CashFlowRE
Sign in Sign up
215 W Mound St
D Composite 41.84
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 +14.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.2/10.0
  • 1% rule +3.9/10.0
  • Schools +3.9/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$114,500

215 W Mound St · Sabina, OH 45169
3 bd · 1.5 ba · 1,008 sqft · Manufactured · 21 Days on market
Built 1991 0.42 ac lot

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

Listing remarks MLS

1991 Oakwood mobile 14x70 home with add on. Well located off the street. Owner wishes to relocate. Private location. Also has a detached garage and storage building.

Key facts

  • Covered front porch
  • Metal roof
  • Outbuildings

Tags

METAL ROOFCOVERED FRONT PORCHREAR DECKOUTBUILDINGSSTORAGE SHEDCHICKEN COOP

Property features AI

Exterior

  • Parking: Detached 1-car garage; Shared driveway
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One level; Built in 1991; No shared/common walls
  • Construction: Other foundation; Mobile size approximately 70 by 14
  • Exterior features: Deck; Shed(s) and outbuilding

Interior

  • Bedrooms: 3 main-level bedrooms
  • Flooring: Laminate flooring; Carpet; Vinyl flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom (1.5 total)
  • Heating & cooling: Central air conditioning; Electric heating
  • Interior features: Insulated windows throughout; Living area approximately 1008

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/1.5-bath manufactured listed at $114k.

Deal economics

  • At list price, monthly cash flow is $15 ($176/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 $102k (10.9% below list).
  • Recommended offer: $102k (10.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#734 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment D-.
  • East Clinton Local (rural): math 41% / reading 52% proficiency, ranked #489 of 656 in OH (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Sabina Elementary School (math 52% / reading 57%, grade C, #788 of 1,584 statewide, top 52%, 362 students, 55% FRL); East Clinton Junior High School (math 37% / reading 41%, grade F, #526 of 654 statewide, top 81%, 276 students, 45% FRL); East Clinton High School (math 17% / reading 57%, grade F, #564 of 781 statewide, top 74%, 320 students, 45% FRL) — zoned schools at 48% FRL track the district average.
  • Market conditions: 19 active listings in the ZIP; 119 units permitted in Clinton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $792 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Clinton County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 22y 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.
  • Current owner paid $21k; list at $114k implies a 445% gain — meaningful room to come down on a strong offer.
Recommended offer $102,021 (10.9% below list)

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. 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?
  3. 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.
  4. 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.
  5. 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
0.89%
Cap rate
6.45%
Cash-on-cash
0.55%
DSCR
1.02
GRM
9.4

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
-15.4%
Equity multiple
0.45×
Total profit
$-17,603
Equity at exit
$17,072
10-year hold
IRR
-6.9%
Equity multiple
0.56×
Total profit
$-14,062
Equity at exit
$9,900

Cash invested: $32,060 (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 45169

Home prices YoY
-14.9%
Active inventory
19
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,020 medium interval (Pro) →
Mortgage (P&I)
$600
Tax est. 1.5%
$143 /mo · $1,718/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$214
Net cashflow
$15

Break-even live

Break-even rent $1,002
Max offer price $114,500
Occupancy floor 94%

Sensitivity live

Price -10% $94 -5% $54 +0% $15 +5% $-25 +10% $-64
Rent -10% $-66 -5% $-26 +0% $15 +5% $55 +10% $95
Rate -1.0pp $72 -0.5pp $44 base $15 +0.5pp $-15 +1.0pp $-45

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
$28,625
Closing costs
$3,435
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 17 events

  1. 2026-06-21
    days on market $114,500 Active 21 DOM
  2. 2026-06-21
    days on market $114,500 Active 20 DOM
  3. 2026-06-18
    days on market $114,500 Active 18 DOM
  4. 2026-06-17
    days on market $114,500 Active 17 DOM
  5. 2026-06-16
    days on market $114,500 Active 16 DOM
  6. 2026-06-15
    days on market $114,500 Active 15 DOM
  7. 2026-06-14
    price $114,500 Active 13 DOM
  8. 2026-06-13
    days on market $119,500 Active 13 DOM
  9. 2026-06-12
    days on market $119,500 Active 12 DOM
  10. 2026-06-09
    days on market $119,500 Active 9 DOM
  11. 2026-06-08
    days on market $119,500 Active 8 DOM
  12. 2026-06-08
    days on market $119,500 Active 7 DOM
  13. 2026-06-07
    days on market $119,500 Active 6 DOM
  14. 2026-06-04
    days on market $119,500 Active 3 DOM
  15. 2026-06-02
    days on market $119,500 Active 2 DOM
  16. 2026-05-31
    remarks 699-char remark
  17. 2026-05-31
    listed $119,500 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$12,243
− Mortgage interest
−$6,414
− Property taxes
−$1,718
− Insurance
−$572
− Repairs & maintenance
−$979
− Management
−$979
− Depreciation
−$3,331
Taxable loss
−$1,751
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$420
After-tax cash flow
$596/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
East Clinton Local
NCES district ID
3904640
Math proficiency
41% ▼ -21.00%
Reading proficiency
52% ▼ -14.00%
Median HH income
$45,362
Composite
39.4/100
National rank
#3969
State rank
#489 of 656 in OH

Livability — Sabina

Score
65/100
State rank
#734
US rank
#13251

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sabina, OH
County
Clinton · 46,911 people
Population (ZIP)
4,410
Household income
$52,061
Rent vs Own
32.7% rent · 67.3% own
Severe rent burden
11.8

Population outlook (Clinton County) Hauer SSP2

Today (2025)
41,352 people
By 2030
40,831 · -1.3%
By 2040
39,049 · -5.6%
By 2050
36,408 · -12.0%
By 2075
29,652 · -28.3%
By 2100
20,736 · -49.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Lithuanian 1% Iranian 1% Romanian 1%
Foreign-born
0%
Languages at home
99% English-only · German/W. Germanic 1%

Political lean MEDSL · Clinton

2024 margin
Solid R (+54.6) · D 22.3% · R 76.9%
2008→2024 swing
-24.3pp toward R · 2008: -30.3pp · 2024: -54.6pp
All cycles
2024: R+54.6 2020: R+52.6 2016: R+52.6 2012: R+35.2 2008: R+30.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -47.66%
Current HPI
271.7764
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

+904.2% since first listed
14 events — show timeline
  • 2026-05-31 Listed $119,500 CBRMLS
  • 2015-06-23 Sold (MLS) $21,000 Cincy MLS
  • 2015-06-23 Sold (MLS) $21,000 CBRMLS
  • 2015-04-25 Contingent Cincy MLS
  • 2015-04-09 Pending Cincy MLS
  • 2015-04-09 Listing Removed CBRMLS
  • 2014-11-07 Listed $25,000 Cincy MLS
  • 2014-11-07 Listed $25,000 CBRMLS
  • 2005-01-05 Sold (Public Records) $8,000 Public Records
  • 2004-12-20 Sold (MLS) $8,000 Cincy MLS
  • 2004-12-20 Sold (MLS) $8,000 CBRMLS
  • 2004-12-14 Listing Removed CBRMLS
  • 2004-10-22 Listed $11,900 Cincy MLS
  • 2004-10-22 Listed $11,900 CBRMLS

Property tax history

+0.8%/yr

Latest (2025): $188 · -4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…