CashFlowRE
Sign in Sign up
1521 Tiger Rd
B Composite 70.44
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.6/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,999

1521 Tiger Rd · Collins, OH 44857
3 bd · 2.0 ba · 1,248 sqft · Other public records · 7 Days on market
Built 1980

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

Listing remarks

Manufactured home with 2 parcels just minutes from Norwalk and the Speedway. 2 parcels totaling just short of 1 acre. Bring your tool belt or new ideas. This home needs a good deal of work. Showings for qualified buyers only. Realtors, feel free to bring your buyers.

Key facts

  • Built 1980
  • Listed 7 days

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 other listed at $90k.

Deal economics

  • At list price, monthly cash flow is $469 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).

Location & tenants

  • Location reads 66/100 on livability (#640 in OH) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Western Reserve Local (rural): math 50% / reading 58% proficiency, ranked #378 of 656 in OH (top 58%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 51 active listings in the ZIP; 40 units permitted in Huron County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Huron 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 $25k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $52k; list at $90k implies a 71% gain — meaningful room to come down on a strong offer.
Recommended offer $89,999

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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
1.53%
Cap rate
12.54%
Cash-on-cash
22.32%
DSCR
1.99
GRM
5.4

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
15.1%
Equity multiple
1.61×
Total profit
$15,291
Equity at exit
$13,419
10-year hold
IRR
23.8%
Equity multiple
3.06×
Total profit
$51,842
Equity at exit
$7,781

Cash invested: $25,200 (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 44857

Home prices YoY
-28.3%
Active inventory
51
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,381 medium interval (Pro) →
Mortgage (P&I)
$472
Tax est. 1.5%
$112 /mo · $1,350/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$469

Break-even live

Break-even rent $787
Max offer price $89,999
Occupancy floor 61%

Sensitivity live

Price -10% $531 -5% $500 +0% $469 +5% $438 +10% $407
Rent -10% $360 -5% $414 +0% $469 +5% $523 +10% $578
Rate -1.0pp $514 -0.5pp $492 base $469 +0.5pp $445 +1.0pp $422

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
$22,500
Closing costs
$2,700
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 7 events

  1. 2026-06-17
    status $89,999 Under Contract 7 DOM
  2. 2026-06-16
    days on market $89,999 Active 7 DOM
  3. 2026-06-15
    days on market $89,999 Active 6 DOM
  4. 2026-06-14
    days on market $89,999 Active 4 DOM
  5. 2026-06-12
    days on market $89,999 Active 3 DOM
  6. 2026-06-09
    remarks 267-char remark
  7. 2026-06-09
    listed $89,999 Active 1 DOM

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$16,568
− Mortgage interest
−$5,041
− Property taxes
−$1,350
− Insurance
−$450
− Repairs & maintenance
−$1,325
− Management
−$1,325
− Depreciation
−$2,618
Taxable income
$4,457
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,070
After-tax cash flow
$4,555/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
Western Reserve Local
NCES district ID
3904774
Math proficiency
50% ▼ -13.00%
Reading proficiency
58% ▼ -7.00%
Median HH income
$53,886
Composite
46.45/100
National rank
#2447
State rank
#378 of 656 in OH

Livability — Collins

Score
66/100
State rank
#640
US rank
#11303

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Huron County · 23,288 people
City population
1,002
Metro
Norwalk, OH
Population (ZIP)
23,288
Household income
$64,297
Rent vs Own
28.9% rent · 71.1% own
Severe rent burden
620.0

Population outlook (Huron County) Hauer SSP2

Today (2025)
55,572 people
By 2030
53,514 · -3.7%
By 2040
48,770 · -12.2%
By 2050
43,611 · -21.5%
By 2075
32,349 · -41.8%
By 2100
21,849 · -60.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 7% Two or more races 6%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 2% Slovak 2% Romanian 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Huron

2024 margin
Solid R (+44.0) · D 27.6% · R 71.6%
2008→2024 swing
-40.9pp toward R · 2008: -3.1pp · 2024: -44.0pp
All cycles
2024: R+44.0 2020: R+41.2 2016: R+36.4 2012: R+8.9 2008: R+3.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -88.69%
Current HPI
225.1408
Rent YoY
Metro
Norwalk, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

-1.0% since first listed
3 events — show timeline
  • 2026-06-10 Listed $89,999 FSBO.com
  • 2026-05-07 Sold (Public Records) $52,500 Public Records
  • 2005-01-05 Sold (Public Records) $90,900 Public Records

Property tax history

+3.7%/yr

Latest (2025): $46 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…