CashFlowRE
Sign in Sign up
209 S Main St
D Composite 42.15
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 +10.6/30.0
  • ARV discount +10.6/15.0
  • Schools +6.4/10.0
  • Livability +3.7/5.0
  • DSCR +3.1/10.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

209 S Main St · Hicksville, OH 43526
3 bd · 2.0 ba · 1,023 sqft · SingleFamily public records · 39 Days on market
Built 1900 10,799 sqft lot $127/sqft · 7% below area Est $140k · 7% under

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

Listing remarks MLS

GREAT STARTER HOME for smaller family. Excellent location in downtown and close to the post office, several churches and the fairgrounds. New metal roof in 2020, open stairway, enclosed front porch, large utility room w/ sink, lots of new light fixtures, newer gas water heater, partial basement and spacious back yard. Shared drive.

Key facts

  • Newer metal roofing
  • Shared driveway
  • Enclosed front porch

Tags

ENCLOSED FRONT PORCHFINISHED 2 CAR GARAGENEWER METAL ROOFINGSHARED DRIVEWAYCLOSE TO DOWNTOWN

Property features AI

Finance

  • HOA & community: Community amenities include park, playground, street lights, and sidewalks

Exterior

  • Parking: Detached garage; Driveway; Total parking for 8 vehicles; 2-car garage
  • Utilities: Electricity connected (100 Amp service); Public water; Public sewer
  • Home design: Single family residence (attached); House; Two levels
  • Construction: Aluminum siding; Block foundation; Year built source: Assessor
  • Exterior features: Private yard; Metal roof

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Bedrooms: Bedroom 2 (Upper); Bedroom 3 (Upper)
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Hot water heating; Window unit(s) for cooling
  • Interior features: Storage; Partial unfinished basement
  • Laundry & utility: Main-level laundry

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 $130k.

Deal economics

  • At list price, monthly cash flow is $-64 ($-772/yr) — negative.
  • To cash-flow at today's rent, offer at most $119k (8.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $101k (21.9% below list).
  • Recommended offer: $101k (21.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 4.5% in Hicksville — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 73/100 on livability (#335 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Hicksville Exempted Village (rural): math 78% / reading 75% proficiency, ranked #91 of 656 in OH (top 14%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Hicksville Elementary School (math 76% / reading 73%, grade A, #272 of 1,584 statewide, top 19%, 360 students, 86% FRL); Hicksville Middle School (264 students, 0% FRL); Hicksville High School (math 80% / reading 78%, grade A-, #46 of 781 statewide, top 6%, 230 students, 0% FRL) — zoned schools average 29% FRL vs 44% district-wide (16 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 27 active listings in the ZIP; 41 units permitted in Defiance 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.
  • Defiance 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 39 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y 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 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $101,455 (21.9% 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. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-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?
  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
0.78%
Cap rate
5.70%
Cash-on-cash
-2.12%
DSCR
0.91
GRM
10.7

CMA / ARV

ARV (median comp)
$139,547
List price
$129,900
Delta
-6.91%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
103 E Edgerton St 0.06mi 2/1.0 (-1) 940 (-8%) 16mo $140,000 $149 62
119 W Smith St 0.27mi 2/1.0 (-1) 1,094 (+7%) 11mo $100,000 $91 58
329 Meuse Argonne St 0.65mi 3/1.0 960 (-6%) 5mo $145,000 $151 51
234 W Arthur St 0.53mi 2/1.0 (-1) 1,048 (+2%) 13mo $145,000 $138 51
230 Columbia St 0.61mi 3/1.0 1,032 (+1%) 20mo $140,900 $137 50
801 E High St 0.59mi 3/1.0 1,063 (+4%) 17mo $155,000 $146 48
215 N Bryan St 0.35mi 3/1.0 1,170 (+14%) 18mo $89,500 $76 40
225 W Arthur St 0.47mi 2/1.0 (-1) 1,143 (+12%) 14mo $114,000 $100 38
334 Chicago Ave 0.68mi 3/1.5 1,168 (+14%) 16mo $142,000 $122 29

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
-19.8%
Equity multiple
0.31×
Total profit
$-25,153
Equity at exit
$19,369
10-year hold
IRR
-12.7%
Equity multiple
0.25×
Total profit
$-27,198
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 43526

Home prices YoY
-13.9%
Active inventory
27
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,015 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$131 /mo · $1,566/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$213
Net cashflow
$-64

Break-even live

Break-even rent $1,096
Max offer price $118,530
Occupancy floor

Sensitivity live

Price -10% $9 -5% $-28 +0% $-64 +5% $-101 +10% $-138
Rent -10% $-145 -5% $-104 +0% $-64 +5% $-24 +10% $16
Rate -1.0pp $1 -0.5pp $-31 base $-64 +0.5pp $-98 +1.0pp $-132

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.

Listing history 26 events

  1. 2026-06-21
    days on market $129,900 Active 39 DOM
  2. 2026-06-18
    days on market $129,900 Active 37 DOM
  3. 2026-06-17
    days on market $129,900 Active 36 DOM
  4. 2026-06-16
    days on market $129,900 Active 35 DOM
  5. 2026-06-15
    days on market $129,900 Active 34 DOM
  6. 2026-06-13
    days on market $129,900 Active 32 DOM
  7. 2026-06-12
    days on market $129,900 Active 31 DOM
  8. 2026-06-09
    days on market $129,900 Active 28 DOM
  9. 2026-06-08
    days on market $129,900 Active 27 DOM
  10. 2026-06-08
    days on market $129,900 Active 26 DOM
  11. 2026-06-07
    days on market $129,900 Active 25 DOM
  12. 2026-06-04
    days on market $129,900 Active 22 DOM
  13. 2026-06-02
    days on market $129,900 Active 21 DOM
  14. 2026-06-01
    days on market $129,900 Active 20 DOM
  15. 2026-05-31
    days on market $129,900 Active 19 DOM
  16. 2026-05-11
    listed $133,900 Active 203-char remark
  17. 2025-10-14
    price $116,000 336-char remark
    Show marketing remark (336 chars)

    GREAT STARTER HOME for smaller family. Excellent location in downtown and close to the post office, several churches and the fairgrounds. New metal roof in 2020, open stairway, enclosed front porch, large utility room w/ sink, lots of new light fixtures, newer gas water heater, partial basement and spacious back yard. Shared drive.

  18. 2025-10-13
    price $69,000
    Show marketing remark (245 chars)

    Very nice, well taken care of 3 BR, 2-story home w/enclosed front porch, partial bsmt, gas hot water heat, enclosed back porch, and newer 2 car garage. Spacious living rm, 1 BR down, 2 full baths, open stairway, large utility/mudroom & more.

  19. 2022-12-16
    soldstatus $116,000
  20. 2022-12-15
    soldstatus $116,000 Closed 336-char remark
    Show marketing remark (336 chars)

    GREAT STARTER HOME for smaller family. Excellent location in downtown and close to the post office, several churches and the fairgrounds. New metal roof in 2020, open stairway, enclosed front porch, large utility room w/ sink, lots of new light fixtures, newer gas water heater, partial basement and spacious back yard. Shared drive.

  21. 2022-11-21
    historical Contingent 336-char remark
    Show marketing remark (336 chars)

    GREAT STARTER HOME for smaller family. Excellent location in downtown and close to the post office, several churches and the fairgrounds. New metal roof in 2020, open stairway, enclosed front porch, large utility room w/ sink, lots of new light fixtures, newer gas water heater, partial basement and spacious back yard. Shared drive.

  22. 2022-11-02
    listed $119,500 Active 336-char remark
    Show marketing remark (336 chars)

    GREAT STARTER HOME for smaller family. Excellent location in downtown and close to the post office, several churches and the fairgrounds. New metal roof in 2020, open stairway, enclosed front porch, large utility room w/ sink, lots of new light fixtures, newer gas water heater, partial basement and spacious back yard. Shared drive.

  23. 2009-06-22
    soldstatus $69,000
  24. 2009-06-19
    soldstatus $69,000
    Show marketing remark (245 chars)

    Very nice, well taken care of 3 BR, 2-story home w/enclosed front porch, partial bsmt, gas hot water heat, enclosed back porch, and newer 2 car garage. Spacious living rm, 1 BR down, 2 full baths, open stairway, large utility/mudroom & more.

  25. 2009-06-04
    listed $69,900
    Show marketing remark (245 chars)

    Very nice, well taken care of 3 BR, 2-story home w/enclosed front porch, partial bsmt, gas hot water heat, enclosed back porch, and newer 2 car garage. Spacious living rm, 1 BR down, 2 full baths, open stairway, large utility/mudroom & more.

  26. 1999-10-13
    soldstatus $66,000

ⓘ 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
$1,566 · $131/mo
Projected year-2 tax
$1,796 · $150/mo
Expected delta
+$230/yr (+$19/mo · 14.7%)

ⓘ 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 · 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
$12,175
− Mortgage interest
−$7,276
− Property taxes
−$1,566
− Insurance
−$650
− Repairs & maintenance
−$974
− Management
−$974
− Depreciation
−$3,779
Taxable loss
−$3,044
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$731
After-tax cash flow
$-42/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
Hicksville Exempted Village
NCES district ID
3904541
Math proficiency
78% ▼ -7.00%
Reading proficiency
75% ▼ -11.00%
Median HH income
$45,008
Composite
64.3/100
National rank
#558
State rank
#91 of 656 in OH

Livability — Hicksville

Score
73/100
State rank
#335
US rank
#5490

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hicksville, OH
County
Defiance · 37,898 people
Population (ZIP)
6,270
Household income
$66,688
Rent vs Own
19.4% rent · 80.6% own
Severe rent burden
9.4

Population outlook (Defiance County) Hauer SSP2

Today (2025)
37,051 people
By 2030
36,013 · -2.8%
By 2040
33,583 · -9.4%
By 2050
31,309 · -15.5%
By 2075
26,980 · -27.2%
By 2100
23,416 · -36.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 7% Two or more races 5%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Iranian 4% Lithuanian 3% Romanian 1%
Foreign-born
4% · Canada
Languages at home
88% English-only · German/W. Germanic 7% Spanish 5%

Political lean MEDSL · Defiance

2024 margin
Solid R (+39.9) · D 29.6% · R 69.5%
2008→2024 swing
-29.4pp toward R · 2008: -10.5pp · 2024: -39.9pp
All cycles
2024: R+39.9 2020: R+36.4 2016: R+34.8 2012: R+14.1 2008: R+10.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -36.40%
Current HPI
224.9764
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

+96.8% since first listed
12 events — show timeline
  • 2026-05-20 Price Changed $129,900 NORIS
  • 2026-05-11 Listed $133,900 NORIS
  • 2025-10-14 Price Changed $116,000 NORIS
  • 2025-10-13 Price Changed $69,000 NORIS
  • 2022-12-16 Sold (Public Records) $116,000 Public Records
  • 2022-12-15 Sold (MLS) $116,000 NORIS
  • 2022-11-21 Contingent NORIS
  • 2022-11-02 Listed $119,500 NORIS
  • 2009-06-22 Sold (Public Records) $69,000 Public Records
  • 2009-06-19 Sold (MLS) $69,000 NORIS
  • 2009-06-04 Listed $69,900 NORIS
  • 1999-10-13 Sold (Public Records) $66,000 Public Records

Property tax history

+8.7%/yr

Latest (2025): $1,566 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…