CashFlowRE
Sign in Sign up
740 N Wood St
C- Composite 51.16
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 +20.2/30.0
  • ARV discount +7.7/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.8/10.0
  • Livability +3.7/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

740 N Wood St · Fremont, OH 43420
3 bd · 1.0 ba · 1,280 sqft · SingleFamily public records · 29 Days on market
Built 1951 9,888 sqft lot $101/sqft · at area comps Est $130k · at est.

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

Listing remarks

Super cute, one-story home, 3-bedroom home, large yard, city owns the lot next to the home so yard appears even larger, home buds up against a hill with mature trees, new roof in 2025, some plumbing updates, some electrical updates, have been made throughout, new paint, new flooring throughout, long driveway, off street parking, convenient location, move in ready.

Key facts

  • 9,888 sq ft lot
  • Built 1951
  • Listed 29 days

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family residential property
  • Construction: Vinyl siding
  • Exterior features: Asphalt roof

Interior

  • Bedrooms: 6 total rooms (bedrooms and living areas combined)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas forced-air heating; Ceiling fans for cooling
  • Interior features: Refrigerator included; Crawl space basement

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 3-bed/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $165 ($2k/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 $127k (2.3% below list).
  • Recommended offer: $127k (2.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% vs local median 5.5% in Fremont — 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 74/100 on livability (#283 in OH, #4,637 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Fremont City (town): math 35% / reading 44% proficiency, ranked #543 of 656 in OH (top 83%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 91 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 23 units permitted in Sandusky County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Sandusky County population projected at -17% 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 ($128k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $126,920 (2.3% below list)

Questions for the listing agent

  1. Built in 1951 — 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 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?
  4. 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.
  5. 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.
  6. 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
0.98%
Cap rate
7.82%
Cash-on-cash
5.44%
DSCR
1.24
GRM
8.5

CMA / ARV

ARV (median comp)
$130,435
List price
$129,900
Delta
-0.41%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1019 Rawson Pl 0.18mi 3/1.5 1,250 (-2%) 4mo $165,000 $132 82
427 N Clover St 0.24mi 3/1.0 1,248 (-2%) 5mo $101,000 $81 80
1013 Roosevelt St 0.37mi 2/2.0 (-1) 1,224 (-4%) 1mo $126,000 $103 66
1009 Napoleon St 0.47mi 3/1.0 1,350 (+6%) 4mo $155,050 $115 65
314 N Ohio Ave 0.70mi 3/1.0 1,284 (+0%) 3mo $95,000 $74 64
818 N Front St 0.23mi 2/1.0 (-1) 1,182 (-8%) 9mo $85,500 $72 64
1335 Sycamore St 0.63mi 3/1.0 1,195 (-7%) 2mo $155,000 $130 58
920 Garrison St 0.59mi 4/1.5 (+1) 1,328 (+4%) 6mo $143,000 $108 54
1120 Carbon St 0.72mi 3/1.5 1,236 (-3%) 8mo $190,000 $154 52
1103 White Ave 0.57mi 3/2.0 1,165 (-9%) 8mo $130,000 $112 47
433 Sandusky Ave 0.62mi 3/1.0 1,097 (-14%) 7mo $141,000 $129 41
442 N Ohio Ave Ave 0.74mi 4/1.0 (+1) 1,414 (+10%) 9mo $95,000 $67 36

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
-7.9%
Equity multiple
0.71×
Total profit
$-10,567
Equity at exit
$19,369
10-year hold
IRR
1.6%
Equity multiple
1.12×
Total profit
$4,248
Equity at exit
$11,231

Cash invested: $36,372 (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 43420

Home prices YoY
-32.4%
Active inventory
91
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,269 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$102 /mo · $1,230/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$165

Break-even live

Break-even rent $1,061
Max offer price $129,900
Occupancy floor 82%

Sensitivity live

Price -10% $238 -5% $202 +0% $165 +5% $128 +10% $91
Rent -10% $65 -5% $115 +0% $165 +5% $215 +10% $265
Rate -1.0pp $230 -0.5pp $198 base $165 +0.5pp $131 +1.0pp $97

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
$32,475
Closing costs
$3,897
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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
900 Stilwell Ave Fremont, OH 3.0 2.0 1484 $1,250 $0.84 18d 1 0.46mi
1425 White Ave Fremont, OH 3.0 1.0 1142 $1,495 $1.31 45d 1 0.80mi
1335 Mosser Dr Fremont, OH 2.0 1.0 900 $904 $1.00 13d 1 1.20mi

Listing history 8 events

  1. 2026-06-02
    statusdays on market $129,900 Pending 29 DOM
  2. 2026-06-01
    days on market $129,900 Active Under Contract 28 DOM
  3. 2026-05-31
    days on market $129,900 Active Under Contract 27 DOM
  4. 2026-05-07
    historical Active Under Contract 366-char remark
  5. 2026-05-05
    listed $129,900 Active 366-char remark
  6. 2026-04-23
    historical $129,900 366-char remark
  7. 2025-04-28
    soldstatus $51,000
  8. 2001-07-20
    soldstatus $72,500

ⓘ 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
$1,230 · $102/mo
Projected year-2 tax
$1,628 · $136/mo
Expected delta
+$398/yr (+$33/mo · 32.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$15,230
− Mortgage interest
−$7,276
− Property taxes
−$1,230
− Insurance
−$650
− Repairs & maintenance
−$1,218
− Management
−$1,218
− Depreciation
−$3,779
Taxable loss
−$141
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$34
After-tax cash flow
$2,012/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
Fremont City
NCES district ID
3904401
Math proficiency
35% ▼ -27.00%
Reading proficiency
44% ▼ -13.00%
Median HH income
$44,046
Composite
33.48/100
National rank
#5449
State rank
#543 of 656 in OH

Livability — Fremont

Score
74/100
State rank
#283
US rank
#4637

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fremont, OH
County
Sandusky · 51,886 people
City population
29,400
Population (ZIP)
29,400
Household income
$62,802
Rent vs Own
29.2% rent · 70.8% own
Severe rent burden
10.4

Population outlook (Sandusky County) Hauer SSP2

Today (2025)
57,409 people
By 2030
55,791 · -2.8%
By 2040
51,837 · -9.7%
By 2050
47,712 · -16.9%
By 2075
39,908 · -30.5%
By 2100
33,171 · -42.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 14% Two or more races 9% Black 5%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Sandusky

2024 margin
Solid R (+30.9) · D 34.1% · R 65.0%
2008→2024 swing
-35.5pp toward R · 2008: 4.6pp · 2024: -30.9pp
All cycles
2024: R+30.9 2020: R+27.6 2016: R+23.0 2012: D+1.9 2008: D+4.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -90.51%
Current HPI
188.5274
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

+93.1% since first listed
7 events — show timeline
  • 2026-06-17 Sold (MLS) $140,000 FAOR
  • 2026-06-02 Pending FAOR
  • 2026-05-07 Contingent FAOR
  • 2026-05-05 Listed $129,900 FAOR
  • 2026-04-23 Coming Soon $129,900 FAOR
  • 2025-04-28 Sold (Public Records) $51,000 Public Records
  • 2001-07-20 Sold (Public Records) $72,500 Public Records

Property tax history

+6.0%/yr

Latest (2025): $1,230 · +87.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…