CashFlowRE
Sign in Sign up
17785 Hengstler Rd 🔨 Auction
D+ Composite 46.1
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
  • Schools +5.5/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1

17785 Hengstler Rd · Uniopolis, OH 45895
3 bd · 1.0 ba · 3,128 sqft · SingleFamily · 46 Days on market
Built 1900 80 ac lot

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

Listing remarks MLS

This offering presents a unique opportunity to purchase a well-located Auglaize County property in three individual tracts, each appealing to a variety of buyers. Tract 1 consists of approximately 52.20 acres of productive tillable farmland, offering strong agricultural value and income potential. Tract 2 includes approximately 19.50 acres, featuring 5.43 acres of tillable ground and 14.07 acres of mature woods, providing an excellent setting for recreation or a potential building site. This tract is approved for residential construction, with soil testing and septic evaluation completed through Auglaize County, and lot size-to-depth requirements confirmed by the County Engineer. A high-pressure oil pipeline easement does cross this tract; interested parties are encouraged to contact the auctioneer for full details. Tract 3, encompassing approximately 8.30 acres, features a large Victorian-style five-bedroom home with distinctive architectural character that will appeal to those with an appreciation for historic properties and renovation potential. This combination of quality farmland, recreational acreage, and a historically significant homesite makes for a diverse and compelling auction opportunity. Note, the house is currently uninhabitable.

Key facts

  • Mature woods
  • Renovation potential
  • 80 acre lot

Tags

PRODUCTIVE TILLABLE FARMLANDMATURE WOODSSOIL TESTING COMPLETEDSEPTIC EVALUATION COMPLETEDLARGE VICTORIAN-STYLE HOMERENOVATION POTENTIAL

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/1.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/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 62/100 on livability (#859 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Wapakoneta City (town): math 66% / reading 63% proficiency, ranked #218 of 656 in OH (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 41 active listings in the ZIP; 121 units permitted in Auglaize 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.
  • Auglaize County population projected at -12% 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

  • It's been on market 46 days — a 3% lower offer ($0) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $1

Questions for the listing agent

  1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 5% 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. 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
147217.00%
Cap rate
1395615.16%
Cash-on-cash
4984317.38%
DSCR
221775.08
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
264624.60×
Total profit
$74,095
Equity at exit
$0
10-year hold
IRR
Equity multiple
571396.63×
Total profit
$159,991
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 45895

Home prices YoY
-30.9%
Active inventory
41

Monthly cashflow live

Estimated rent
$1,472 medium interval (Pro) →
Mortgage (P&I)
$0
Tax est. 1.5%
$0 /mo · $0/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$1,163

Break-even live

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

Sensitivity live

Price -10% $1,163 -5% $1,163 +0% $1,163 +5% $1,163 +10% $1,163
Rent -10% $1,047 -5% $1,105 +0% $1,163 +5% $1,221 +10% $1,279
Rate -1.0pp $1,163 -0.5pp $1,163 base $1,163 +0.5pp $1,163 +1.0pp $1,163

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 2 events

  1. 2026-05-12
    status Pending 1264-char remark
    Show marketing remark (1264 chars)

    This offering presents a unique opportunity to purchase a well-located Auglaize County property in three individual tracts, each appealing to a variety of buyers. Tract 1 consists of approximately 52.20 acres of productive tillable farmland, offering strong agricultural value and income potential. Tract 2 includes approximately 19.50 acres, featuring 5.43 acres of tillable ground and 14.07 acres of mature woods, providing an excellent setting for recreation or a potential building site. This tract is approved for residential construction, with soil testing and septic evaluation completed through Auglaize County, and lot size-to-depth requirements confirmed by the County Engineer. A high-pressure oil pipeline easement does cross this tract; interested parties are encouraged to contact the auctioneer for full details. Tract 3, encompassing approximately 8.30 acres, features a large Victorian-style five-bedroom home with distinctive architectural character that will appeal to those with an appreciation for historic properties and renovation potential. This combination of quality farmland, recreational acreage, and a historically significant homesite makes for a diverse and compelling auction opportunity. Note, the house is currently uninhabitable.

  2. 2026-03-27
    listed $1 Active 1264-char remark
    Show marketing remark (1264 chars)

    This offering presents a unique opportunity to purchase a well-located Auglaize County property in three individual tracts, each appealing to a variety of buyers. Tract 1 consists of approximately 52.20 acres of productive tillable farmland, offering strong agricultural value and income potential. Tract 2 includes approximately 19.50 acres, featuring 5.43 acres of tillable ground and 14.07 acres of mature woods, providing an excellent setting for recreation or a potential building site. This tract is approved for residential construction, with soil testing and septic evaluation completed through Auglaize County, and lot size-to-depth requirements confirmed by the County Engineer. A high-pressure oil pipeline easement does cross this tract; interested parties are encouraged to contact the auctioneer for full details. Tract 3, encompassing approximately 8.30 acres, features a large Victorian-style five-bedroom home with distinctive architectural character that will appeal to those with an appreciation for historic properties and renovation potential. This combination of quality farmland, recreational acreage, and a historically significant homesite makes for a diverse and compelling auction opportunity. Note, the house is currently uninhabitable.

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 18 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
$17,666
− Mortgage interest
−$0
− Property taxes
−$0
− Insurance
−$0
− Repairs & maintenance
−$1,413
− Management
−$1,413
− Depreciation
−$0
Taxable income
$14,839
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,561
After-tax cash flow
$10,395/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
Wapakoneta City
NCES district ID
3904498
Math proficiency
66% ▼ -8.00%
Reading proficiency
63% ▼ -4.00%
Median HH income
$51,471
Composite
54.97/100
National rank
#1303
State rank
#218 of 656 in OH

Livability — Uniopolis

Score
62/100
State rank
#859
US rank
#16137

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Auglaize · 44,666 people
City population
237
Population (ZIP)
17,983
Household income
$72,965
Rent vs Own
26.0% rent · 74.0% own
Severe rent burden
4.1

Population outlook (Auglaize County) Hauer SSP2

Today (2025)
45,247 people
By 2030
44,448 · -1.8%
By 2040
42,355 · -6.4%
By 2050
39,722 · -12.2%
By 2075
33,967 · -24.9%
By 2100
26,839 · -40.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 3% Two or more races 3%
Common ancestry
Slovak 1% Lithuanian 1% Italian 1%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Auglaize

2024 margin
Solid R (+64.6) · D 17.3% · R 81.9%
2008→2024 swing
-23.4pp toward R · 2008: -41.2pp · 2024: -64.6pp
All cycles
2024: R+64.6 2020: R+62.6 2016: R+62.6 2012: R+48.9 2008: R+41.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -88.24%
Current HPI
197.7334
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…