CashFlowRE
Sign in Sign up
10794 St. Rt. 772 🔨 Auction
D Composite 43.75
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1

10794 St. Rt. 772 · Piketon, OH 45661
3 bd · 2.0 ba · 1,200 sqft · SingleFamily public records · 10 Days on market
Built 1978 2.90 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Online bidding at www. auction.com starts 6-21-26. The list price is not indicative of seller's final reserve amount. This property is part of an online bidding event; please visit AUCTION COM LLC to place bids. Inspections of this property and contact with occupants are strictly prohibited. Property is sold "as is" and no for sale sign allowed. Hillside property . . condition of fireplace unknown . . full basement is unfinished . .

Key facts

  • 2.9 acre lot
  • 2 garage spots
  • Built 1978

Property features AI

Exterior

  • Parking: Attached 2-car garage; Two covered parking spaces (total 2 spaces)
  • Utilities: Public water; Septic tank sewer; 100 Amp electrical service
  • Home design: Single-family residence; One level
  • Construction: Aluminum siding; Block basement
  • Exterior features: Asphalt roof; Lot of approximately 2.9 acres

Interior

  • Kitchen: Electric water heater
  • Bedrooms: Three main-level bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Forced air heating (oil); Central air conditioning
  • Interior features: Double pane windows; Wood-burning fireplace; Basement with block construction

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 $1 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $847 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).

Location & tenants

  • Location reads 64/100 on livability (#780 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: health & safety C-, schools D+, amenities F.
  • Scioto Valley Local (rural): math 29% / reading 44% proficiency, ranked #556 of 656 in OH (top 85%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 22 active listings in the ZIP; 45 units permitted in Pike County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $0 of loan paydown is wiped out by about $0 of value loss. Plan a longer hold.
  • Pike County population projected at -21% 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 $0 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 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.
Recommended offer $1

Questions for the listing agent

  1. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-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. 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?
  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
107180.00%
Cap rate
1016064.40%
Cash-on-cash
3628778.95%
DSCR
161461.24
GRM
0.0

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
Equity multiple
192657.22×
Total profit
$53,944
Equity at exit
$0
10-year hold
IRR
Equity multiple
415999.34×
Total profit
$116,480
Equity at exit
$0

Cash invested: $0 (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 45661

Home prices YoY
-22.9%
Active inventory
22

Monthly cashflow live

Estimated rent
$1,072 medium interval (Pro) →
Mortgage (P&I)
$0
Tax est. 1.5%
$0 /mo · $0/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$225
Net cashflow
$847

Break-even live

Break-even rent
Max offer price $1
Occupancy floor 16%

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
$0
Closing costs
$0
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 8 events

  1. 2026-06-18
    days on market $1 Active 10 DOM
  2. 2026-06-17
    days on market $1 Active 9 DOM
  3. 2026-06-16
    days on market $1 Active 8 DOM
  4. 2026-06-15
    days on market $1 Active 7 DOM
  5. 2026-06-13
    days on market $1 Active 5 DOM
  6. 2026-06-12
    days on market $1 Active 4 DOM
  7. 2026-06-09
    remarks 437-char remark
  8. 2026-06-09
    listed $1 Active 1 DOM

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$12,862
− Mortgage interest
−$0
− Property taxes
−$0
− Insurance
−$0
− Repairs & maintenance
−$1,029
− Management
−$1,029
− Depreciation
−$0
Taxable income
$10,804
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,593
After-tax cash flow
$7,568/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
Scioto Valley Local
NCES district ID
3904913
Math proficiency
29% ▼ -16.00%
Reading proficiency
44% ▼ -14.00%
Median HH income
$39,275
Composite
30.51/100
National rank
#6213
State rank
#556 of 656 in OH

Livability — Piketon

Score
64/100
State rank
#780
US rank
#14152

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Pike · 24,348 people
Population (ZIP)
7,528
Household income
$57,250
Rent vs Own
39.9% rent · 60.1% own
Severe rent burden
5.2

Population outlook (Pike County) Hauer SSP2

Today (2025)
26,762 people
By 2030
25,744 · -3.8%
By 2040
23,509 · -12.2%
By 2050
21,090 · -21.2%
By 2075
15,765 · -41.1%
By 2100
11,361 · -57.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Black 3% Pacific Islander 2% Two or more races 2%
Common ancestry
Serbian 2% Lithuanian 1% Italian 1%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Pike

2024 margin
Solid R (+53.7) · D 22.9% · R 76.5%
2008→2024 swing
-52.6pp toward R · 2008: -1.0pp · 2024: -53.7pp
All cycles
2024: R+53.7 2020: R+48.7 2016: R+36.7 2012: R+0.4 2008: R+1.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.21%
Current HPI
169.4864
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

+5.1% since first listed
17 events — show timeline
  • 2026-06-08 Listed $1 SVAR
  • 2026-02-19 Listing Removed CBRMLS
  • 2026-01-01 Relisted CBRMLS
  • 2026-01-01 Listing Removed CBRMLS
  • 2025-09-10 Price Changed $189,000 SVAR
  • 2025-09-02 Price Changed $189,000 CBRMLS
  • 2025-08-12 Price Changed $195,000 SVAR
  • 2025-08-12 Price Changed $195,000 CBRMLS
  • 2025-07-28 Price Changed $199,000 SVAR
  • 2025-07-26 Price Changed $199,000 CBRMLS
  • 2025-07-22 Price Changed $205,000 SVAR
  • 2025-07-22 Price Changed $205,000 CBRMLS
  • 2025-07-11 Listed $210,000 SVAR
  • 2025-07-11 Listed $210,000 CBRMLS
  • 2021-12-16 Sold (Public Records) $179,900 Public Records
  • 2021-12-09 Sold (MLS) $179,900 SVAR
  • 2021-11-03 Listed $179,900 SVAR

Property tax history

+3.8%/yr

Latest (2025): $1,456 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…