CashFlowRE
Sign in Sign up
306 E High st St 🏷️ Likely Rental
C+ Composite 60.37
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 +21.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.6/10.0
  • Livability +3.8/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$110,000

306 E High st St · Fostoria, OH 44830
4 bd · 2.0 ba · 2,155 sqft · SingleFamily · 233 Days on market
Built 1928 Fair condition 8,712 sqft lot Est $170k · 35% under ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Large two-story home with detached garage property is tenant occupied with steady cashflow

Key facts

  • 8,712 sq ft lot
  • Garage
  • Built 1928

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Security: See remarks for security details
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas available
  • Home design: Single family residence; Two levels
  • Construction: Vinyl siding; Block foundation; Built with block foundation
  • Exterior features: Residential zoning; Garage(s) on the property

Interior

  • Flooring: Other flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Has heating (other); Wall unit cooling
  • Interior features: Drapes on windows; See remarks for additional interior details; 10 total rooms; Unfinished block basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $110,000 price doesn't fit this home's estimated sale value (~$170,245) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $110k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $164 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 4.4% in Fostoria — 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 (#216 in OH, #3,330 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, commute F, employment D-.
  • Fostoria City (town): math 30% / reading 39% proficiency, ranked #566 of 656 in OH (top 86%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 44 active listings in the ZIP; 45 units permitted in Seneca County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Seneca County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 233 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 233 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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.
  8. 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.
  9. 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
1.06%
Cap rate
8.09%
Cash-on-cash
6.40%
DSCR
1.28
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$170,245
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
622 Walnut St 0.36mi 4/2.0 2,144 (-0%) 2mo $182,000 $85 80
354 W Fremont St 0.39mi 4/2.0 2,030 (-6%) 2mo $60,000 $30 70
827 N Main St 0.42mi 3/2.0 (-1) 2,109 (-2%) 11mo $245,000 $116 62
414 E Tiffin St 0.42mi 3/2.0 (-1) 2,106 (-2%) 18mo $125,000 $59 57
120 Elm St 0.25mi 5/2.0 (+1) 2,404 (+12%) 10mo $190,000 $79 55
145 E Crocker St 0.56mi 4/2.0 2,014 (-6%) 10mo $171,000 $85 55
827 Buckley St 0.50mi 3/1.5 (-1) 2,285 (+6%) 6mo $155,000 $68 54
337 N Union St 0.44mi 4/1.0 1,994 (-8%) 12mo $95,000 $48 53
911 N Main St 0.50mi 4/2.5 1,855 (-14%) 2mo $215,000 $116 50
326 W Center St 0.57mi 4/2.0 2,376 (+10%) 17mo $160,000 $67 42
719 N Main 0.31mi 3/1.5 (-1) 2,425 (+12%) 20mo $194,500 $80 41
430 W Center St 0.68mi 3/2.0 (-1) 1,966 (-9%) 12mo $144,362 $73 38

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
-6.4%
Equity multiple
0.76×
Total profit
$-7,340
Equity at exit
$16,401
10-year hold
IRR
3.2%
Equity multiple
1.23×
Total profit
$7,158
Equity at exit
$9,511

Cash invested: $30,800 (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 44830

Home prices YoY
-16.1%
Active inventory
44
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,170 medium interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$164

Break-even live

Break-even rent $962
Max offer price $110,000
Occupancy floor 81%

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
$27,500
Closing costs
$3,300
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 15 events

  1. 2026-06-18
    days on market $110,000 Active 233 DOM
  2. 2026-06-17
    days on market $110,000 Active 232 DOM
  3. 2026-06-16
    days on market $110,000 Active 231 DOM
  4. 2026-06-15
    days on market $110,000 Active 230 DOM
  5. 2026-06-13
    days on market $110,000 Active 228 DOM
  6. 2026-06-12
    days on market $110,000 Active 227 DOM
  7. 2026-06-09
    days on market $110,000 Active 224 DOM
  8. 2026-06-08
    days on market $110,000 Active 223 DOM
  9. 2026-06-08
    days on market $110,000 Active 222 DOM
  10. 2026-06-04
    days on market $110,000 Active 218 DOM
  11. 2026-06-02
    days on market $110,000 Active 217 DOM
  12. 2026-06-01
    days on market $110,000 Active 216 DOM
  13. 2026-05-31
    days on market $110,000 Active 215 DOM
  14. 2026-05-19
    price $110,000
  15. 2025-10-28
    listed $130,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 17 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
$14,043
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$550
− Repairs & maintenance
−$1,123
− Management
−$1,123
− Depreciation
−$3,200
Taxable income
$235
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$56
After-tax cash flow
$1,916/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.

Condition & rehab AI · 7 photos

Fair 45/100 Moderate rehab

The home requires significant exterior repairs and maintenance, including painting, foundation repair, landscaping, and fencing. These improvements would significantly increase its value and appeal to potential buyers or renters.

Repairs flagged

  • Major exterior siding — Significant damage and discoloration visible in the independent image.
  • Major exterior foundation — Visible cracks and unevenness in the independent image.
  • Major exterior landscaping — Significant overgrowth and disrepair in the independent image.
  • Major exterior fencing — Visible damage and unevenness in the independent image.

Value-add opportunities

  • Both paint exterior — Fresh paint can improve the curb appeal and value of the home.
  • Both repair foundation — A repaired foundation can improve the structural integrity and value of the home.
  • Both landscape yard — A well-maintained yard can improve the curb appeal and value of the home.
  • Both repair fencing — A repaired fence can improve the safety and value of the home.

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Significant damage and discoloration visible in the independent image. Major $15,000–50,000
exterior foundation · Visible cracks and unevenness in the independent image. Major $15,000–50,000
exterior landscaping · Significant overgrowth and disrepair in the independent image. Major $15,000–50,000
exterior fencing · Visible damage and unevenness in the independent image. Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Both paint exterior — Fresh paint can improve the curb appeal and value of the home.
  • Both repair foundation — A repaired foundation can improve the structural integrity and value of the home.
  • Both landscape yard — A well-maintained yard can improve the curb appeal and value of the home.
  • Both repair fencing — A repaired fence can improve the safety and value of the home.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Fostoria City
NCES district ID
3904399
Math proficiency
30% ▼ -21.00%
Reading proficiency
39% ▼ -10.00%
Median HH income
$36,902
Composite
28.65/100
National rank
#6702
State rank
#566 of 656 in OH

Livability — Fostoria

Score
76/100
State rank
#216
US rank
#3330

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fostoria, OH
County
Seneca · 70,739 people
City population
18,409
Population (ZIP)
18,409
Household income
$61,589
Rent vs Own
27.1% rent · 72.9% own
Severe rent burden
9.8

Population outlook (Seneca County) Hauer SSP2

Today (2025)
54,243 people
By 2030
52,947 · -2.4%
By 2040
49,842 · -8.1%
By 2050
46,689 · -13.9%
By 2075
39,889 · -26.5%
By 2100
32,155 · -40.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 10% Two or more races 7% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Lithuanian 2% Italian 2% Slovak 1%
Foreign-born
3% · Canada, South Korea
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · Seneca

2024 margin
Solid R (+37.5) · D 30.7% · R 68.2% · Other 1.0%
2008→2024 swing
-34.8pp toward R · 2008: -2.7pp · 2024: -37.5pp
All cycles
2024: R+37.5 2020: R+34.2 2016: R+31.2 2012: R+8.4 2008: R+2.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.93%
Current HPI
224.2583
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

-15.4% since first listed
2 events — show timeline
  • 2026-05-19 Price Changed $110,000 WCARE
  • 2025-10-28 Listed $130,000 WCARE

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…