CashFlowRE
Sign in Sign up
301 Howard St Triplex
B Composite 71.61
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 +6.4/15.0
  • Schools +4.7/10.0
  • Livability +4.0/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,000

301 Howard St · Findlay, OH 45840
3 bd · 3.0 ba · 2,212 sqft · MultiFamily public records · 15 Days on market
Built 1900 5,201 sqft lot $85/sqft · 15% below area Est $185k · at est.

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Three units on the University of Findlay Campus. Two newer furnaces / central air units, separate meters except water. . Showings 5PM or later

Key facts

  • Newer furnaces
  • Central air units
  • Separate meters

Tags

NEWER FURNACESCENTRAL AIR UNITSSEPARATE METERS

Property features AI

Finance

  • Other: Zoned (city)
  • Financial info: Triplex with 3 total units (all 3 currently leased); Tenant pays cable TV, electricity, gas, internet, and trash collection; Owner pays water, sewer, and taxes
  • HOA & community: Community features include curbs and sidewalks

Exterior

  • Parking: Off-street parking for 3 vehicles
  • Security: Other security features
  • Utilities: Public water (connected); Sanitary sewer (connected); Electricity available and connected; Natural gas available and connected; Cable available
  • Home design: Residential income property (triplex); Two and one-half levels; Two stories total; Single building
  • Construction: Vinyl siding; Block foundation; Built-in living area of approximately 2,212 (below-grade finished area noted)
  • Exterior features: Metal roof; Corner lot; Curbs and sidewalks

Interior

  • Kitchen: Electric range; Refrigerator; Disposal
  • Bedrooms: Information not provided
  • Flooring: Carpet; Vinyl
  • Bathrooms: Information not provided
  • Heating & cooling: Forced air heating (electric and natural gas); Central air; Window unit(s)
  • Interior features: Double-pane windows; ENERGY STAR qualified doors; Other
  • Laundry & utility: Washer and dryer; Laundry located in basement; Water heater

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 × 3-bed/3.0-bath units multifamily listed at $189k.

Deal economics

  • At list price, monthly cash flow is $2k ($28k/yr) — positive. Per door: $772/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $189k).
  • Recommended offer: $186k (1.5% below list) — sets the bar for market timing.
  • Cap rate 21.0% vs local median 5.0% in Findlay — 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 81/100 on livability (#98 in OH, #1,496 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: employment D+, commute F.
  • Findlay City (town): math 56% / reading 56% proficiency, ranked #357 of 656 in OH (top 54%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Northview Primary School (math 57% / reading 57%, grade C+, #729 of 1,584 statewide, top 48%, 361 students, 54% FRL); Donnell Middle School (math 57% / reading 54%, grade B-, #321 of 654 statewide, top 51%, 523 students, 41% FRL); Findlay High School (math 51% / reading 60%, grade C, #296 of 781 statewide, top 39%, 1,915 students, 31% FRL) — zoned schools at 42% FRL track the district average.
  • Market conditions: Rents rising fast (+5.7%/yr); 219 active listings in the ZIP; 257 units permitted in Hancock County in 2024 (150 in 5+ unit buildings).
  • At $4,468/mo this rent would consume 79% of the median local household income ($68k/yr) (locally 1540% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Hancock County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 5.7% rent growth), your $53k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($186k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $186,165 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  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 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?
  6. 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.
  7. 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.
  8. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.36%
Cap rate
21.01%
Cash-on-cash
52.55%
DSCR
3.34
GRM
3.5

CMA / ARV

ARV (median comp)
$184,521
List price
$189,000
Delta
2.43%
Verdict
FAIR
Comps
12 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.68% rent growth · sell at horizon

5-year hold
IRR
53.5%
Equity multiple
3.44×
Total profit
$129,349
Equity at exit
$28,181
10-year hold
IRR
59.7%
Equity multiple
7.73×
Total profit
$356,359
Equity at exit
$16,341

Cash invested: $52,920 (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 45840

Rents YoY
5.7%
Active inventory
219
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$4,468 medium interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$142 /mo · $1,709/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$938
Net cashflow
$2,317

Break-even live

Break-even rent $1,535
Max offer price $189,000
Occupancy floor 43%

Sensitivity live

Price -10% $2,424 -5% $2,371 +0% $2,317 +5% $2,264 +10% $2,210
Rent -10% $1,964 -5% $2,141 +0% $2,317 +5% $2,494 +10% $2,670
Rate -1.0pp $2,413 -0.5pp $2,365 base $2,317 +0.5pp $2,268 +1.0pp $2,219

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $4,468

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
$47,250
Closing costs
$5,670
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. 2026-05-14
    status Pending 145-char remark
  2. 2026-04-28
    listed $189,000 Active 145-char remark

ⓘ 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
$1,709 · $142/mo
Projected year-2 tax
$2,329 · $194/mo
Expected delta
+$620/yr (+$52/mo · 36.2%)

ⓘ 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 ≥98°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
$53,616
− Mortgage interest
−$10,587
− Property taxes
−$1,709
− Insurance
−$945
− Repairs & maintenance
−$4,289
− Management
−$4,289
− Depreciation
−$5,498
Taxable income
$26,298
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,312
After-tax cash flow
$21,497/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
Findlay City
NCES district ID
3910000
Math proficiency
56% ▼ -11.00%
Reading proficiency
56% ▼ -9.00%
Median HH income
$45,261
Composite
47.31/100
National rank
#2300
State rank
#357 of 656 in OH

Livability — Findlay

Score
81/100
State rank
#98
US rank
#1496

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Findlay, OH
County
Hancock County · 54,559 people
City population
54,559
Metro
Findlay, OH
Population (ZIP)
54,559
Household income
$68,083
Rent vs Own
34.0% rent · 66.0% own
Severe rent burden
1540.0

Population outlook (Hancock County) Hauer SSP2

Today (2025)
77,526 people
By 2030
77,777 · +0.3%
By 2040
76,976 · -0.7%
By 2050
74,479 · -3.9%
By 2075
65,741 · -15.2%
By 2100
52,942 · -31.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 6% Two or more races 5% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 3% Italian 2% Lithuanian 2%
Foreign-born
4% · Canada, China
Languages at home
94% English-only · Spanish 3% Other Asian/Pacific 1% Arabic 1%

Political lean MEDSL · Hancock

2024 margin
Solid R (+38.4) · D 30.2% · R 68.7% · Other 1.1%
2008→2024 swing
-15.3pp toward R · 2008: -23.1pp · 2024: -38.4pp
All cycles
2024: R+38.4 2020: R+37.5 2016: R+40.8 2012: R+28.3 2008: R+23.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -250.43%
Current HPI
194.9132
Rent YoY
▲ 5.68%
Metro
Findlay, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-05-14 Pending NORIS
  • 2026-04-28 Listed $189,000 NORIS

Property tax history

+3.5%/yr

Latest (2025): $1,709 · +26.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…