CashFlowRE
Sign in Sign up
1705 Karen St
B- Composite 68.94
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 +26.2/30.0
  • ARV discount +14.3/15.0
  • DSCR +8.9/10.0
  • 1% rule +6.3/10.0
  • Schools +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

1705 Karen St · Lima, OH 45801
3 bd · 1.5 ba · 1,254 sqft · SingleFamily public records · 3 Days on market
Built 1954 $108/sqft · 15% below area Est $159k · 15% under

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

Listing remarks MLS

Charming 3-bedroom, 1.5 bath ranch situated on a desirable corner lot. This home offers tons of potential with a functional single-level layout, generous living space, and great natural light. Ideal for buyers looking to personalize or investors seeking their next project. Enjoy the added privacy of a corner lot and the convenience of ranch-style living. Don't miss the opportunity to make this home your own!

Key facts

  • 2 garage spots
  • Built 1954
  • Listed 2 days

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 single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $346 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Cap rate 9.4% vs local median 7.7% in Lima — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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.
  • Elida Local (rural): math 59% / reading 59% proficiency, ranked #311 of 656 in OH (top 47%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 74 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 88 units permitted in Allen County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($52k/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 $933 of loan paydown is wiped out by about $4k 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 $38k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 20y ago; this cycle's ask has dropped $40k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $39k; list at $135k implies a 246% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $135,000

Questions for the listing agent

  1. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.13%
Cap rate
9.37%
Cash-on-cash
10.98%
DSCR
1.49
GRM
7.4

CMA / ARV

ARV (median comp)
$159,045
List price
$135,000
Delta
-5.75%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
429 Lewis Blvd 0.06mi 3/1.0 1,232 (-2%) 0mo $174,000 $141 92
500 W Northern Ave 0.10mi 3/1.0 1,232 (-2%) 2mo $215,000 $175 89
2126 N Metcalf St 0.26mi 3/1.0 1,218 (-3%) 2mo $179,900 $148 80
524 Sandpiper St 0.41mi 3/1.5 1,340 (+7%) 0mo $232,000 $173 69
1809 N Metcalf St 0.44mi 3/2.5 1,176 (-6%) 0mo $199,900 $170 65
660 W Lane Ave 0.42mi 4/1.0 (+1) 1,305 (+4%) 2mo $180,000 $138 65
1014 Brower Rd. Rd 0.63mi 3/1.0 1,248 (-0%) 3mo $86,500 $69 65
1889 N Metcalf St 0.42mi 3/1.5 1,148 (-8%) 3mo $175,000 $152 64
570 Sandpiper St 0.42mi 3/2.0 1,128 (-10%) 1mo $160,000 $142 60
1200 N Main St 0.62mi 3/2.0 1,352 (+8%) 0mo $114,900 $85 56
2380 Mandolin Dr 0.68mi 3/2.0 1,120 (-11%) 1mo $182,900 $163 48
2381 Mandolin Dr 0.70mi 3/2.0 1,438 (+15%) 1mo $161,700 $112 40

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
0.1%
Equity multiple
1.00×
Total profit
$130
Equity at exit
$20,129
10-year hold
IRR
9.7%
Equity multiple
1.75×
Total profit
$28,391
Equity at exit
$11,672

Cash invested: $37,800 (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 45801

Active inventory
74
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,528 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$97 /mo · $1,167/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$321
Net cashflow
$346

Break-even live

Break-even rent $1,090
Max offer price $135,000
Occupancy floor 72%

Sensitivity live

Price -10% $422 -5% $384 +0% $346 +5% $308 +10% $269
Rent -10% $225 -5% $285 +0% $346 +5% $406 +10% $467
Rate -1.0pp $414 -0.5pp $380 base $346 +0.5pp $311 +1.0pp $275

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
$33,750
Closing costs
$4,050
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
330 W Ashton Ave Lima, OH 3.0 1.0 1288 $2,000 $1.55 44d 1 0.78mi

Listing history 26 events

  1. 2026-06-19
    days on market $135,000 Active 3 DOM
  2. 2026-06-18
    days on market $135,000 Active 2 DOM
  3. 2026-06-17
    remarks 467-char remark
  4. 2026-06-17
    pricedays on marketlisting id $135,000 Active 1 DOM
  5. 2026-06-15
    days on market $149,900 Active 151 DOM
  6. 2026-06-14
    days on market $149,900 Active 149 DOM
  7. 2026-06-12
    days on market $149,900 Active 148 DOM
  8. 2026-06-08
    days on market $149,900 Active 144 DOM
  9. 2026-06-07
    days on market $149,900 Active 143 DOM
  10. 2026-06-05
    days on market $149,900 Active 141 DOM
  11. 2026-06-04
    days on market $149,900 Active 139 DOM
  12. 2026-06-02
    days on market $149,900 Active 138 DOM
  13. 2026-06-01
    days on market $149,900 Active 137 DOM
  14. 2026-05-31
    days on market $149,900 Active 136 DOM
  15. 2026-05-31
    days on market $149,900 Active 135 DOM
  16. 2026-05-12
    price $155,000 411-char remark
    Show marketing remark (411 chars)

    Charming 3-bedroom, 1.5 bath ranch situated on a desirable corner lot. This home offers tons of potential with a functional single-level layout, generous living space, and great natural light. Ideal for buyers looking to personalize or investors seeking their next project. Enjoy the added privacy of a corner lot and the convenience of ranch-style living. Don't miss the opportunity to make this home your own!

  17. 2026-05-12
    price $155,000 411-char remark
    Show marketing remark (411 chars)

    Charming 3-bedroom, 1.5 bath ranch situated on a desirable corner lot. This home offers tons of potential with a functional single-level layout, generous living space, and great natural light. Ideal for buyers looking to personalize or investors seeking their next project. Enjoy the added privacy of a corner lot and the convenience of ranch-style living. Don't miss the opportunity to make this home your own!

  18. 2026-04-07
    price $164,000 411-char remark
    Show marketing remark (411 chars)

    Charming 3-bedroom, 1.5 bath ranch situated on a desirable corner lot. This home offers tons of potential with a functional single-level layout, generous living space, and great natural light. Ideal for buyers looking to personalize or investors seeking their next project. Enjoy the added privacy of a corner lot and the convenience of ranch-style living. Don't miss the opportunity to make this home your own!

  19. 2026-04-07
    price $164,000 411-char remark
    Show marketing remark (411 chars)

    Charming 3-bedroom, 1.5 bath ranch situated on a desirable corner lot. This home offers tons of potential with a functional single-level layout, generous living space, and great natural light. Ideal for buyers looking to personalize or investors seeking their next project. Enjoy the added privacy of a corner lot and the convenience of ranch-style living. Don't miss the opportunity to make this home your own!

  20. 2026-02-11
    price $169,000 411-char remark
    Show marketing remark (411 chars)

    Charming 3-bedroom, 1.5 bath ranch situated on a desirable corner lot. This home offers tons of potential with a functional single-level layout, generous living space, and great natural light. Ideal for buyers looking to personalize or investors seeking their next project. Enjoy the added privacy of a corner lot and the convenience of ranch-style living. Don't miss the opportunity to make this home your own!

  21. 2026-02-11
    price $169,000 411-char remark
    Show marketing remark (411 chars)

    Charming 3-bedroom, 1.5 bath ranch situated on a desirable corner lot. This home offers tons of potential with a functional single-level layout, generous living space, and great natural light. Ideal for buyers looking to personalize or investors seeking their next project. Enjoy the added privacy of a corner lot and the convenience of ranch-style living. Don't miss the opportunity to make this home your own!

  22. 2026-01-15
    listed $175,000 Active 411-char remark
    Show marketing remark (411 chars)

    Charming 3-bedroom, 1.5 bath ranch situated on a desirable corner lot. This home offers tons of potential with a functional single-level layout, generous living space, and great natural light. Ideal for buyers looking to personalize or investors seeking their next project. Enjoy the added privacy of a corner lot and the convenience of ranch-style living. Don't miss the opportunity to make this home your own!

  23. 2026-01-15
    listed $175,000 Active 411-char remark
    Show marketing remark (411 chars)

    Charming 3-bedroom, 1.5 bath ranch situated on a desirable corner lot. This home offers tons of potential with a functional single-level layout, generous living space, and great natural light. Ideal for buyers looking to personalize or investors seeking their next project. Enjoy the added privacy of a corner lot and the convenience of ranch-style living. Don't miss the opportunity to make this home your own!

  24. 2016-11-04
    historical
  25. 2006-09-28
    listed $77,500
  26. 1990-05-22
    soldstatus $39,000

ⓘ 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
$1,167 · $97/mo
Projected year-2 tax
$1,636 · $136/mo
Expected delta
+$470/yr (+$39/mo · 40.3%)

ⓘ 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
$18,338
− Mortgage interest
−$7,562
− Property taxes
−$1,167
− Insurance
−$675
− Repairs & maintenance
−$1,467
− Management
−$1,467
− Depreciation
−$3,927
Taxable income
$2,073
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$498
After-tax cash flow
$3,652/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
Elida Local
NCES district ID
3904577
Math proficiency
59% ▼ -11.00%
Reading proficiency
59% ▼ -7.00%
Median HH income
$46,632
Composite
49.93/100
National rank
#1934
State rank
#311 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 County · 21,739 people
City population
21,739
Metro
Lima, OH
Population (ZIP)
21,739
Household income
$51,731
Rent vs Own
45.7% rent · 54.3% own
Severe rent burden
1141.0

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 (71%)
Race & ethnicity
White 71% Black 14% Two or more races 8% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 2% Italian 1% Iranian 1%
Foreign-born
2% · Canada, China
Languages at home
96% English-only · Spanish 2%

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
▼ -164.79%
Current HPI
219.5329
Rent YoY
Metro
Lima, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+297.4% since first listed
11 events — show timeline
  • 2026-05-12 Price Changed $155,000 WRIST
  • 2026-05-12 Price Changed $155,000 WCARE
  • 2026-04-07 Price Changed $164,000 WCARE
  • 2026-04-07 Price Changed $164,000 WRIST
  • 2026-02-11 Price Changed $169,000 WCARE
  • 2026-02-11 Price Changed $169,000 WRIST
  • 2026-01-15 Listed $175,000 WCARE
  • 2026-01-15 Listed $175,000 WRIST
  • 2016-11-04 Listing Removed WRIST
  • 2006-09-28 Listed $77,500 WRIST
  • 1990-05-22 Sold (Public Records) $39,000 Public Records

Property tax history

+7.5%/yr

Latest (2025): $1,167 · -2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…