CashFlowRE
Sign in Sign up
400 E Pearl St
C+ Composite 61.84
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 +21.6/30.0
  • ARV discount +13.4/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.7/10.0
  • Schools +4.7/10.0
  • Livability +4.0/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

400 E Pearl St · Findlay, OH 45840
2 bd · 1.0 ba · 925 sqft · SingleFamily public records · 80 Days on market
Built 1962 10,498 sqft lot $151/sqft · 13% below area Est $161k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great home, perfect for a starter home or an investment! located near amenities. Seller related to realtor.

Key facts

  • 0.24 acre lot
  • 2 parking spots
  • Built 1962

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-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $212 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $136k (2.9% below list).
  • Recommended offer: $132k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 5.0% in Findlay — 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 81/100 on livability (#98 in OH, #1,496 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: employment D+, commute F.
  • Findlay City (town): math 56% / reading 56% proficiency, ranked #357 of 656 in OH (top 54%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+5.7%/yr); 219 active listings in the ZIP; 257 units permitted in Hancock County in 2024 (150 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Hancock County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 5.7% rent growth), your $39k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 16y ago; this cycle's ask has dropped $30k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $63k; list at $140k implies a 122% gain — meaningful room to come down on a strong offer.
Recommended offer $131,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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.
  7. 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.
  8. 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
0.97%
Cap rate
8.11%
Cash-on-cash
6.50%
DSCR
1.29
GRM
8.6

CMA / ARV

ARV (median comp)
$161,188
List price
$139,900
Delta
-13.21%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
400 E Pearl St 0.00mi 3/1.0 (+1) 925 (0%) 0mo $132,000 $143 95
125 E Wallace St 0.29mi 2/1.0 892 (-4%) 20mo $25,000 $28 64
125 W Mcpherson Ave 0.52mi 2/1.0 840 (-9%) 2mo $145,000 $173 59
1201 S Blanchard St 0.54mi 2/1.0 1,008 (+9%) 10mo $170,000 $169 51
420 3rd St 0.54mi 2/1.0 1,032 (+12%) 21mo $175,000 $170 38
532 3rd St St 0.55mi 3/2.0 (+1) 1,052 (+14%) 10mo $185,000 $176 34
423 1st St 0.70mi 3/1.5 (+1) 1,063 (+15%) 2mo $205,000 $193 34

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 · 5.68% rent growth · sell at horizon

5-year hold
IRR
-3.6%
Equity multiple
0.86×
Total profit
$-5,430
Equity at exit
$20,860
10-year hold
IRR
8.7%
Equity multiple
1.74×
Total profit
$28,815
Equity at exit
$12,096

Cash invested: $39,172 (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 45840

Rents YoY
5.7%
Active inventory
219
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,359 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$69 /mo · $831/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$212

Break-even live

Break-even rent $1,090
Max offer price $139,900
Occupancy floor 79%

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
$34,975
Closing costs
$4,197
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 16 events

  1. 2026-05-19
    price $139,900 107-char remark
    Show marketing remark (107 chars)

    Great home, perfect for a starter home or an investment! located near amenities. Seller related to realtor.

  2. 2026-05-11
    price $142,900 107-char remark
    Show marketing remark (107 chars)

    Great home, perfect for a starter home or an investment! located near amenities. Seller related to realtor.

  3. 2026-05-01
    price $144,900 107-char remark
    Show marketing remark (107 chars)

    Great home, perfect for a starter home or an investment! located near amenities. Seller related to realtor.

  4. 2026-04-15
    price $149,900 107-char remark
    Show marketing remark (107 chars)

    Great home, perfect for a starter home or an investment! located near amenities. Seller related to realtor.

  5. 2026-03-24
    price $154,900 107-char remark
    Show marketing remark (107 chars)

    Great home, perfect for a starter home or an investment! located near amenities. Seller related to realtor.

  6. 2026-03-21
    price $164,900 107-char remark
    Show marketing remark (107 chars)

    Great home, perfect for a starter home or an investment! located near amenities. Seller related to realtor.

  7. 2026-03-03
    listed $169,900 Active 107-char remark
    Show marketing remark (107 chars)

    Great home, perfect for a starter home or an investment! located near amenities. Seller related to realtor.

  8. 2017-02-23
    soldstatus $63,000
  9. 2011-05-05
    soldstatus $52,000
  10. 2011-05-04
    soldstatus $52,000 472-char remark
    Show marketing remark (472 chars)

    Why Pay Rent? Neat as a Pin! Fresh and clean and ready to move in and enjoy. You'll find a large Living Room and Dining Room. Nice Sized Bedrooms and the Utility is large and the carpeted area could be a great Home Office or 3rd Bedroom. This home features newer flooring and updated Kitchen and bath. All in a quiet and stable neighborhood. Go to www.DougSellsProperty.com for additional pictures or call Doug Finney, WebMLS, Realty at 419-306-9853 to schedule a showing.

  11. 2011-05-04
    soldstatus $52,000
    Show marketing remark (472 chars)

    Why Pay Rent? Neat as a Pin! Fresh and clean and ready to move in and enjoy. You'll find a large Living Room and Dining Room. Nice Sized Bedrooms and the Utility is large and the carpeted area could be a great Home Office or 3rd Bedroom. This home features newer flooring and updated Kitchen and bath. All in a quiet and stable neighborhood. Go to www.DougSellsProperty.com for additional pictures or call Doug Finney, WebMLS, Realty at 419-306-9853 to schedule a showing.

  12. 2010-10-20
    listed $52,000 472-char remark
    Show marketing remark (472 chars)

    Why Pay Rent? Neat as a Pin! Fresh and clean and ready to move in and enjoy. You'll find a large Living Room and Dining Room. Nice Sized Bedrooms and the Utility is large and the carpeted area could be a great Home Office or 3rd Bedroom. This home features newer flooring and updated Kitchen and bath. All in a quiet and stable neighborhood. Go to www.DougSellsProperty.com for additional pictures or call Doug Finney, WebMLS, Realty at 419-306-9853 to schedule a showing.

  13. 2010-10-20
    listed $54,000
    Show marketing remark (472 chars)

    Why Pay Rent? Neat as a Pin! Fresh and clean and ready to move in and enjoy. You'll find a large Living Room and Dining Room. Nice Sized Bedrooms and the Utility is large and the carpeted area could be a great Home Office or 3rd Bedroom. This home features newer flooring and updated Kitchen and bath. All in a quiet and stable neighborhood. Go to www.DougSellsProperty.com for additional pictures or call Doug Finney, WebMLS, Realty at 419-306-9853 to schedule a showing.

  14. 2006-06-29
    soldstatus $69,100
  15. 1997-01-10
    soldstatus $63,000
  16. 1992-08-21
    soldstatus $35,000

ⓘ 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
$831 · $69/mo
Projected year-2 tax
$1,507 · $126/mo
Expected delta
+$676/yr (+$56/mo · 81.3%)

ⓘ 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 ≥99°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
$16,307
− Mortgage interest
−$7,837
− Property taxes
−$831
− Insurance
−$700
− Repairs & maintenance
−$1,305
− Management
−$1,305
− Depreciation
−$4,070
Taxable income
$260
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$63
After-tax cash flow
$2,485/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
Findlay City
NCES district ID
3910000
Math proficiency
56% ▼ -11.00%
Reading proficiency
56% ▼ -9.00%
Median HH income
$45,261
Composite
47.31/100
National rank
#2300
State rank
#357 of 656 in OH

Livability — Findlay

Score
81/100
State rank
#98
US rank
#1496

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Findlay, OH
County
Hancock County · 54,559 people
City population
54,559
Metro
Findlay, OH
Population (ZIP)
54,559
Household income
$68,083
Rent vs Own
34.0% rent · 66.0% own
Severe rent burden
1540.0

Population outlook (Hancock County) Hauer SSP2

Today (2025)
77,526 people
By 2030
77,777 · +0.3%
By 2040
76,976 · -0.7%
By 2050
74,479 · -3.9%
By 2075
65,741 · -15.2%
By 2100
52,942 · -31.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 6% Two or more races 5% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 3% Italian 2% Lithuanian 2%
Foreign-born
4% · Canada, China
Languages at home
94% English-only · Spanish 3% Other Asian/Pacific 1% Arabic 1%

Political lean MEDSL · Hancock

2024 margin
Solid R (+38.4) · D 30.2% · R 68.7% · Other 1.1%
2008→2024 swing
-15.3pp toward R · 2008: -23.1pp · 2024: -38.4pp
All cycles
2024: R+38.4 2020: R+37.5 2016: R+40.8 2012: R+28.3 2008: R+23.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -250.43%
Current HPI
194.9132
Rent YoY
▲ 5.68%
Metro
Findlay, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+299.7% since first listed
16 events — show timeline
  • 2026-05-19 Price Changed $139,900 NORIS
  • 2026-05-11 Price Changed $142,900 NORIS
  • 2026-05-01 Price Changed $144,900 NORIS
  • 2026-04-15 Price Changed $149,900 NORIS
  • 2026-03-24 Price Changed $154,900 NORIS
  • 2026-03-21 Price Changed $164,900 NORIS
  • 2026-03-03 Listed $169,900 NORIS
  • 2017-02-23 Sold (Public Records) $63,000 Public Records
  • 2011-05-05 Sold (Public Records) $52,000 Public Records
  • 2011-05-04 Sold (MLS) $52,000 NORIS
  • 2011-05-04 Sold (MLS) $52,000 NORIS
  • 2010-10-20 Listed $54,000 NORIS
  • 2010-10-20 Listed $52,000 NORIS
  • 2006-06-29 Sold (Public Records) $69,100 Public Records
  • 1997-01-10 Sold (Public Records) $63,000 Public Records
  • 1992-08-21 Sold (Public Records) $35,000 Public Records

Property tax history

+2.9%/yr

Latest (2025): $831 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…