898 · $75/mo
Projected year-2 tax
$1,462 · $122/mo
Expected delta
+$564/yr (+$47/mo · 62.8%)

ⓘ 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 2/10 Low 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$13,534
− Mortgage interest
−$7,276
− Property taxes
−$898
− Insurance
−$650
− Repairs & maintenance
−$1,083
− Management
−$1,083
− Depreciation
−$3,779
Taxable loss
−$1,234
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$296
After-tax cash flow
$1,266/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
Northwestern Local
NCES district ID
3910033
Math proficiency
60% ▼ -8.00%
Reading proficiency
70% ▬ 0.00%
Median HH income
$54,164
Composite
55.58/100
National rank
#1236
State rank
#206 of 656 in OH

Livability — Congress

Score
48/100
State rank
#1178
US rank
#26117

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Wayne · 117,095 people
Population (ZIP)
7,892
Household income
$71,146
Rent vs Own
12.7% rent · 87.3% own
Severe rent burden
6.1

Population outlook (Wayne County) Hauer SSP2

Today (2025)
116,616 people
By 2030
116,214 · -0.3%
By 2040
113,891 · -2.3%
By 2050
109,009 · -6.5%
By 2075
94,622 · -18.9%
By 2100
70,577 · -39.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Iranian 7% Romanian 5% Subsaharan African 3%
Foreign-born
4% · Canada
Languages at home
89% English-only · German/W. Germanic 9% Other Indo-European 2%

Political lean MEDSL · Wayne

2024 margin
Solid R (+39.3) · D 29.9% · R 69.2%
2008→2024 swing
-24.6pp toward R · 2008: -14.6pp · 2024: -39.3pp
All cycles
2024: R+39.3 2020: R+37.0 2016: R+34.9 2012: R+21.3 2008: R+14.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 25.98%
Current HPI
426.21
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

+1137.1% since first listed
8 events — show timeline
  • 2026-05-13 Relisted MLSNOW
  • 2026-05-13 Relisted ABOR
  • 2026-04-15 Pending ABOR
  • 2026-04-15 Pending MLSNOW
  • 2026-04-10 Listed $129,900 ABOR
  • 2026-04-10 Listed $129,900 MLSNOW
  • 2000-01-19 Sold (Public Records) $59,000 Public Records
  • 1994-03-09 Sold (Public Records) $10,500 Public Records

Property tax history

+2.1%/yr

Latest (2025): $898 · -1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…