CashFlowRE
Sign in Sign up
2116 Canter Dr
B- Composite 67.89
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.6/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$67,500

2116 Canter Dr · Portsmouth, OH 45662
1 bd · 1.0 ba · 432 sqft · Other · 87 Days on market
Built 1992 2.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Property able to be sold with 2112 Canter Dr, parcel # 34-0384.000. Tiny home with a country feel, perfect low maintenance living! Hard to find flat area not in a flood zone! Lots of potential on this property, plenty of room to garden, fence in a yard, hunting land, and the list goes on. You must see it to believe it!

Key facts

  • 2 acre lot
  • Garage
  • Built 1992

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-bed/1.0-bath other listed at $68k.

Deal economics

  • At list price, monthly cash flow is $382 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($985 rent vs $68k).
  • Recommended offer: $63k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 73/100 on livability (#327 in OH) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, health & safety A+; Watch: crime F, commute F, employment F.
  • Portsmouth City (town): math 23% / reading 31% proficiency, ranked #601 of 656 in OH (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 16 active listings in the ZIP; lower-income renter base — watch delinquency; 8 units permitted in Scioto County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($37k/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 $467 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Scioto County population projected at -24% 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 $19k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 87 days — a 6% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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

  • Climate carrying-cost: moderate flood risk; major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,450 (6.0% below list)

Questions for the listing agent

  1. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  6. 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.
  7. 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
1.46%
Cap rate
13.08%
Cash-on-cash
24.25%
DSCR
2.08
GRM
5.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
17.5%
Equity multiple
1.71×
Total profit
$13,357
Equity at exit
$10,064
10-year hold
IRR
26.0%
Equity multiple
3.27×
Total profit
$42,837
Equity at exit
$5,836

Cash invested: $18,900 (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 45662

Active inventory
16
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$985 medium interval (Pro) →
Mortgage (P&I)
$354
Tax from tax record
$14 /mo · $167/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$207
Net cashflow
$382

Break-even live

Break-even rent $501
Max offer price $67,500
Occupancy floor 56%

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
$16,875
Closing costs
$2,025
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. 2026-05-11
    status Pending 322-char remark
    Show marketing remark (322 chars)

    Property able to be sold with 2112 Canter Dr, parcel # 34-0384.000. Tiny home with a country feel, perfect low maintenance living! Hard to find flat area not in a flood zone! Lots of potential on this property, plenty of room to garden, fence in a yard, hunting land, and the list goes on. You must see it to believe it!

  2. 2026-02-13
    status Active 322-char remark
    Show marketing remark (322 chars)

    Property able to be sold with 2112 Canter Dr, parcel # 34-0384.000. Tiny home with a country feel, perfect low maintenance living! Hard to find flat area not in a flood zone! Lots of potential on this property, plenty of room to garden, fence in a yard, hunting land, and the list goes on. You must see it to believe it!

  3. 2026-01-16
    status Pending 322-char remark
    Show marketing remark (322 chars)

    Property able to be sold with 2112 Canter Dr, parcel # 34-0384.000. Tiny home with a country feel, perfect low maintenance living! Hard to find flat area not in a flood zone! Lots of potential on this property, plenty of room to garden, fence in a yard, hunting land, and the list goes on. You must see it to believe it!

  4. 2026-01-16
    listed $67,500 Active 322-char remark
    Show marketing remark (322 chars)

    Property able to be sold with 2112 Canter Dr, parcel # 34-0384.000. Tiny home with a country feel, perfect low maintenance living! Hard to find flat area not in a flood zone! Lots of potential on this property, plenty of room to garden, fence in a yard, hunting land, and the list goes on. You must see it to believe it!

  5. 2026-01-16
    price $67,500 322-char remark
    Show marketing remark (322 chars)

    Property able to be sold with 2112 Canter Dr, parcel # 34-0384.000. Tiny home with a country feel, perfect low maintenance living! Hard to find flat area not in a flood zone! Lots of potential on this property, plenty of room to garden, fence in a yard, hunting land, and the list goes on. You must see it to believe it!

ⓘ 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
$167 · $14/mo
Projected year-2 tax
$610 · $51/mo
Expected delta
+$443/yr (+$37/mo · 265.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 13% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥102°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$11,816
− Mortgage interest
−$3,781
− Property taxes
−$167
− Insurance
−$338
− Repairs & maintenance
−$945
− Management
−$945
− Depreciation
−$1,964
Taxable income
$3,677
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$882
After-tax cash flow
$3,700/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
Portsmouth City
NCES district ID
3910027
Math proficiency
23% ▼ -21.00%
Reading proficiency
31% ▼ -21.00%
Median HH income
$27,311
Composite
21.52/100
National rank
#8319
State rank
#601 of 656 in OH

Livability — Portsmouth

Score
73/100
State rank
#327
US rank
#5379

Category grades

Amenities A+ 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
Portsmouth, OH
County
Scioto · 71,806 people
Population (ZIP)
26,972
Household income
$37,345
Rent vs Own
46.9% rent · 53.1% own
Severe rent burden
11.3

Population outlook (Scioto County) Hauer SSP2

Today (2025)
71,121 people
By 2030
67,817 · -4.6%
By 2040
61,021 · -14.2%
By 2050
54,016 · -24.1%
By 2075
38,532 · -45.8%
By 2100
25,734 · -63.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 6% Black 3% Hispanic / Latino 2%
Common ancestry
Lithuanian 2% Slovak 1% Iranian 1%
Foreign-born
1% · Canada, China
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Scioto

2024 margin
Solid R (+48.0) · D 25.7% · R 73.7%
2008→2024 swing
-41.6pp toward R · 2008: -6.3pp · 2024: -48.0pp
All cycles
2024: R+48.0 2020: R+42.2 2016: R+36.8 2012: R+2.0 2008: R+6.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -101.06%
Current HPI
141.5176
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

+0.0% since first listed
5 events — show timeline
  • 2026-05-11 Pending WRIST
  • 2026-02-13 Relisted WRIST
  • 2026-01-16 Pending WRIST
  • 2026-01-16 Price Changed $67,500 WRIST
  • 2026-01-16 Listed $67,500 WRIST

Property tax history

+25.3%/yr

Latest (2025): $167 · -26.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…