684 N State St · Marion, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 3/10 · Minor
- Hot days now (above 100°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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 +20.6/30.0
- DSCR +6.5/10.0
- 1% rule +4.1/10.0
- Livability +3.2/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Schools +2.2/10.0
- ARV discount +0.0/15.0
- Appreciation +0.0/10.0
$149,999
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Close to downtown Marion and the Marion County Fair Grounds is this 3 Bedroom, Story and Half Single Family House with lots of room both inside and out that's looking for someone to give it some personal attention.
Key facts
- 3,484 sq ft lot
- Built 1910
- Listed 57 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $150k.
Deal economics
- At list price, monthly cash flow is $200 ($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 $137k (9.0% below list).
- Recommended offer: $137k (9.0% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 65/100 on livability (#704 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, crime D+, amenities F.
- Marion City (town): math 22% / reading 31% proficiency, ranked #600 of 656 in OH (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: 210 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 53 units permitted in Marion County in 2024 (0 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 $4k of value loss. Plan a longer hold.
- Marion County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Negotiation context
- It's been on market 58 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 3y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $25k; list at $150k implies a 500% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 58 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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?
- 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?
- 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.
- 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.
- 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
- 0.91% ✗
- Cap rate
- 7.89%
- Cash-on-cash
- 5.71%
- DSCR
- 1.25
- GRM
- 9.2
CMA / ARV
- ARV (median comp)
- $122,921
- List price
- $149,999
- Delta
- 22.03%
- Verdict
- OVERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 525 Oak St | 0.35mi | 3/1.0 | 1,100 (-0%) | 1mo | $144,000 | $131 | 82 |
| 279 E Fairground St | 0.17mi | 2/1.0 (-1) | 1,168 (+6%) | 2mo | $163,000 | $140 | 76 |
| 316 Patten St | 0.26mi | 3/1.0 | 1,148 (+4%) | 6mo | $45,000 | $39 | 76 |
| 636 Mary St | 0.31mi | 3/1.0 | 1,144 (+4%) | 5mo | $57,360 | $50 | 75 |
| 291 Patten St | 0.25mi | 3/1.0 | 1,160 (+5%) | 6mo | $152,000 | $131 | 75 |
| 532 N Prospect St | 0.26mi | 2/1.0 (-1) | 1,056 (-4%) | 1mo | $124,900 | $118 | 75 |
| 125 Wallace St | 0.11mi | 3/1.0 | 1,242 (+12%) | 5mo | $55,000 | $44 | 70 |
| 516 Polk St | 0.68mi | 3/1.0 | 1,087 (-2%) | 1mo | $39,000 | $36 | 65 |
| 1007 Fairwood Ave | 0.63mi | 3/1.0 | 1,036 (-6%) | 0mo | $149,900 | $145 | 60 |
| 484 Grant St | 0.59mi | 3/1.0 | 1,068 (-3%) | 9mo | $136,000 | $127 | 60 |
| 396 Lynn Dr | 0.39mi | 3/1.0 | 952 (-14%) | 5mo | $159,900 | $168 | 55 |
| 966 Bikini Dr | 0.66mi | 3/1.0 | 952 (-14%) | 7mo | $172,000 | $181 | 40 |
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
- IRR
- -7.5%
- Equity multiple
- 0.72×
- Total profit
- $-11,663
- Equity at exit
- $22,365
- IRR
- 2.0%
- Equity multiple
- 1.14×
- Total profit
- $5,914
- Equity at exit
- $12,969
Cash invested: $42,000 (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
ZIP-level market 43302
- Home prices YoY
- -33.9%
- Active inventory
- 210
- Price-to-rent
- 9.2×
Monthly cashflow live
- Estimated rent
- $1,366 medium interval (Pro) →
- Mortgage (P&I)
- −$787
- Tax from tax record
- −$30 /mo · $361/yr
- Insurance
- −$62
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$287
- Net cashflow
- $200
Break-even live
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
- $37,500
- Closing costs
- $4,500
- 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 1 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 133 Garden St Unit 131 Marion, OH | 2.0 | 1.0 | 752 | $900 | $1.20 | 43d | 1 | 0.98mi |
Listing history 29 events
-
2026-06-19days on market $149,999 Active 58 DOM
-
2026-06-18days on market $149,999 Active 57 DOM
-
2026-06-17days on market $149,999 Active 56 DOM
-
2026-06-16days on market $149,999 Active 55 DOM
-
2026-06-15days on market $149,999 Active 54 DOM
-
2026-06-14pricedays on market $149,999 Active 52 DOM
-
2026-06-12days on market $154,999 Active 51 DOM
-
2026-06-09days on market $154,999 Active 48 DOM
-
2026-06-08days on market $154,999 Active 47 DOM
-
2026-06-07pricedays on market $154,999 Active 46 DOM
-
2026-06-05days on market $159,499 Active 43 DOM
-
2026-06-03days on market $159,499 Active 42 DOM
-
2026-06-02days on market $159,499 Active 41 DOM
-
2026-06-01days on market $159,499 Active 40 DOM
-
2026-05-31days on market $159,499 Active 39 DOM
-
2026-05-30days on market $159,499 Active 38 DOM
-
2026-05-14price $159,499
-
2026-04-23$159,999 Active
-
2026-04-10historical $159,999
-
2024-06-12soldstatus $25,000 Closed 214-char remark
Show marketing remark (214 chars)
Close to downtown Marion and the Marion County Fair Grounds is this 3 Bedroom, Story and Half Single Family House with lots of room both inside and out that's looking for someone to give it some personal attention.
-
2024-02-14status Pending 214-char remark
Show marketing remark (214 chars)
Close to downtown Marion and the Marion County Fair Grounds is this 3 Bedroom, Story and Half Single Family House with lots of room both inside and out that's looking for someone to give it some personal attention.
-
2024-02-02price $27,900 214-char remark
Show marketing remark (214 chars)
Close to downtown Marion and the Marion County Fair Grounds is this 3 Bedroom, Story and Half Single Family House with lots of room both inside and out that's looking for someone to give it some personal attention.
-
2023-12-19price $34,900 214-char remark
Show marketing remark (214 chars)
Close to downtown Marion and the Marion County Fair Grounds is this 3 Bedroom, Story and Half Single Family House with lots of room both inside and out that's looking for someone to give it some personal attention.
-
2023-10-17price $46,900 214-char remark
Show marketing remark (214 chars)
Close to downtown Marion and the Marion County Fair Grounds is this 3 Bedroom, Story and Half Single Family House with lots of room both inside and out that's looking for someone to give it some personal attention.
-
2023-09-06status Active 214-char remark
Show marketing remark (214 chars)
Close to downtown Marion and the Marion County Fair Grounds is this 3 Bedroom, Story and Half Single Family House with lots of room both inside and out that's looking for someone to give it some personal attention.
-
2023-08-12historical 214-char remark
Show marketing remark (214 chars)
Close to downtown Marion and the Marion County Fair Grounds is this 3 Bedroom, Story and Half Single Family House with lots of room both inside and out that's looking for someone to give it some personal attention.
-
2023-06-13$58,900 Active 214-char remark
Show marketing remark (214 chars)
Close to downtown Marion and the Marion County Fair Grounds is this 3 Bedroom, Story and Half Single Family House with lots of room both inside and out that's looking for someone to give it some personal attention.
-
2019-03-27soldstatus $136,500
-
2002-11-22soldstatus $14,000
ⓘ 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
- $361 · $30/mo
- Projected year-2 tax
- $1,351 · $113/mo
- Expected delta
- +$989/yr (+$82/mo · 274.0%)
ⓘ 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 ≥100°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
- $16,389
- − Mortgage interest
- −$8,402
- − Property taxes
- −$361
- − Insurance
- −$750
- − Repairs & maintenance
- −$1,311
- − Management
- −$1,311
- − Depreciation
- −$4,364
- Taxable loss
- −$111
- Est. tax savings @ 24.0%
- +$27
- After-tax cash flow
- $2,423/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
- Marion City
- NCES district ID
- 3904433
- Math proficiency
- 22% ▼ -17.00%
- Reading proficiency
- 31% ▼ -8.00%
- Median HH income
- $32,327
- Composite
- 21.58/100
- National rank
- #8306
- State rank
- #600 of 656 in OH
Livability — Marion
- Score
- 65/100
- State rank
- #704
- US rank
- #12605
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Marion, OH
- County
- Marion County · 53,702 people
- City population
- 53,702
- Metro
- Marion, OH
- Population (ZIP)
- 53,702
- Household income
- $55,057
- Rent vs Own
- Severe rent burden
- 1554.0
Population outlook (Marion County) Hauer SSP2
- Today (2025)
- 62,078 people
- By 2030
- 60,049 · -3.3%
- By 2040
- 55,413 · -10.7%
- By 2050
- 50,604 · -18.5%
- By 2075
- 40,162 · -35.3%
- By 2100
- 29,105 · -53.1%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (85%)
- Race & ethnicity
- White 85% Black 6% Two or more races 6% Hispanic / Latino 3%
- Common ancestry
- Slovak 2% Romanian 2% Lithuanian 2%
- Foreign-born
- 2% · Canada
- Languages at home
- 96% English-only · Spanish 2% Arabic 1%
Political lean MEDSL · Marion
- 2024 margin
- Solid R (+41.4) · D 28.9% · R 70.3%
- 2008→2024 swing
- -32.5pp toward R · 2008: -8.9pp · 2024: -41.4pp
- All cycles
- 2024: R+41.4 2020: R+38.6 2016: R+34.4 2012: R+7.6 2008: R+8.9
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -114.52%
- Current HPI
- 223.5344
- Rent YoY
- —
- Metro
- Marion, OH
- State GDP YoY
- ▲ 1.98%
- F500 in state
- 48
Industry mix (Fortune 500 HQ in OH)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+1039.3% since first listed13 events — show timeline
- 2026-05-14 Price Changed $159,499 CBRMLS
- 2026-04-23 Listed $159,999 CBRMLS
- 2026-04-10 Coming Soon $159,999 CBRMLS
- 2024-06-12 Sold (MLS) $25,000 MARMLS
- 2024-02-14 Pending — MARMLS
- 2024-02-02 Price Changed $27,900 MARMLS
- 2023-12-19 Price Changed $34,900 MARMLS
- 2023-10-17 Price Changed $46,900 MARMLS
- 2023-09-06 Relisted — MARMLS
- 2023-08-12 Delisted — MARMLS
- 2023-06-13 Listed $58,900 MARMLS
- 2019-03-27 Sold (Public Records) $136,500 Public Records
- 2002-11-22 Sold (Public Records) $14,000 Public Records
Property tax history
+15.4%/yrLatest (2025): $361 · +0.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…