CashFlowRE
Sign in Sign up
509 Winbigler St
F Composite 33.79
Why this score? — see what drove the F 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).

  • Appreciation +9.1/10.0
  • Cash flow +7.4/30.0
  • Schools +5.8/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.5/10.0
  • 1% rule +1.4/10.0
  • ARV discount +0.0/15.0

$159,900

509 Winbigler St · Ansonia, OH 45303
3 bd · 1.0 ba · 1,025 sqft · SingleFamily public records · 5 Days on market
Built 1973 10,498 sqft lot Est $134k · 19% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover the charm of tranquil living in this delightful red brick home, perfectly situated on a generous 0.24-acre lot in Ansonia. This well-maintained single-story residence offers a peaceful retreat with all the conveniences for comfortable daily life. Step inside to a welcoming living area, where durable laminate wood-look flooring sets a warm and inviting tone, beautifully illuminated by natural light and featuring a well-proportioned layout. The cheerful eat-in kitchen boasts ample cabinetry, integrated appliances including a range and refrigerator, making meal preparation a breeze. Each of the three comfortable bedrooms provides a relaxing sanctuary, complete with practical ceiling fans for year-round comfort. The functional bathroom features a vanity with a sink and a toilet, illuminated by overhead lighting. Outside, a private patio area awaits, perfect for outdoor relaxation and enjoying the verdant surroundings. The property also includes a quaint storage shed, offering additional utility amidst the rural landscape. With its harmonious blend of indoor comfort and outdoor appeal, this home provides an idyllic setting for a serene lifestyle in Ansonia.

Key facts

  • Ample cabinetry
  • Ceiling fans
  • Eat-in kitchen

Tags

0.24-ACRE LOTLAMINATE WOOD-LOOK FLOORINGEAT-IN KITCHENAMPLE CABINETRYINTEGRATED APPLIANCESCEILING FANS

Property features AI

Finance

  • Financial info: Offered for sale

Exterior

  • Parking: Attached one-car garage with garage door opener
  • Security: Smoke detector(s)
  • Utilities: Cable available
  • Home design: One-story brick home; Residential zoning
  • Construction: Brick construction; Crawl space foundation
  • Exterior features: Patio; Outdoor storage; Shed(s); Smoke detector(s)

Interior

  • Kitchen: Eat-in kitchen (17 x 12)
  • Bedrooms: Three bedrooms on the main level (10 x 10, 10 x 12, 12 x 12)
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: Ceiling fan(s); High speed internet; Remodeled
  • Laundry & utility: Utility room on the main level (6 x 9); Electric 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-bed/1.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $-208 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $123k (22.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $102k (35.9% below list).
  • Recommended offer: $102k (35.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#416 in OH) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, cost of living A+; Watch: health & safety C-, employment D, amenities F.
  • Ansonia Local (rural): math 69% / reading 69% proficiency, ranked #170 of 656 in OH (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 5 active listings in the ZIP; 43 units permitted in Darke County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $14k of equity ($1k loan paydown + $13k appreciation (8.2% local appreciation)).
  • Darke County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 3, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 14y 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 $115k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $102,446 (35.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.64%
Cap rate
4.74%
Cash-on-cash
-5.56%
DSCR
0.75
GRM
13.0

CMA / ARV

ARV (on-the-fly)
$134,275
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
500 Smith St 0.10mi 3/1.0 1,000 (-2%) 9mo $127,500 $128 84
623 Smith St 0.10mi 2/1.0 (-1) 952 (-7%) 3mo $135,000 $142 76
211 N Pearl St 0.43mi 3/1.0 1,008 (-2%) 7mo $135,000 $134 71
200 E High St 0.24mi 2/1.0 (-1) 936 (-9%) 4mo $122,500 $131 66
400 E Cross 0.45mi 2/1.0 (-1) 1,040 (+2%) 7mo $131,700 $127 66
400 W High St 0.43mi 2/1.0 (-1) 1,104 (+8%) 24mo $100,000 $91 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

8.25% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.4%
Equity multiple
2.23×
Total profit
$55,222
Equity at exit
$124,256
10-year hold
IRR
15.8%
Equity multiple
4.80×
Total profit
$170,101
Equity at exit
$249,342

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.

ZIP-level market 45303

Home prices YoY
3.6%
Active inventory
5
Price-to-rent
13.0×

Monthly cashflow live

Estimated rent
$1,024 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$112 /mo · $1,340/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$-208

Break-even live

Break-even rent $1,287
Max offer price $123,238
Occupancy floor

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

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 5 events

  1. 2026-06-12
    statusdays on market $159,900 Pending 5 DOM
  2. 2026-06-09
    days on market $159,900 Active 4 DOM
  3. 2026-06-08
    days on market $159,900 Active 3 DOM
  4. 2026-06-07
    remarks 699-char remark
  5. 2026-06-07
    listed $159,900 Active 2 DOM

ⓘ 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
$1,340 · $112/mo
Projected year-2 tax
$1,917 · $160/mo
Expected delta
+$577/yr (+$48/mo · 43.0%)

ⓘ 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 ≥99°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$12,294
− Mortgage interest
−$8,957
− Property taxes
−$1,340
− Insurance
−$800
− Repairs & maintenance
−$983
− Management
−$983
− Depreciation
−$4,652
Taxable loss
−$5,422
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,301
After-tax cash flow
$-1,189/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
Ansonia Local
NCES district ID
3904662
Math proficiency
69% ▼ -15.00%
Reading proficiency
69% ▼ -8.00%
Median HH income
$44,736
Composite
58.04/100
National rank
#1034
State rank
#170 of 656 in OH

Livability — Ansonia

Score
71/100
State rank
#416
US rank
#6854

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

Census place
Ansonia, OH
County
Darke · 50,606 people
Population (ZIP)
2,169
Household income
$54,669
Rent vs Own
23.0% rent · 77.0% own

Population outlook (Darke County) Hauer SSP2

Today (2025)
49,377 people
By 2030
47,494 · -3.8%
By 2040
43,553 · -11.8%
By 2050
39,320 · -20.4%
By 2075
30,091 · -39.1%
By 2100
21,110 · -57.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Black 1% Two or more races 1% Hispanic / Latino 1%
Common ancestry
Slovak 1% Serbian 1% Iranian 1%
Foreign-born
0%

Political lean MEDSL · Darke

2024 margin
Solid R (+65.4) · D 17.0% · R 82.3%
2008→2024 swing
-29.2pp toward R · 2008: -36.1pp · 2024: -65.4pp
All cycles
2024: R+65.4 2020: R+63.6 2016: R+61.2 2012: R+44.9 2008: R+36.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 8.25%
Current HPI
236.5453
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

+515.0% since first listed
15 events — show timeline
  • 2026-06-04 Listed $159,900 WRIST
  • 2026-06-04 Listed $159,900 Dayton MLS
  • 2021-02-26 Sold (MLS) $115,000 Dayton MLS
  • 2021-02-26 Sold (MLS) $115,000 Dayton MLS
  • 2021-01-21 Listed $109,900 Dayton MLS
  • 2013-08-20 Sold (Public Records) $75,000 Public Records
  • 2013-02-27 Sold (MLS) $35,900 Dayton MLS
  • 2013-02-27 Sold (MLS) $35,900 Dayton MLS
  • 2013-02-27 Sold (MLS) $35,900 WRIST
  • 2012-11-13 Listed $42,900 Dayton MLS
  • 2012-11-13 Listed $42,900 WRIST
  • 1994-11-23 Sold (Public Records) $45,000 Public Records
  • 1992-01-07 Sold (Public Records) $38,500 Public Records
  • 1987-12-01 Sold (Public Records) $34,500 Public Records
  • 1987-10-27 Sold (Public Records) $26,000 Public Records

Property tax history

+3.9%/yr

Latest (2025): $1,340 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…