CashFlowRE
Sign in Sign up
6143 Seaman Rd
D Composite 41.93
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).

  • ARV discount +15.0/15.0
  • Cash flow +8.7/30.0
  • Schools +4.6/10.0
  • Livability +3.8/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • Appreciation +0.0/10.0

$184,900

6143 Seaman Rd · Oregon, OH 43616
2 bd · 2.0 ba · 1,426 sqft · SingleFamily public records · 29 Days on market
Built 1945 0.94 ac lot $130/sqft · 28% below area Est $257k · 28% under

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

Listing remarks

Recently remodeled 3 bedroom, 2 full bath Oregon ranch on just under 1 acre. Large living room is enhanced by the dramatic vaulted ceilings. Updated kitchen and baths. Large kitchen features excellent granite counter space and new cabinets. The vinyl exterior is in great condition. Enjoy the summer nights on your covered front porch or back deck. Sizable portion of the backyard if fenced and ready for your pets. Feature new vinyl flooring and windows. The roof was replaced in 2023. The deep lot backs up to farm field. This is a rare find in this real estate market. Schedule a viewing today before it is gone!

Key facts

  • 0.94 acre lot
  • Built 1945
  • Listed 29 days

Property features AI

Exterior

  • Parking: Asphalt driveway parking
  • Security: Smoke detector(s)
  • Utilities: Public water; Sanitary sewer; Electricity connected; Natural gas connected; Cable available
  • Home design: Single-family residence (house); Attached: yes; One level / single-story; Accessible features included; Faces city street (asphalt road frontage)
  • Construction: Vinyl siding; Block foundation with crawl space; Asphalt shingle roof
  • Exterior features: Deck; Front porch; Covered porch; Chain link fence; Shed(s); Asphalt driveway

Interior

  • Kitchen: Eat-in kitchen; Pantry
  • Bedrooms: Three main-level bedrooms (one listed as Bedroom 3)
  • Flooring: Plank flooring; Vinyl flooring
  • Bathrooms: Two full bathrooms; Accessible full bath
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Built-in shower chair; Eat-in kitchen; Pantry; Ceiling fans; Vaulted ceilings; Double-pane, insulated windows with screens; Sliding doors
  • Laundry & utility: Washer hookup on main level; Electric dryer hookup on 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/2.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $-156 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $157k (14.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $138k (25.4% below list).
  • Recommended offer: $138k (25.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 3.3% in Oregon — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 76/100 on livability (#210 in OH, #3,303 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D, amenities F, commute F.
  • Oregon City (rural): math 48% / reading 59% proficiency, ranked #384 of 656 in OH (top 58%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Jerusalem Elementary School (math 77% / reading 67%, grade A-, #323 of 1,584 statewide, top 23%, 396 students, 34% FRL); Fassett Junior High School (math 42% / reading 54%, grade C-, #441 of 654 statewide, top 68%, 519 students, 40% FRL); Clay High School (math 27% / reading 69%, grade D, #429 of 781 statewide, top 55%, 1,139 students, 39% FRL) — zoned schools at 38% FRL track the district average.
  • Market conditions: 80 active listings in the ZIP; solid renter incomes; 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Lucas County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $137,976 (25.4% below list)

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. Built in 1945 — 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 B-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?
  5. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.75%
Cap rate
5.28%
Cash-on-cash
-3.62%
DSCR
0.84
GRM
11.2

CMA / ARV

ARV (median comp)
$256,581
List price
$184,900
Delta
-27.94%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6143 Seaman Rd 0.00mi 3/2.0 (+1) 1,426 (0%) 1mo $186,000 $130 94
503 Sky Way Dr 0.71mi 3/2.5 (+1) 1,502 (+5%) 7mo $330,000 $220 45
46 S Stadium Rd 0.46mi 3/1.0 (+1) 1,576 (+10%) 12mo $265,000 $168 42
233 Enos Dr 0.50mi 3/2.0 (+1) 1,264 (-11%) 17mo $255,000 $202 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-22.4%
Equity multiple
0.23×
Total profit
$-39,916
Equity at exit
$27,569
10-year hold
IRR
-16.5%
Equity multiple
0.08×
Total profit
$-47,571
Equity at exit
$15,987

Cash invested: $51,772 (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 43616

Home prices YoY
-20.9%
Active inventory
80
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$1,380 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$200 /mo · $2,396/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$-156

Break-even live

Break-even rent $1,578
Max offer price $157,287
Occupancy floor

Sensitivity live

Price -10% $-52 -5% $-104 +0% $-156 +5% $-209 +10% $-261
Rent -10% $-265 -5% $-211 +0% $-156 +5% $-102 +10% $-47
Rate -1.0pp $-63 -0.5pp $-109 base $-156 +0.5pp $-204 +1.0pp $-253

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
$46,225
Closing costs
$5,547
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 10 events

  1. 2026-05-04
    historical Contingent 625-char remark
  2. 2026-04-29
    listed $184,900 Active 625-char remark
  3. 2024-05-13
    historical $1,650
  4. 2024-04-12
    listed $1,650
  5. 2024-03-14
    historical $1,700
  6. 2024-01-24
    listed $1,700
  7. 2024-01-24
    historical $1,700
  8. 2024-01-23
    listed $1,700
  9. 2022-05-19
    soldstatus $80,000
  10. 2005-06-16
    soldstatus $100,000

ⓘ 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
$2,396 · $200/mo
Projected year-2 tax
$2,640 · $220/mo
Expected delta
+$244/yr (+$20/mo · 10.2%)

ⓘ 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 3/10 Moderate 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$16,557
− Mortgage interest
−$10,357
− Property taxes
−$2,396
− Insurance
−$924
− Repairs & maintenance
−$1,325
− Management
−$1,325
− Depreciation
−$5,379
Taxable loss
−$5,148
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,236
After-tax cash flow
$-640/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
Oregon City
NCES district ID
3904460
Math proficiency
48% ▼ -20.00%
Reading proficiency
59% ▼ -7.00%
Median HH income
$53,972
Composite
46.03/100
National rank
#2524
State rank
#384 of 656 in OH

Livability — Oregon

Score
76/100
State rank
#210
US rank
#3303

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oregon, OH
County
Lucas County · 380,724 people
City population
20,309
Metro
Toledo, OH
Population (ZIP)
20,309
Household income
$81,829
Rent vs Own
24.1% rent · 75.9% own
Severe rent burden
395.0

Population outlook (Lucas County) Hauer SSP2

Today (2025)
420,751 people
By 2030
410,187 · -2.5%
By 2040
384,019 · -8.7%
By 2050
355,125 · -15.6%
By 2075
291,683 · -30.7%
By 2100
233,670 · -44.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 8% Two or more races 6% Asian 2% Black 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 8% Lithuanian 6% Slovak 2%
Foreign-born
3% · Canada, Vietnam, China
Languages at home
95% English-only · Spanish 2% Vietnamese 1%

Political lean MEDSL · Lucas

2024 margin
D (+12.6) · D 55.8% · R 43.2%
2008→2024 swing
-18.9pp toward R · 2008: 31.4pp · 2024: 12.6pp
All cycles
2024: D+12.6 2020: D+16.8 2016: D+17.4 2012: D+30.4 2008: D+31.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.90%
Current HPI
214.6328
Rent YoY
Metro
Toledo, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+86.0% since first listed
12 events — show timeline
  • 2026-06-03 Sold (MLS) $186,000 NORIS
  • 2026-05-28 Pending NORIS
  • 2026-05-04 Contingent NORIS
  • 2026-04-29 Listed $184,900 NORIS
  • 2024-05-13 Rental Removed $1,650 TURBOTENANT
  • 2024-04-12 Listed for Rent $1,650 TURBOTENANT
  • 2024-03-14 Rental Removed $1,700 APPFOLIO
  • 2024-01-24 Listed for Rent $1,700 APPFOLIO
  • 2024-01-24 Rental Removed $1,700 TURBOTENANT
  • 2024-01-23 Listed for Rent $1,700 TURBOTENANT
  • 2022-05-19 Sold (Public Records) $80,000 Public Records
  • 2005-06-16 Sold (Public Records) $100,000 Public Records

Property tax history

-0.4%/yr

Latest (2025): $2,396 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…