CashFlowRE
Sign in Sign up
145 N Union St
B Composite 73.94
Why this score? — see what drove the B 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 +29.6/30.0
  • ARV discount +14.6/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • Schools +3.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$100,000

145 N Union St · Galion, OH 44833
3 bd · 2.0 ba · 1,504 sqft · SingleFamily public records · 17 Days on market
Built 1901 Est $119k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

So many updates in this large two story home with corner lot.

Key facts

  • Corner lot
  • Built 1901
  • Listed 16 days

Tags

CORNER LOTCONVENIENT ACCESS TO DOWNTOWNCONVENIENT ACCESS TO PARKS

Property features AI

Exterior

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

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating; Natural gas
  • Interior features: Fireplace in the living room; Full 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/2.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $360 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.6% vs local median 4.8% in Galion — 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 63/100 on livability (#833 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: schools C-, amenities F, commute F.
  • Galion City (town): math 36% / reading 56% proficiency, ranked #499 of 656 in OH (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 76 active listings in the ZIP; 8 units permitted in Crawford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Crawford County population projected at -22% 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 $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y ago; this cycle's ask has dropped $10k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $24k; list at $100k implies a 326% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $98,500 (1.5% below list)

Questions for the listing agent

  1. Built in 1901 — 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. 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.
  4. 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.
  5. 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
1.28%
Cap rate
10.61%
Cash-on-cash
15.43%
DSCR
1.69
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$118,816
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
281 N Union St 0.16mi 3/1.0 1,536 (+2%) 2mo $105,000 $68 84
337 Grove Ave 0.41mi 3/1.0 1,494 (-1%) 0mo $118,000 $79 75
359 S Market St 0.39mi 4/1.0 (+1) 1,500 (-0%) 1mo $112,700 $75 71
216 Orange St 0.39mi 3/2.0 1,586 (+6%) 2mo $140,000 $88 71
512 Cherry St 0.38mi 4/1.5 (+1) 1,568 (+4%) 4mo $129,900 $83 65
518 N Columbus St 0.35mi 3/1.5 1,334 (-11%) 1mo $73,200 $55 62
239 South St 0.48mi 3/1.0 1,586 (+6%) 4mo $60,000 $38 61
638 S Boston St 0.70mi 3/2.0 1,560 (+4%) 1mo $196,900 $126 60
315 E Atwood St 0.42mi 3/1.0 1,650 (+10%) 2mo $26,000 $16 58
240 Clymer Ave 0.57mi 3/2.0 1,668 (+11%) 1mo $225,000 $135 54
226 S Pierce St 0.53mi 3/1.0 1,320 (-12%) 1mo $47,500 $36 50
601 Portland Way N 0.66mi 3/1.0 1,636 (+9%) 3mo $228,000 $139 48

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
6.2%
Equity multiple
1.24×
Total profit
$6,726
Equity at exit
$14,910
10-year hold
IRR
15.5%
Equity multiple
2.26×
Total profit
$35,365
Equity at exit
$8,646

Cash invested: $28,000 (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 44833

Home prices YoY
-27.9%
Active inventory
76
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,278 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$83 /mo · $1,000/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$268
Net cashflow
$360

Break-even live

Break-even rent $822
Max offer price $100,000
Occupancy floor 67%

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
$25,000
Closing costs
$3,000
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 12 events

  1. 2026-06-19
    days on market $100,000 Active 17 DOM
  2. 2026-06-18
    days on market $100,000 Active 16 DOM
  3. 2026-06-17
    days on market $100,000 Active 15 DOM
  4. 2026-06-16
    days on market $100,000 Active 14 DOM
  5. 2026-06-15
    days on market $100,000 Active 13 DOM
  6. 2026-06-14
    days on market $100,000 Active 11 DOM
  7. 2026-06-12
    days on market $100,000 Active 10 DOM
  8. 2026-06-09
    days on market $100,000 Active 7 DOM
  9. 2026-06-08
    days on market $100,000 Active 6 DOM
  10. 2026-06-07
    pricedays on market $100,000 Active 5 DOM
  11. 2026-06-03
    remarks 277-char remark
  12. 2026-06-03
    listed $110,000 Active 1 DOM

ⓘ 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
$1,000 · $83/mo
Projected year-2 tax
$1,280 · $107/mo
Expected delta
+$280/yr (+$23/mo · 28.0%)

ⓘ 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 ≥98°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
$15,335
− Mortgage interest
−$5,602
− Property taxes
−$1,000
− Insurance
−$500
− Repairs & maintenance
−$1,227
− Management
−$1,227
− Depreciation
−$2,909
Taxable income
$2,870
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$689
After-tax cash flow
$3,633/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
Galion City
NCES district ID
3904402
Math proficiency
36% ▼ -12.00%
Reading proficiency
56% ▬ 0.00%
Median HH income
$36,331
Composite
38.08/100
National rank
#4279
State rank
#499 of 656 in OH

Livability — Galion

Score
63/100
State rank
#833
US rank
#15587

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Galion, OH
County
Morrow · 41,908 people
City population
16,641
Metro
Columbus, OH
Population (ZIP)
16,641
Household income
$57,234
Rent vs Own
34.6% rent · 65.4% own
Severe rent burden
3.8

Population outlook (Crawford County) Hauer SSP2

Today (2025)
39,421 people
By 2030
37,656 · -4.5%
By 2040
34,043 · -13.6%
By 2050
30,617 · -22.3%
By 2075
23,652 · -40.0%
By 2100
17,786 · -54.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Crawford

2024 margin
Solid R (+53.0) · D 23.1% · R 76.1%
2008→2024 swing
-33.9pp toward R · 2008: -19.0pp · 2024: -53.0pp
All cycles
2024: R+53.0 2020: R+50.9 2016: R+46.8 2012: R+22.7 2008: R+19.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -84.57%
Current HPI
218.195
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

+77.4% since first listed
7 events — show timeline
  • 2026-06-02 Listed $110,000 MARMLS
  • 2025-10-23 Listed $115,000 MARMLS
  • 2016-02-02 Sold (MLS) $23,500 MARMLS
  • 2015-09-21 Listed $29,900 MARMLS
  • 2005-10-28 Sold (Public Records) $56,000 Public Records
  • 1995-06-15 Sold (Public Records) $30,000 Public Records
  • 1995-06-15 Sold (Public Records) $62,000 Public Records

Property tax history

-0.6%/yr

Latest (2025): $1,000 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…