CashFlowRE
Sign in Sign up
1330 Carr St Duplex
C+ Composite 61.66
Why this score? — see what drove the C+ 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
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$195,000

1330 Carr St · Sandusky, OH 44870
3 bd · 2.0 ba · 1,828 sqft · MultiFamily public records · 146 Days on market
Built 1901 10,080 sqft lot $107/sqft · 67% above area Est $132k · 48% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

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

Listing remarks MLS

Excellent investment opportunity in the heart of Sandusky! This fully rented duplex offers immediate cash flow and a strong addition to any portfolio. The upper unit features 2 bedrooms and 1 full bathroom, while the lower unit offers 3 bedrooms and 1 full bathroom, providing flexible rental appeal. Both units are currently occupied, making this a true turnkey income-producing property. Located in a desirable and convenient area near shopping, dining, schools, and major routes, this property is well-positioned for long-term rental demand. Whether you're expanding your portfolio or stepping into investment ownership, this is a smart addition to any portfolio.

Key facts

  • Immediate cash flow
  • Fully rented duplex
  • 0.23 acre lot

Tags

FULLY RENTED DUPLEXIMMEDIATE CASH FLOWLONG TERM RENTAL DEMAND

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 1×2bd/1ba + 1×3bd/1ba units multifamily listed at $195k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive. Per door: $702/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $195k).
  • Recommended offer: $172k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.9% vs local median 5.4% in Sandusky — 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 83/100 on livability (#63 in OH, #929 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D-, employment F.
  • Sandusky City (town): math 24% / reading 37% proficiency, ranked #583 of 656 in OH (top 89%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 209 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 128 units permitted in Erie County in 2024 (5 in 5+ unit buildings).
  • At $3,333/mo this rent would consume 64% of the median local household income ($62k/yr) (locally 1602% 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.
  • Erie County population projected at -15% 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 $55k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 146 days — a 12% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $95k; list at $195k implies a 105% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $171,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 146 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Crime grade is D 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?
  8. 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.
  9. 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.
  10. 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
1.71%
Cap rate
14.93%
Cash-on-cash
30.86%
DSCR
2.37
GRM
4.9

CMA / ARV

ARV (median comp)
$131,950
List price
$195,000
Delta
47.78%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
25.6%
Equity multiple
2.06×
Total profit
$57,799
Equity at exit
$29,075
10-year hold
IRR
33.3%
Equity multiple
4.03×
Total profit
$165,382
Equity at exit
$16,860

Cash invested: $54,600 (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 44870

Active inventory
209
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$3,333 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$125 /mo · $1,503/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$700
Net cashflow
$1,404

Break-even live

Break-even rent $1,556
Max offer price $195,000
Occupancy floor 53%

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

UnitsBedsBathsEst. rent
1× unit 2 1 $1,510
1× unit 3 1 $1,823
Total (2 units) $3,333

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
$48,750
Closing costs
$5,850
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
156 E Market St Sandusky, OH 1.0–2.0 1.0–2.5 1266 $3,539 $2.79 43d 5 0.96mi
1032 Perry St Sandusky, OH 4.0 2.5 1845 $850 $0.46 43d 1 1.15mi

Listing history 19 events

  1. 2026-06-19
    days on market $195,000 Active 146 DOM
  2. 2026-06-18
    days on market $195,000 Active 145 DOM
  3. 2026-06-17
    days on market $195,000 Active 144 DOM
  4. 2026-06-16
    days on market $195,000 Active 143 DOM
  5. 2026-06-15
    days on market $195,000 Active 142 DOM
  6. 2026-06-14
    days on market $195,000 Active 140 DOM
  7. 2026-06-12
    days on market $195,000 Active 139 DOM
  8. 2026-06-09
    days on market $195,000 Active 136 DOM
  9. 2026-06-08
    days on market $195,000 Active 135 DOM
  10. 2026-06-07
    days on market $195,000 Active 134 DOM
  11. 2026-06-03
    days on market $195,000 Active 130 DOM
  12. 2026-06-02
    days on market $195,000 Active 129 DOM
  13. 2026-06-01
    days on market $195,000 Active 128 DOM
  14. 2026-05-31
    days on market $195,000 Active 127 DOM
  15. 2026-05-30
    days on market $195,000 Active 126 DOM
  16. 2026-04-17
    price $195,000 666-char remark
    Show marketing remark (666 chars)

    Excellent investment opportunity in the heart of Sandusky! This fully rented duplex offers immediate cash flow and a strong addition to any portfolio. The upper unit features 2 bedrooms and 1 full bathroom, while the lower unit offers 3 bedrooms and 1 full bathroom, providing flexible rental appeal. Both units are currently occupied, making this a true turnkey income-producing property. Located in a desirable and convenient area near shopping, dining, schools, and major routes, this property is well-positioned for long-term rental demand. Whether you're expanding your portfolio or stepping into investment ownership, this is a smart addition to any portfolio.

  17. 2026-01-23
    listed $200,000 Active 666-char remark
    Show marketing remark (666 chars)

    Excellent investment opportunity in the heart of Sandusky! This fully rented duplex offers immediate cash flow and a strong addition to any portfolio. The upper unit features 2 bedrooms and 1 full bathroom, while the lower unit offers 3 bedrooms and 1 full bathroom, providing flexible rental appeal. Both units are currently occupied, making this a true turnkey income-producing property. Located in a desirable and convenient area near shopping, dining, schools, and major routes, this property is well-positioned for long-term rental demand. Whether you're expanding your portfolio or stepping into investment ownership, this is a smart addition to any portfolio.

  18. 2021-08-02
    soldstatus $95,000
  19. 2002-12-19
    soldstatus $72,000

ⓘ 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
$1,503 · $125/mo
Projected year-2 tax
$2,272 · $189/mo
Expected delta
+$770/yr (+$64/mo · 51.2%)

ⓘ 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 ≥94°F today · 16 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
$39,996
− Mortgage interest
−$10,923
− Property taxes
−$1,503
− Insurance
−$975
− Repairs & maintenance
−$3,200
− Management
−$3,200
− Depreciation
−$5,673
Taxable income
$14,523
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,486
After-tax cash flow
$13,362/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
Sandusky City
NCES district ID
3904474
Math proficiency
24% ▼ -17.00%
Reading proficiency
37% ▼ -9.00%
Median HH income
$34,583
Composite
25.1/100
National rank
#7532
State rank
#583 of 656 in OH

Livability — Sandusky

Score
83/100
State rank
#63
US rank
#929

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sandusky, OH
County
Erie County · 39,883 people
City population
39,883
Metro
Sandusky, OH
Population (ZIP)
39,883
Household income
$62,082
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
1602.0

Population outlook (Erie County) Hauer SSP2

Today (2025)
73,204 people
By 2030
71,341 · -2.5%
By 2040
66,771 · -8.8%
By 2050
62,512 · -14.6%
By 2075
56,154 · -23.3%
By 2100
49,045 · -33.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 15% Two or more races 8% Hispanic / Latino 5%
Common ancestry
Romanian 3% Slovak 2% Subsaharan African 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Erie

2024 margin
R (+14.1) · D 42.5% · R 56.6%
2008→2024 swing
-28.0pp toward R · 2008: 13.9pp · 2024: -14.1pp
All cycles
2024: R+14.1 2020: R+11.6 2016: R+9.8 2012: D+11.3 2008: D+13.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -151.99%
Current HPI
209.6383
Rent YoY
Metro
Sandusky, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+170.8% since first listed
4 events — show timeline
  • 2026-04-17 Price Changed $195,000 FAOR
  • 2026-01-23 Listed $200,000 FAOR
  • 2021-08-02 Sold (Public Records) $95,000 Public Records
  • 2002-12-19 Sold (Public Records) $72,000 Public Records

Property tax history

+1.2%/yr

Latest (2025): $1,503 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…