CashFlowRE
Sign in Sign up
49 -51 Lind Ave Duplex
C Composite 55.17
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 +27.7/30.0
  • DSCR +9.7/10.0
  • 1% rule +6.6/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$174,900

49 -51 Lind Ave · Mansfield, OH 44903
3 bd · 2.0 ba · 2,100 sqft · MultiFamily public records · 101 Days on market
Built 1930 4,439 sqft lot Est $118k · 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

Charming Multi-Family Opportunity in the heart of Mansfield! Offering strong investment potential or an excellent opportunity for owner-occupancy with rental income. This two-unit features both upper and lower units, each with separate entrances and utilities. Ideal for tenants or multi-generational living. Located just minutes from downtown, on a quiet dead end street, and only a few blocks from OhioHealth Mansfield Hospital, with a wide variety of shopping and dining options nearby. Public transportation is available. Both units offer spacious layouts, 3 BR, LR, DR, Kit with plenty of natural light. Includes off street parking for several vehicles. If you're looking to expand your investment portfolio or live in one unit while renting the other, don't miss this versatile opportunity! A one year home warranty is included. Seller is open to negotiation.

Key facts

  • Separate utilities
  • Off street parking
  • Separate entrances

Tags

MULTI-FAMILY OPPORTUNITYSEPARATE ENTRANCESSEPARATE UTILITIESMULTI-GENERATIONAL LIVINGQUIET DEAD END STREETOFF STREET PARKING

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 2 × 3-bed/1-bath units multifamily listed at $175k.

Deal economics

  • At list price, monthly cash flow is $527 ($6k/yr) — positive. Per door: $264/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $159k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 4.2% in Mansfield — 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 76/100 on livability (#224 in OH, #3,525 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools C-, crime D-, amenities D-.
  • Mansfield City (urban): math 24% / reading 33% proficiency, ranked #590 of 656 in OH (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 122 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 145 units permitted in Richland County in 2024 (0 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($65k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Richland County population projected at -18% 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 $49k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 101 days — a 9% lower offer ($159k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y 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.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $159,159 (9.0% below list)

Questions for the listing agent

  1. It's been on market 101 days. Have you received any prior offers? Is the seller open to a 9% 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 1930 — 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
1.16%
Cap rate
9.91%
Cash-on-cash
12.92%
DSCR
1.57
GRM
7.2

CMA / ARV

ARV (median comp)
$117,818
List price
$174,900
Delta
48.45%
Verdict
OVERPRICED
Comps
12 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
2.8%
Equity multiple
1.11×
Total profit
$5,193
Equity at exit
$26,078
10-year hold
IRR
12.3%
Equity multiple
1.97×
Total profit
$47,561
Equity at exit
$15,122

Cash invested: $48,972 (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 44903

Home prices YoY
-27.7%
Active inventory
122
Price-to-rent
14.4×

Monthly cashflow live

Estimated rent
$2,030 high interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$86 /mo · $1,036/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$426
Net cashflow
$527

Break-even live

Break-even rent $1,363
Max offer price $174,900
Occupancy floor 69%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,030

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
$43,725
Closing costs
$5,247
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
243 W 1st St Mansfield, OH 4.0 1.0 1470 $1,195 $0.81 43d 1 0.25mi

Listing history 25 events

  1. 2026-06-19
    days on market $174,900 Active 101 DOM
  2. 2026-06-18
    listing id $174,900 Active 100 DOM
  3. 2026-06-18
    days on market $174,900 Active 100 DOM
  4. 2026-06-17
    days on market $174,900 Active 99 DOM
  5. 2026-06-16
    days on market $174,900 Active 98 DOM
  6. 2026-06-15
    days on market $174,900 Active 97 DOM
  7. 2026-06-14
    days on market $174,900 Active 95 DOM
  8. 2026-06-12
    days on market $174,900 Active 94 DOM
  9. 2026-06-09
    days on market $174,900 Active 91 DOM
  10. 2026-06-08
    days on market $174,900 Active 90 DOM
  11. 2026-06-07
    days on market $174,900 Active 89 DOM
  12. 2026-06-05
    days on market $174,900 Active 86 DOM
  13. 2026-06-03
    days on market $174,900 Active 85 DOM
  14. 2026-06-02
    days on market $174,900 Active 84 DOM
  15. 2026-06-01
    days on market $174,900 Active 83 DOM
  16. 2026-05-31
    days on market $174,900 Active 82 DOM
  17. 2026-05-30
    days on market $174,900 Active 81 DOM
  18. 2026-03-10
    listed $179,900 Active 865-char remark
    Show marketing remark (865 chars)

    Charming Multi-Family Opportunity in the heart of Mansfield! Offering strong investment potential or an excellent opportunity for owner-occupancy with rental income. This two-unit features both upper and lower units, each with separate entrances and utilities. Ideal for tenants or multi-generational living. Located just minutes from downtown, on a quiet dead end street, and only a few blocks from OhioHealth Mansfield Hospital, with a wide variety of shopping and dining options nearby. Public transportation is available. Both units offer spacious layouts, 3 BR, LR, DR, Kit with plenty of natural light. Includes off street parking for several vehicles. If you're looking to expand your investment portfolio or live in one unit while renting the other, don't miss this versatile opportunity! A one year home warranty is included. Seller is open to negotiation.

  19. 2026-03-10
    listed $179,900 Active 865-char remark
    Show marketing remark (865 chars)

    Charming Multi-Family Opportunity in the heart of Mansfield! Offering strong investment potential or an excellent opportunity for owner-occupancy with rental income. This two-unit features both upper and lower units, each with separate entrances and utilities. Ideal for tenants or multi-generational living. Located just minutes from downtown, on a quiet dead end street, and only a few blocks from OhioHealth Mansfield Hospital, with a wide variety of shopping and dining options nearby. Public transportation is available. Both units offer spacious layouts, 3 BR, LR, DR, Kit with plenty of natural light. Includes off street parking for several vehicles. If you're looking to expand your investment portfolio or live in one unit while renting the other, don't miss this versatile opportunity! A one year home warranty is included. Seller is open to negotiation.

  20. 2023-03-01
    soldstatus $155,000
  21. 2022-03-28
    status Pending
  22. 2022-03-28
    historical
  23. 2022-03-04
    price $159,900
  24. 2021-12-18
    listed $169,900 Active
  25. 2010-06-15
    soldstatus $28,500

ⓘ 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
$1,036 · $86/mo
Projected year-2 tax
$1,882 · $157/mo
Expected delta
+$846/yr (+$71/mo · 81.7%)

ⓘ 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 ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$24,360
− Mortgage interest
−$9,797
− Property taxes
−$1,036
− Insurance
−$874
− Repairs & maintenance
−$1,949
− Management
−$1,949
− Depreciation
−$5,088
Taxable income
$3,667
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$880
After-tax cash flow
$5,448/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
Mansfield City
NCES district ID
3904429
Math proficiency
24% ▼ -19.00%
Reading proficiency
33% ▼ -12.00%
Median HH income
$32,435
Composite
23.25/100
National rank
#7934
State rank
#590 of 656 in OH

Livability — Mansfield

Score
76/100
State rank
#224
US rank
#3525

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mansfield, OH
County
Richland · 128,966 people
City population
16,349
Metro
Mansfield, OH
Population (ZIP)
26,804
Household income
$65,421
Rent vs Own
27.7% rent · 72.3% own
Severe rent burden
9.5

Population outlook (Richland County) Hauer SSP2

Today (2025)
115,577 people
By 2030
111,669 · -3.4%
By 2040
103,323 · -10.6%
By 2050
95,135 · -17.7%
By 2075
76,719 · -33.6%
By 2100
57,188 · -50.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Two or more races 9% Black 9% Hispanic / Latino 2% Asian 1%
Common ancestry
Slovak 2% Iranian 1% Romanian 1%
Foreign-born
1%
Languages at home
97% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Richland

2024 margin
Solid R (+42.3) · D 28.4% · R 70.8%
2008→2024 swing
-28.8pp toward R · 2008: -13.6pp · 2024: -42.3pp
All cycles
2024: R+42.3 2020: R+39.7 2016: R+37.5 2012: R+20.1 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -92.50%
Current HPI
241.9342
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

+531.2% since first listed
8 events — show timeline
  • 2026-03-10 Listed $179,900 MARMLS
  • 2026-03-10 Listed $179,900 ABOR
  • 2023-03-01 Sold (Public Records) $155,000 Public Records
  • 2022-03-28 Pending CBRMLS
  • 2022-03-28 Listing Removed CBRMLS
  • 2022-03-04 Price Changed $159,900 CBRMLS
  • 2021-12-18 Listed $169,900 CBRMLS
  • 2010-06-15 Sold (Public Records) $28,500 Public Records

Property tax history

+5.0%/yr

Latest (2025): $1,036 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…