CashFlowRE
Sign in Sign up
3267 N Galena Rd 🔨 Auction
F Composite 22.22
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
  • Schools +5.6/10.0
  • Livability +3.7/5.0
  • Rent growth +2.6/5.0
  • Cash flow +1.9/30.0
  • Condition / age +1.0/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$1

3267 N Galena Rd · Sunbury, OH 43074
3 bd · 1.0 ba · 1,800 sqft · SingleFamily public records · 24 Days on market
Built 1901 Poor condition 3.63 ac lot

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

Listing remarks

Absolute Auction June 6th @ 10 AM - Here is your restoration Dream! Large one and a half story with 3/4 bedrooms and 1 ½ baths. The home needs total renovation or is a great location to build your new country get away on 3.64 shaded /wooded acres. This property has great location for commuting, just minutes to I-71 area and its offerings, Berkshire, Sunbury and major highways. The property is situated in the Buckeye Valley Local School System with lots of deer and Delco water is available close by. There are outbuildings in much needed repair or demolition. Terms: The property sells in AS-IS condition with 10% down auction day and balance due at closing within 35 days. Make your plan

Key facts

  • 3.63 acre lot
  • Built 1901
  • Listed 24 days

Tags

3.64 SHADED WOODED ACRES

Property features AI

Finance

  • Other: Property listed with auction and standard sale conditions

Exterior

  • Utilities: Private sewer; Well water
  • Home design: Single-family residence; One-and-one-half story; Built in 1901; No shared/common walls
  • Construction: Stone foundation; Originally built in 1901
  • Exterior features: Stone foundation; Lot of approximately 3.63 acres

Interior

  • Bedrooms: One main-level bedroom
  • Bathrooms: 1 full bathroom and 1 half bathroom (1.5 total)
  • Interior features: Cellar basement; 1,800 total living area

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 $517,906 (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. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $-2k ($-23k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $1).
  • Cap rate 1.8% vs local median 2.7% in Sunbury — 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 74/100 on livability (#274 in OH, #4,498 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F, health & safety F.
  • Buckeye Valley Local (rural): math 57% / reading 68% proficiency, ranked #203 of 656 in OH (top 31%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents flat; 246 active listings in the ZIP; high-income renter base; 2,233 units permitted in Delaware County in 2024 (304 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $16k of value loss. Plan a longer hold.
  • Delaware County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($0) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 776859.1% of price; built in 1901 — 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. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-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?
  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 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
0.40%
Cap rate
1.81%
Cash-on-cash
-16.03%
DSCR
0.29
GRM
20.8

CMA / ARV

ARV (median comp)
$517,906
List price
$1
Delta
-100.00%
Verdict
UNDERPRICED
Comps
20 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.31% rent growth · sell at horizon

5-year hold
IRR
-50.2%
Equity multiple
-0.47×
Total profit
$-212,715
Equity at exit
$77,221
10-year hold
IRR
Equity multiple
-1.52×
Total profit
$-365,234
Equity at exit
$44,779

Cash invested: $145,014 (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 43074

Rents YoY
0.3%
Active inventory
246

Monthly cashflow live

Estimated rent
$2,079 medium interval (Pro) →
Mortgage (P&I)
$2,716
Tax est. 1.5%
$647 /mo · $7,769/yr
Insurance
$216
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$-1,937

Break-even live

Break-even rent $4,531
Max offer price $237,678
Occupancy floor

Sensitivity live

Price -10% $-1,579 -5% $-1,758 +0% $-1,937 +5% $-2,116 +10% $-2,295
Rent -10% $-2,101 -5% $-2,019 +0% $-1,937 +5% $-1,854 +10% $-1,772
Rate -1.0pp $-1,676 -0.5pp $-1,805 base $-1,937 +0.5pp $-2,071 +1.0pp $-2,207

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
$129,477
Closing costs
$15,537
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 7 events

  1. 2026-06-07
    statusdays on market $1 Pending 24 DOM
  2. 2026-06-05
    days on market $1 Active 22 DOM
  3. 2026-06-03
    days on market $1 Active 21 DOM
  4. 2026-06-02
    days on market $1 Active 20 DOM
  5. 2026-06-01
    days on market $1 Active 19 DOM
  6. 2026-05-31
    days on market $1 Active 18 DOM
  7. 2026-05-13
    listed $1 Active 849-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 ≥100°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$24,950
− Mortgage interest
−$29,011
− Property taxes
−$7,769
− Insurance
−$2,590
− Repairs & maintenance
−$1,996
− Management
−$1,996
− Depreciation
−$15,066
Taxable loss
−$33,477
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$8,035
After-tax cash flow
$-15,205/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.

Condition & rehab AI · 9 photos

Poor 20/100 Extensive rehab

This property requires extensive repairs and landscaping to become move-in ready. Significant structural and exterior work is needed to improve its value.

Repairs flagged

  • Major roof — Signs of significant damage
  • Major exterior siding — Severe peeling and damage
  • Major windows — Visible damage and potential leaks
  • Major foundation/structure — Structural damage and overgrown vegetation

Value-add opportunities

  • Both Landscaping and exterior repairs — Improves curb appeal and property value
  • Both Interior repairs and updates — Enhances living space and rental potential
  • Both HVAC and mechanical updates — Improves comfort and energy efficiency
  • Both Kitchen and bathroom updates — Enhances functionality and appeal

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · Signs of significant damage Major $15,000–50,000
exterior siding · Severe peeling and damage Major $15,000–50,000
windows · Visible damage and potential leaks Major $15,000–50,000
foundation/structure · Structural damage and overgrown vegetation Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Both Landscaping and exterior repairs — Improves curb appeal and property value
  • Both Interior repairs and updates — Enhances living space and rental potential
  • Both HVAC and mechanical updates — Improves comfort and energy efficiency
  • Both Kitchen and bathroom updates — Enhances functionality and appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Buckeye Valley Local
NCES district ID
3904675
Math proficiency
57% ▼ -15.00%
Reading proficiency
68% ▼ -6.00%
Median HH income
$76,222
Composite
55.61/100
National rank
#1232
State rank
#203 of 656 in OH

Livability — Sunbury

Score
74/100
State rank
#274
US rank
#4498

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Delaware County · 203,207 people
City population
16,873
Metro
Columbus, OH
Population (ZIP)
16,873
Household income
$119,296
Rent vs Own
17.5% rent · 82.5% own
Severe rent burden
319.0

Population outlook (Delaware County) Hauer SSP2

Today (2025)
230,854 people
By 2030
249,294 · +8.0%
By 2040
284,223 · +23.1%
By 2050
315,314 · +36.6%
By 2075
379,462 · +64.4%
By 2100
403,158 · +74.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 4% Two or more races 3% Asian 2% Black 1%
Common ancestry
Romanian 4% Italian 4% Scottish 3%
Foreign-born
3% · China
Languages at home
95% English-only · Spanish 2% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Delaware

2024 margin
Lean R (+6.6) · D 46.2% · R 52.8%
2008→2024 swing
+13.0pp toward D · 2008: -19.6pp · 2024: -6.6pp
All cycles
2024: R+6.6 2020: R+6.8 2016: R+16.1 2012: R+23.7 2008: R+19.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -313.60%
Current HPI
260.7213
Rent YoY
▲ 0.31%
Metro
Columbus, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Property tax history

+7.6%/yr

Latest (2025): $2,319 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…