CashFlowRE
Sign in Sign up
10550 County Rd 53 Rd 🔨 Auction
D+ Composite 46.2
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Schools +5.1/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1

10550 County Rd 53 Rd · Somerset, OH 43783
5 bd · 3.5 ba · 4,848 sqft · SingleFamily · 1 Days on market
Built 1998 3.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Rarely does a property come to auction that offers such a diverse combination of quality living, agricultural improvements, and income potential. Located in the scenic countryside of Perry County, this exceptional 50+/- acre property is being offered in three parcels and combinations, providing opportunities for homeowners, investors and farmers. Parcel #1 - The centerpiece of the offering is an attractive custom built brick ranch home situated on approximately 3 acres. Featuring 4,848 square feet of living space, (2,424 SF on main floor) the home offers 5 bedrooms and 3½ baths, including a fully finished walkout basement. Basement walls are ICF-insulated, reinforced concrete. Qualit

Key facts

  • Birch cabinetry
  • 3 acre lot
  • 5 garage spots

Tags

CUSTOM BUILT BRICK RANCH HOMEICF INSULATED BASEMENT WALLSHICKORY HARDWOOD FLOORINGBIRCH CABINETRYHARD SURFACE COUNTERTOPSPARTIALLY COVERED DECK

Property features AI

Finance

  • Other: Property sits on approximately 3.0 acres

Exterior

  • Parking: Attached garage; Detached garage; Five garage spaces; Farm building parking
  • Utilities: Private sewer; Well water
  • Home design: Single-family residence; One level; Built in 1998
  • Construction: Poured foundation
  • Exterior features: Patio; Deck; Shed(s) and outbuilding

Interior

  • Bedrooms: Three main-level bedrooms
  • Bathrooms: Three full bathrooms; One half bathroom
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Walk-out full basement; Insulated windows throughout

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $1 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 5-bed/3.5-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).

Location & tenants

  • Location reads 71/100 on livability (#415 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, employment D+, amenities F.
  • Northern Local (rural): math 56% / reading 64% proficiency, ranked #284 of 656 in OH (top 43%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 29 active listings in the ZIP; 35 units permitted in Perry County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $0 of loan paydown is wiped out by about $0 of value loss. Plan a longer hold.
  • Perry County population projected at -15% 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 $0 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $1

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 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?
  3. 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?
  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
142927.00%
Cap rate
1354945.96%
Cash-on-cash
4839070.24%
DSCR
215312.40
GRM
0.0

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
Equity multiple
256913.23×
Total profit
$71,935
Equity at exit
$0
10-year hold
IRR
Equity multiple
554745.67×
Total profit
$155,329
Equity at exit
$0

Cash invested: $0 (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 43783

Home prices YoY
-13.4%
Active inventory
29

Monthly cashflow live

Estimated rent
$1,429 medium interval (Pro) →
Mortgage (P&I)
$0
Tax est. 1.5%
$0 /mo · $0/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$1,129

Break-even live

Break-even rent
Max offer price $1
Occupancy floor 16%

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
$0
Closing costs
$0
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 2 events

  1. 2026-06-18
    remarks 692-char remark
  2. 2026-06-18
    listed $1 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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$17,151
− Mortgage interest
−$0
− Property taxes
−$0
− Insurance
−$0
− Repairs & maintenance
−$1,372
− Management
−$1,372
− Depreciation
−$0
Taxable income
$14,407
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,458
After-tax cash flow
$10,092/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
Northern Local
NCES district ID
3904905
Math proficiency
56% ▼ -13.00%
Reading proficiency
64% ▼ -10.00%
Median HH income
$54,557
Composite
51.48/100
National rank
#1724
State rank
#284 of 656 in OH

Livability — Somerset

Score
71/100
State rank
#415
US rank
#6835

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Perry · 33,432 people
Metro
Columbus, OH
Population (ZIP)
5,031
Household income
$64,261
Rent vs Own
13.7% rent · 86.3% own
Severe rent burden
4.2

Population outlook (Perry County) Hauer SSP2

Today (2025)
35,614 people
By 2030
34,925 · -1.9%
By 2040
32,919 · -7.6%
By 2050
30,375 · -14.7%
By 2075
23,805 · -33.2%
By 2100
17,756 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3%
Common ancestry
Slovak 4% Serbian 3% Iranian 2%
Foreign-born
0% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Perry

2024 margin
Solid R (+54.5) · D 22.4% · R 76.9%
2008→2024 swing
-51.5pp toward R · 2008: -3.0pp · 2024: -54.5pp
All cycles
2024: R+54.5 2020: R+49.5 2016: R+40.3 2012: R+4.4 2008: R+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -44.54%
Current HPI
286.7254
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…