CashFlowRE
Sign in Sign up
711 College Ave
D Composite 43.33
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
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$39,900

711 College Ave · Lima, OH 45805
4 bd · 1.0 ba · 1,714 sqft · SingleFamily public records · 2 Days on market
Built 1921 8,232 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor Special! This 4-bedroom, 2-bath home offers 1,714 square feet of potential! Built in 1921, this property of features classic character ready to be restored. Additional highlights include a detached one-car garage, fenced in backyard, and a 728 sq ft partial basement. This home does require significant repairs and updates, but presents a great opportunity for investors or buyers looking to renovate and add value. Being sold as-is.

Key facts

  • Fenced in backyard
  • Partial basement
  • 8,232 sq ft lot

Tags

DETACHED ONE-CAR GARAGEFENCED IN BACKYARDPARTIAL BASEMENT

Property features AI

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Residential zoning; Property condition: fixer
  • Construction: Wood siding; Block foundation; Built with traditional construction materials
  • Exterior features: Covered patio/porch; Deck; Porch; Fenced yard; Detached garage structure

Interior

  • Flooring: Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Wood flooring; Fireplace; Partial basement

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 4-bed/1.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $40k).
  • Cap rate 36.5% vs local median 7.7% in Lima — 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 64/100 on livability (#787 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: crime F, amenities F, commute F.
  • Lima City (urban): math 29% / reading 36% proficiency, ranked #575 of 656 in OH (top 88%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 83% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 105 active listings in the ZIP; 7 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; 88 units permitted in Allen County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($66k/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 $276 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Allen County population projected at -14% 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 $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 3.6% of price; built in 1921 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $39,900

Questions for the listing agent

  1. Built in 1921 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is F 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?
  5. 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?
  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 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
4.28%
Cap rate
36.48%
Cash-on-cash
107.80%
DSCR
5.80
GRM
1.9

CMA / ARV

ARV (on-the-fly)
$133,692
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1206 Rice Ave 0.06mi 3/1.0 (-1) 1,643 (-4%) 4mo $144,000 $88 82
824 Rice Ave 0.35mi 4/2.0 1,667 (-3%) 4mo $28,000 $17 72
1120 Richie Ave 0.12mi 3/1.0 (-1) 1,884 (+10%) 3mo $114,000 $61 70
1600 Leland Ave 0.47mi 3/2.0 (-1) 1,684 (-2%) 1mo $190,900 $113 66
1150 Brice Ave 0.16mi 4/2.0 1,468 (-14%) 1mo $114,900 $78 64
956 Rice Ave 0.22mi 4/1.5 1,463 (-15%) 1mo $107,500 $73 62
1521 Oakland Pkwy 0.50mi 3/1.5 (-1) 1,694 (-1%) 8mo $225,900 $133 61
974 Richie Ave 0.28mi 3/1.5 (-1) 1,464 (-15%) 2mo $175,000 $120 54
1541 Oakland Pkwy 0.56mi 4/2.5 1,874 (+9%) 3mo $142,000 $76 50
735 Brice Ave 0.66mi 3/2.0 (-1) 1,795 (+5%) 3mo $155,000 $86 50
745 Brice Ave 0.62mi 4/1.5 1,915 (+12%) 6mo $95,000 $50 45
120 S Woodlawn Ave 0.64mi 3/1.5 (-1) 1,954 (+14%) 5mo $51,500 $26 35

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
Equity multiple
6.15×
Total profit
$57,525
Equity at exit
$5,949
10-year hold
IRR
Equity multiple
12.88×
Total profit
$132,682
Equity at exit
$3,450

Cash invested: $11,172 (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 45805

Active inventory
105
Price-to-rent
1.9×

Monthly cashflow live

Estimated rent
$1,709 high interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$121 /mo · $1,449/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$359
Net cashflow
$1,004

Break-even live

Break-even rent $439
Max offer price $39,900
Occupancy floor 36%

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
$9,975
Closing costs
$1,197
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.

Rent comps 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
405 N Kenilworth Ave Lima, OH 3.0 1.0 1352 $1,795 $1.33 43d 1 0.30mi
555 Haller St Lima, OH 3.0 2.0 1953 $1,700 $0.87 43d 1 0.60mi
420 N Baxter St Lima, OH 3.0 2.0 1386 $1,200 $0.87 43d 1 0.60mi
228 Nye St Lima, OH 4.0 2.0 1686 $675 $0.40 43d 1 0.94mi
330 W Ashton Ave Lima, OH 3.0 1.0 1288 $2,000 $1.55 43d 1 1.06mi
43 Town Sq Lima, OH 2.0–3.0 1.0–2.0 1100 $1,413 $1.28 43d 9 1.25mi
608 S Primrose Pl Lima, OH 3.0 2.0 1200 $2,500 $2.08 43d 1 1.32mi

Listing history 2 events

  1. 2026-04-30
    status Pending
  2. 2026-04-28
    listed $39,900 Active

ⓘ 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
$1,449 · $121/mo
Projected year-2 tax
$1,449 · $121/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 18 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
$20,510
− Mortgage interest
−$2,235
− Property taxes
−$1,449
− Insurance
−$200
− Repairs & maintenance
−$1,641
− Management
−$1,641
− Depreciation
−$1,161
Taxable income
$12,184
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,924
After-tax cash flow
$9,119/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
Lima City
NCES district ID
3904422
Math proficiency
29% ▼ -13.00%
Reading proficiency
36% ▼ -6.00%
Median HH income
$29,685
Composite
26.31/100
National rank
#7243
State rank
#575 of 656 in OH

Livability — Lima

Score
64/100
State rank
#787
US rank
#14288

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lima, OH
County
Allen · 98,169 people
City population
21,739
Metro
Lima, OH
Population (ZIP)
24,746
Household income
$65,954
Rent vs Own
36.3% rent · 63.7% own
Severe rent burden
8.0

Population outlook (Allen County) Hauer SSP2

Today (2025)
100,321 people
By 2030
97,693 · -2.6%
By 2040
91,802 · -8.5%
By 2050
86,152 · -14.1%
By 2075
73,659 · -26.6%
By 2100
58,716 · -41.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 15% Two or more races 6% Hispanic / Latino 4% Asian 1%
Common ancestry
Italian 2% Slovak 2% Romanian 2%
Foreign-born
2% · Canada, Vietnam
Languages at home
96% English-only · Spanish 1% Vietnamese 1%

Political lean MEDSL · Allen

2024 margin
Solid R (+44.1) · D 27.5% · R 71.6%
2008→2024 swing
-23.4pp toward R · 2008: -20.7pp · 2024: -44.1pp
All cycles
2024: R+44.1 2020: R+39.5 2016: R+38.2 2012: R+25.7 2008: R+20.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -156.78%
Current HPI
210.6397
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

2 events — show timeline
  • 2026-04-30 Pending WCARE
  • 2026-04-28 Listed $39,900 WCARE

Property tax history

+2.6%/yr

Latest (2025): $1,449 · +24.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…