1115 Filmore St · Sandusky, OH 44870

$159,900

3 bd · 1.0 ba · 1,254 sqft · SingleFamily public records · 16 Days on market

Built 1945 0.32 ac lot Est $167k · at est.

---

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 +24.0/30.0
• ARV discount +9.4/15.0
• DSCR +7.7/10.0
• 1% rule +5.4/10.0
• Livability +4.2/5.0
• Rent growth +2.5/5.0
• Schools +2.5/10.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

5 bedroom home needs work but has endless possibilities! Nice bonus room area upstairs, house sits on 1/3 acre. SOLD AS IS! All room sizes are approximate.

Key facts

• Remodeled kitchen
• Spacious layout
• Remodeled bathrooms

Tags

• TURNKEY INVESTMENT PROPERTY
• INCOME PRODUCING PROPERTY
• MAJOR CAPITAL IMPROVEMENTS
• REMODELED KITCHEN
• REMODELED BATHROOMS
• SPACIOUS LAYOUT

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $160k.

Deal economics

• At list price, monthly cash flow is $313 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $160k).
• Recommended offer: $158k (1.5% below list) — sets the bar for market timing.
• Cap rate 8.6% vs local median 5.4% in Sandusky — 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 83/100 on livability (#63 in OH, #929 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D-, employment F.
• Sandusky City (town): math 24% / reading 37% proficiency, ranked #583 of 656 in OH (top 89%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: 209 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 128 units permitted in Erie County in 2024 (5 in 5+ unit buildings).
• This rent runs 32% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
• Erie County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

• It's been on market 16 days — a 2% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts since 8y ago; this cycle's ask has dropped $30k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $87k; list at $160k implies a 84% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $157,501 (1.5% below list)

Questions for the listing agent

1. Built in 1945 — 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. 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?
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: 1.04% ✓
• Cap rate: 8.64%
• Cash-on-cash: 8.39%
• DSCR: 1.37
• GRM: 8.0

CMA / ARV

• ARV (on-the-fly): $166,782
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1505 Central Ave	0.25mi	3/1.5	1,208 (-4%)	0mo	$205,000	$170	80
1222 W Osborne St	0.23mi	3/2.0	1,211 (-3%)	1mo	$70,000	$58	79
1523 Central Ave	0.21mi	3/1.0	1,152 (-8%)	3mo	$206,000	$179	74
1720 Buchanan St	0.41mi	2/1.5 (-1)	1,264 (+1%)	0mo	$169,500	$134	72
513 Rockwell St	0.47mi	3/1.0	1,312 (+5%)	3mo	$170,000	$130	68
1313 Vine St	0.36mi	3/1.0	1,116 (-11%)	1mo	$171,500	$154	64
1805 Mills St	0.56mi	3/1.0	1,352 (+8%)	2mo	$65,000	$48	59
1334 Lindsley St	0.55mi	3/1.0	1,366 (+9%)	1mo	$143,000	$105	58
1510 Pearl St	0.32mi	2/1.0 (-1)	1,103 (-12%)	3mo	$47,000	$43	58
1330 Clinton St	0.47mi	4/2.0 (+1)	1,334 (+6%)	3mo	$177,250	$133	56
306 Tyler St	0.61mi	3/1.0	1,136 (-9%)	3mo	$130,000	$114	53
932 Madison St	0.65mi	3/1.0	1,098 (-12%)	2mo	$162,000	$148	47

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: -3.6%
• Equity multiple: 0.87×
• Total profit: $-6,006
• Equity at exit: $23,842

10-year hold

• IRR: 6.1%
• Equity multiple: 1.45×
• Total profit: $20,288
• Equity at exit: $13,825

Cash invested: $44,772 (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.

Methodology + full state rankings →

ZIP-level market 44870

• Active inventory: 209
• Price-to-rent: 8.0×

Monthly cashflow live

• Estimated rent: $1,660 medium
• Mortgage (P&I): −$839
• Tax from tax record: −$93 /mo · $1,118/yr
• Insurance: −$67
• HOA: −$0
• Vacancy / Maint / Mgmt: −$349
• Net cashflow: $313

Break-even live

Break-even rent $1,264

Max offer price $159,900

Occupancy floor 76%

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: $39,975
• Closing costs: $4,797
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1515 W Perkins Ave Sandusky, OH	2.0	1.0	925	$925	$1.00	43d	1	0.45mi
1032 Perry St Sandusky, OH	4.0	2.5	1845	$850	$0.46	43d	1	1.22mi
156 E Market St Sandusky, OH	1.0–2.0	1.0–2.5	1266	$3,539	$2.79	43d	5	1.24mi

Listing history 20 events

1. 2026-06-19
   days on market $159,900 Active 16 DOM
2. 2026-06-18
   days on market $159,900 Active 15 DOM
3. 2026-06-17
   days on market $159,900 Active 14 DOM
4. 2026-06-16
   days on market $159,900 Active 13 DOM
5. 2026-06-15
   days on market $159,900 Active 12 DOM
6. 2026-06-14
   days on market $159,900 Active 10 DOM
7. 2026-06-12
   days on market $159,900 Active 9 DOM
8. 2026-06-09
   days on market $159,900 Active 6 DOM
9. 2026-06-08
   days on market $159,900 Active 5 DOM
10. 2026-06-07
    days on market $159,900 Active 4 DOM
11. 2026-06-03
    remarks 699-char remark
12. 2026-06-03
    pricedays on marketlisting id $159,900 Active 1 DOM
13. 2026-06-02
    days on market $189,900 Active 7 DOM
14. 2026-06-01
    days on market $189,900 Active 6 DOM
15. 2026-05-31
    days on market $189,900 Active 5 DOM
16. 2026-05-30
    days on market $189,900 Active 4 DOM
17. 2026-05-26
    listed $189,900 Active
18. 2022-06-01
    soldstatus $87,000
19. 2018-03-26
    soldstatus $18,000 156-char remark

    Show marketing remark (156 chars)

    5 bedroom home needs work but has endless possibilities! Nice bonus room area upstairs, house sits on 1/3 acre. SOLD AS IS! All room sizes are approximate.

20. 2018-01-19
    listed $25,000 156-char remark

    Show marketing remark (156 chars)

    5 bedroom home needs work but has endless possibilities! Nice bonus room area upstairs, house sits on 1/3 acre. SOLD AS IS! All room sizes are approximate.

ⓘ 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: $1,118 · $93/mo
• Projected year-2 tax: $1,806 · $151/mo
• Expected delta: +$688/yr (+$57/mo · 61.5%)

ⓘ 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 ≥95°F today · 16 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

Taxation est. · year 1

• Rental income: $19,922
• − Mortgage interest: −$8,957
• − Property taxes: −$1,118
• − Insurance: −$800
• − Repairs & maintenance: −$1,594
• − Management: −$1,594
• − Depreciation: −$4,652
• Taxable income: $1,208
• Est. tax owed @ 24.0%: −$290
• After-tax cash flow: $3,468/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: Sandusky City
• NCES district ID: 3904474
• Math proficiency: 24% ▼ -17.00%
• Reading proficiency: 37% ▼ -9.00%
• Median HH income: $34,583
• Composite: 25.1/100
• National rank: #7532
• State rank: #583 of 656 in OH

Livability — Sandusky

• Score: 83/100
• State rank: #63
• US rank: #929

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Sandusky, OH
• County: Erie County · 39,883 people
• City population: 39,883
• Metro: Sandusky, OH
• Population (ZIP): 39,883
• Household income: $62,082
• Rent vs Own: 39.1% rent · 60.9% own
• Severe rent burden: 1602.0

Population outlook (Erie County) Hauer SSP2

• Today (2025): 73,204 people
• By 2030: 71,341 · -2.5%
• By 2040: 66,771 · -8.8%
• By 2050: 62,512 · -14.6%
• By 2075: 56,154 · -23.3%
• By 2100: 49,045 · -33.0%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (72%)
• Race & ethnicity: White 72% Black 15% Two or more races 8% Hispanic / Latino 5%
• Common ancestry: Romanian 3% Slovak 2% Subsaharan African 1%
• Foreign-born: 1% · Canada
• Languages at home: 96% English-only · Spanish 2%

Political lean MEDSL · Erie

• 2024 margin: R (+14.1) · D 42.5% · R 56.6%
• 2008→2024 swing: -28.0pp toward R · 2008: 13.9pp · 2024: -14.1pp
• All cycles: 2024: R+14.1 2020: R+11.6 2016: R+9.8 2012: D+11.3 2008: D+13.9

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -151.99%
• Current HPI: 209.6383
• Rent YoY: —
• Metro: Sandusky, 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

+659.6% since first listed

4 events — show timeline

• 2026-05-26 Listed $189,900 FSBO.com
• 2022-06-01 Sold (Public Records) $87,000 Public Records
• 2018-03-26 Sold (MLS) $18,000 FAOR
• 2018-01-19 Listed $25,000 FAOR

Property tax history

-0.4%/yr

Latest (2025): $1,118 · -1.0% YoY. Source: county tax records.