CashFlowRE
Sign in Sign up
183 Chicago Ave
B- Composite 68.13
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 +27.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.4/10.0
  • 1% rule +6.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$134,700

183 Chicago Ave · Marion, OH 43302
3 bd · 1.0 ba · 1,396 sqft · SingleFamily public records · 48 Days on market
Built 1908 7,405 sqft lot $96/sqft · 22% below area Est $173k · 22% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Make this affordable property your own! 3 bedrooms, spacious living room & kitchen, 1st floor laundry. New furnace and water heater. Fenced backyard. Garage and ample off street parking. Priced to sell!

Key facts

  • 7,405 sq ft lot
  • Garage
  • Built 1908

Property features AI

Exterior

  • Parking: Detached garage with 1 parking space
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Two levels; Built in 1908; No shared/common walls
  • Construction: Stone foundation
  • Exterior features: Patio

Interior

  • Flooring: Laminate; Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Window air conditioning units
  • Interior features: Insulated windows; Crawl space basement

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 3-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $378 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $131k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.7% vs local median 6.8% in Marion — 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 65/100 on livability (#704 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, crime D+, amenities F.
  • Marion City (town): math 22% / reading 31% proficiency, ranked #600 of 656 in OH (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 208 active listings in the ZIP; 53 units permitted in Marion County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($55k/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 $931 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Marion 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 $38k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 18y ago; this cycle's ask has dropped $25k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $115k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1908 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,659 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1908 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.14%
Cap rate
9.66%
Cash-on-cash
12.03%
DSCR
1.54
GRM
7.3

CMA / ARV

ARV (median comp)
$172,913
List price
$134,700
Delta
-22.10%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
174 Barnhart St 0.04mi 3/1.5 1,296 (-7%) 1mo $189,000 $146 83
194 Chicago Ave 0.03mi 3/1.5 1,287 (-8%) 1mo $197,000 $153 82
151 Barnhart St 0.08mi 3/2.0 1,560 (+12%) 2mo $223,000 $143 72
196 Forest Lawn Blvd 0.26mi 2/1.5 (-1) 1,326 (-5%) 4mo $203,000 $153 69
437 Forest Lawn Blvd 0.61mi 2/1.5 (-1) 1,424 (+2%) 0mo $160,000 $112 61
138 Carhart St 0.44mi 2/2.0 (-1) 1,488 (+7%) 4mo $40,000 $27 57
210 Hane Ave 0.49mi 3/2.0 1,528 (+10%) 2mo $177,000 $116 56
271 Uhler Ave 0.42mi 3/1.5 1,192 (-15%) 2mo $219,900 $184 52
479 Uhler Ave 0.70mi 2/1.5 (-1) 1,320 (-5%) 1mo $219,900 $167 51
482 E George St 0.70mi 3/1.0 1,539 (+10%) 1mo $85,000 $55 49
310 Hane Ave 0.59mi 3/1.5 1,596 (+14%) 1mo $189,900 $119 46
594 E George St 0.55mi 4/2.0 (+1) 1,543 (+10%) 3mo $26,500 $17 45

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
1.5%
Equity multiple
1.06×
Total profit
$2,216
Equity at exit
$20,084
10-year hold
IRR
11.1%
Equity multiple
1.87×
Total profit
$32,782
Equity at exit
$11,646

Cash invested: $37,716 (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 43302

Home prices YoY
-33.9%
Active inventory
208
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,529 medium interval (Pro) →
Mortgage (P&I)
$706
Tax from tax record
$67 /mo · $806/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$321
Net cashflow
$378

Break-even live

Break-even rent $1,050
Max offer price $134,700
Occupancy floor 70%

Sensitivity live

Price -10% $454 -5% $416 +0% $378 +5% $340 +10% $302
Rent -10% $257 -5% $318 +0% $378 +5% $439 +10% $499
Rate -1.0pp $446 -0.5pp $412 base $378 +0.5pp $343 +1.0pp $308

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
$33,675
Closing costs
$4,041
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 48 events

  1. 2026-06-21
    days on market $134,700 Active 48 DOM
  2. 2026-06-19
    days on market $134,700 Active 46 DOM
  3. 2026-06-18
    days on market $134,700 Active 45 DOM
  4. 2026-06-17
    days on market $134,700 Active 44 DOM
  5. 2026-06-16
    days on market $134,700 Active 43 DOM
  6. 2026-06-16
    price $134,700 Active 42 DOM
  7. 2026-06-15
    days on market $139,700 Active 42 DOM
    Show marketing remark (208 chars)

    Make this affordable property your own! 3 bedrooms, spacious living room & kitchen, 1st floor laundry. New furnace and water heater. Fenced backyard. Garage and ample off street parking. Priced to sell!

  8. 2026-06-14
    days on market $139,700 Active 40 DOM
  9. 2026-06-12
    days on market $139,700 Active 39 DOM
  10. 2026-06-09
    days on market $139,700 Active 36 DOM
  11. 2026-06-09
    price $139,700 Active 35 DOM
  12. 2026-06-08
    days on market $140,000 Active 35 DOM
    Show marketing remark (208 chars)

    Make this affordable property your own! 3 bedrooms, spacious living room & kitchen, 1st floor laundry. New furnace and water heater. Fenced backyard. Garage and ample off street parking. Priced to sell!

  13. 2026-06-07
    days on market $140,000 Active 34 DOM
  14. 2026-06-05
    days on market $140,000 Active 31 DOM
  15. 2026-06-03
    days on market $140,000 Active 30 DOM
  16. 2026-06-02
    days on market $140,000 Active 29 DOM
  17. 2026-06-01
    pricedays on market $140,000 Active 28 DOM
    Show marketing remark (208 chars)

    Make this affordable property your own! 3 bedrooms, spacious living room & kitchen, 1st floor laundry. New furnace and water heater. Fenced backyard. Garage and ample off street parking. Priced to sell!

  18. 2026-05-31
    days on market $146,700 Active 27 DOM
  19. 2026-05-30
    days on market $146,700 Active 26 DOM
  20. 2026-05-15
    price $154,700 208-char remark
    Show marketing remark (208 chars)

    Make this affordable property your own! 3 bedrooms, spacious living room & kitchen, 1st floor laundry. New furnace and water heater. Fenced backyard. Garage and ample off street parking. Priced to sell!

  21. 2026-05-15
    price $154,700 208-char remark
    Show marketing remark (208 chars)

    Make this affordable property your own! 3 bedrooms, spacious living room & kitchen, 1st floor laundry. New furnace and water heater. Fenced backyard. Garage and ample off street parking. Priced to sell!

  22. 2026-05-15
    price $154,700
    Show marketing remark (208 chars)

    Make this affordable property your own! 3 bedrooms, spacious living room & kitchen, 1st floor laundry. New furnace and water heater. Fenced backyard. Garage and ample off street parking. Priced to sell!

  23. 2026-05-04
    listed $159,700 Active 208-char remark
    Show marketing remark (208 chars)

    Make this affordable property your own! 3 bedrooms, spacious living room & kitchen, 1st floor laundry. New furnace and water heater. Fenced backyard. Garage and ample off street parking. Priced to sell!

  24. 2026-05-04
    listed $159,700 Active 208-char remark
    Show marketing remark (208 chars)

    Make this affordable property your own! 3 bedrooms, spacious living room & kitchen, 1st floor laundry. New furnace and water heater. Fenced backyard. Garage and ample off street parking. Priced to sell!

  25. 2026-05-04
    listed $159,700 Active
    Show marketing remark (208 chars)

    Make this affordable property your own! 3 bedrooms, spacious living room & kitchen, 1st floor laundry. New furnace and water heater. Fenced backyard. Garage and ample off street parking. Priced to sell!

  26. 2022-04-21
    soldstatus $115,000
  27. 2022-04-14
    soldstatus $115,000 Closed
  28. 2022-03-14
    historical Contingent Finance and Inspection
  29. 2022-03-12
    listed $109,900 Active
  30. 2017-12-24
    historical
  31. 2017-11-02
    soldstatus $47,900
  32. 2017-11-01
    historical
  33. 2017-10-31
    soldstatus $47,900 Closed
  34. 2017-09-07
    historical
  35. 2017-09-06
    listed $47,900
  36. 2017-09-06
    listed $47,900
  37. 2017-09-02
    historical
  38. 2017-09-02
    listed $47,900
  39. 2017-08-02
    historical
  40. 2017-05-02
    listed $47,900
  41. 2017-04-28
    listed $47,900
  42. 2010-02-05
    historical
  43. 2010-01-15
    listed $64,900
  44. 2009-05-10
    historical
  45. 2009-04-27
    listed $64,900
  46. 2009-01-30
    historical
  47. 2009-01-29
    soldstatus $24,900 Closed
  48. 2008-11-12
    listed $33,500

ⓘ 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
$806 · $67/mo
Projected year-2 tax
$1,454 · $121/mo
Expected delta
+$647/yr (+$54/mo · 80.3%)

ⓘ 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 ≥100°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
$18,347
− Mortgage interest
−$7,545
− Property taxes
−$806
− Insurance
−$674
− Repairs & maintenance
−$1,468
− Management
−$1,468
− Depreciation
−$3,919
Taxable income
$2,468
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$592
After-tax cash flow
$3,945/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
Marion City
NCES district ID
3904433
Math proficiency
22% ▼ -17.00%
Reading proficiency
31% ▼ -8.00%
Median HH income
$32,327
Composite
21.58/100
National rank
#8306
State rank
#600 of 656 in OH

Livability — Marion

Score
65/100
State rank
#704
US rank
#12605

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marion, OH
County
Marion County · 53,702 people
City population
53,702
Metro
Marion, OH
Population (ZIP)
53,702
Household income
$55,057
Rent vs Own
36.6% rent · 63.4% own
Severe rent burden
1554.0

Population outlook (Marion County) Hauer SSP2

Today (2025)
62,078 people
By 2030
60,049 · -3.3%
By 2040
55,413 · -10.7%
By 2050
50,604 · -18.5%
By 2075
40,162 · -35.3%
By 2100
29,105 · -53.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Black 6% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Arabic 1%

Political lean MEDSL · Marion

2024 margin
Solid R (+41.4) · D 28.9% · R 70.3%
2008→2024 swing
-32.5pp toward R · 2008: -8.9pp · 2024: -41.4pp
All cycles
2024: R+41.4 2020: R+38.6 2016: R+34.4 2012: R+7.6 2008: R+8.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -114.52%
Current HPI
223.5344
Rent YoY
Metro
Marion, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+302.1% since first listed
41 events — show timeline
  • 2026-06-15 Price Changed $134,700 MARMLS
  • 2026-06-15 Price Changed $134,700 KCBOR
  • 2026-06-15 Price Changed $134,700 CBRMLS
  • 2026-06-08 Price Changed $139,700 KCBOR
  • 2026-06-08 Price Changed $139,700 MARMLS
  • 2026-06-08 Price Changed $139,700 CBRMLS
  • 2026-06-01 Price Changed $140,000 KCBOR
  • 2026-06-01 Price Changed $140,000 MARMLS
  • 2026-06-01 Price Changed $140,000 CBRMLS
  • 2026-05-26 Price Changed $146,700 KCBOR
  • 2026-05-26 Price Changed $146,700 MARMLS
  • 2026-05-26 Price Changed $146,700 CBRMLS
  • 2026-05-15 Price Changed $154,700 KCBOR
  • 2026-05-15 Price Changed $154,700 MARMLS
  • 2026-05-15 Price Changed $154,700 CBRMLS
  • 2026-05-04 Listed $159,700 CBRMLS
  • 2026-05-04 Listed $159,700 KCBOR
  • 2026-05-04 Listed $159,700 MARMLS
  • 2022-04-21 Sold (Public Records) $115,000 Public Records
  • 2022-04-14 Sold (MLS) $115,000 CBRMLS
  • 2022-03-14 Contingent CBRMLS
  • 2022-03-12 Listed $109,900 CBRMLS
  • 2017-12-24 Listing Removed CBRMLS
  • 2017-11-02 Sold (Public Records) $47,900 Public Records
  • 2017-11-01 Listing Removed CBRMLS
  • 2017-10-31 Sold (MLS) $47,900 CBRMLS
  • 2017-09-07 Listing Removed CBRMLS
  • 2017-09-06 Listed $47,900 CBRMLS
  • 2017-09-06 Listed $47,900 CBRMLS
  • 2017-09-02 Listed $47,900 CBRMLS
  • 2017-09-02 Listing Removed CBRMLS
  • 2017-08-02 Listing Removed CBRMLS
  • 2017-05-02 Listed $47,900 CBRMLS
  • 2017-04-28 Listed $47,900 CBRMLS
  • 2010-02-05 Listing Removed CBRMLS
  • 2010-01-15 Listed $64,900 CBRMLS
  • 2009-05-10 Listing Removed CBRMLS
  • 2009-04-27 Listed $64,900 CBRMLS
  • 2009-01-30 Listing Removed CBRMLS
  • 2009-01-29 Sold (MLS) $24,900 CBRMLS
  • 2008-11-12 Listed $33,500 CBRMLS

Property tax history

-0.5%/yr

Latest (2025): $806 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…