CashFlowRE
Sign in Sign up
211 Main Pike St
C- Composite 51.01
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 +16.1/30.0
  • ARV discount +7.5/15.0
  • Appreciation +7.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.7/10.0
  • 1% rule +3.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$169,000

211 Main Pike St · Batesville, OH 43773
6 bd · 1.5 ba · 2,160 sqft · SingleFamily public records · 53 Days on market
Built 1900 0.25 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Where do I start with this massive, newly renovated 2 story home. .. Coming in at just under 2,200 sq. ft. this home offers something that very few homes can, a total of 7 bedrooms ALL WITH CLOSETS, a coat closet, linen closet, a walk in pantry and plenty of living space to enjoy at the same time! Not only does it have 7 bedrooms, it also boasts 2 full baths, first floor laundry, a large open living room spilling into a very expansive dining room that immediately blends right into the brand new kitchen! This home has been fully renovated throughout while keeping as much of the original craftsmanship as possible by preserving the original trim work, doors and hardwood floors. Some of the up

Key facts

  • New furnace
  • New hot water tank
  • Newly renovated

Tags

NEWLY RENOVATEDORIGINAL CRAFTSMANSHIPNEW ROOFNEW FURNACENEW HOT WATER TANKNEW ELECTRICAL SYSTEM

Property features AI

Finance

  • Financial info: Annual tax amount available

Exterior

  • Parking: 1-car garage; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: 2 stories; Metal roof
  • Construction: Block foundation; Block construction; Vinyl siding; Attic/crawl hatchway(s) insulated; Built (year source: appraiser)
  • Exterior features: Rear covered porch; Front porch; Deck; Patio

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 1 main-level bedroom
  • Bathrooms: 2 full bathrooms; 1 main-level bathroom
  • Heating & cooling: Forced-air gas heating; Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; Granite counters; High ceilings; Open floor plan; Pantry; Recessed lighting; Natural woodwork
  • Laundry & utility: Laundry located in a bathroom 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 6-bed/1.5-bath single-family listed at $169k.

Deal economics

  • At list price, monthly cash flow is $87 ($1k/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 $140k (17.1% below list).
  • Recommended offer: $140k (17.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 49/100 on livability (#1,174 in OH) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: schools F, amenities F, commute F.
  • Noble Local (rural): math 53% / reading 58% proficiency, ranked #371 of 656 in OH (top 57%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 10 active listings in the ZIP; 19 units permitted in Noble County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($53k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $8k of equity ($1k loan paydown + $7k appreciation (3.9% local appreciation)).
  • Noble County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.9% appreciation + 3.0% rent growth), your $47k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $140,150 (17.1% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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 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?
  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
0.83%
Cap rate
6.91%
Cash-on-cash
2.22%
DSCR
1.10
GRM
10.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.94% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.1%
Equity multiple
1.73×
Total profit
$34,408
Equity at exit
$85,083
10-year hold
IRR
13.6%
Equity multiple
3.21×
Total profit
$104,461
Equity at exit
$138,683

Cash invested: $47,320 (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 43773

Home prices YoY
2.6%
Active inventory
10
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,402 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$63 /mo · $756/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$87

Break-even live

Break-even rent $1,291
Max offer price $169,000
Occupancy floor 89%

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
$42,250
Closing costs
$5,070
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 19 events

  1. 2026-06-18
    days on market $169,000 Active 53 DOM
  2. 2026-06-17
    days on market $169,000 Active 52 DOM
  3. 2026-06-16
    days on market $169,000 Active 51 DOM
  4. 2026-06-15
    pricedays on market $169,000 Active 50 DOM
  5. 2026-06-13
    days on market $179,000 Active 48 DOM
  6. 2026-06-12
    days on market $179,000 Active 47 DOM
  7. 2026-06-09
    days on market $179,000 Active 44 DOM
  8. 2026-06-08
    days on market $179,000 Active 43 DOM
  9. 2026-06-08
    days on market $179,000 Active 42 DOM
  10. 2026-06-07
    days on market $179,000 Active 41 DOM
  11. 2026-06-04
    days on market $179,000 Active 38 DOM
  12. 2026-06-02
    days on market $179,000 Active 37 DOM
  13. 2026-06-01
    days on market $179,000 Active 36 DOM
  14. 2026-05-31
    days on market $179,000 Active 35 DOM
  15. 2026-04-24
    listed $179,000 Active 1985-char remark
  16. 2021-01-12
    historical
  17. 2020-12-22
    listed $124,700
  18. 2020-10-26
    historical
  19. 2020-10-02
    listed $124,700

ⓘ 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
$756 · $63/mo
Projected year-2 tax
$1,696 · $141/mo
Expected delta
+$940/yr (+$78/mo · 124.3%)

ⓘ 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 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥96°F today · 19 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
$16,818
− Mortgage interest
−$9,467
− Property taxes
−$756
− Insurance
−$845
− Repairs & maintenance
−$1,345
− Management
−$1,345
− Depreciation
−$4,916
Taxable loss
−$1,857
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$446
After-tax cash flow
$1,496/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
Noble Local
NCES district ID
3904890
Math proficiency
53% ▼ -15.00%
Reading proficiency
58% ▼ -6.00%
Median HH income
$44,248
Composite
46.78/100
National rank
#2385
State rank
#371 of 656 in OH

Livability — Batesville

Score
49/100
State rank
#1174
US rank
#25829

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Batesville, OH
County
Guernsey · 34,843 people
Population (ZIP)
2,798
Household income
$53,188
Rent vs Own
16.9% rent · 83.1% own
Severe rent burden
1.3

Population outlook (Noble County) Hauer SSP2

Today (2025)
13,837 people
By 2030
13,584 · -1.8%
By 2040
12,674 · -8.4%
By 2050
11,551 · -16.5%
By 2075
8,951 · -35.3%
By 2100
6,807 · -50.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98% Two or more races 2%
Common ancestry
Polish 8% Iranian 3% Italian 2%
Languages at home
78% English-only · German/W. Germanic 21%

Political lean MEDSL · Noble

2024 margin
Solid R (+64.6) · D 17.4% · R 82.0%
2008→2024 swing
-48.8pp toward R · 2008: -15.8pp · 2024: -64.6pp
All cycles
2024: R+64.6 2020: R+62.5 2016: R+55.1 2012: R+24.6 2008: R+15.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.94%
Current HPI
153.8348
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

+35.5% since first listed
6 events — show timeline
  • 2026-06-14 Price Changed $169,000 MLSNOW
  • 2026-04-24 Listed $179,000 MLSNOW
  • 2021-01-12 Listing Removed MLSNOW
  • 2020-12-22 Listed $124,700 MLSNOW
  • 2020-10-26 Listing Removed MLSNOW
  • 2020-10-02 Listed $124,700 MLSNOW

Property tax history

+8.4%/yr

Latest (2025): $756 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…