CashFlowRE
Sign in Sign up
1235 Twp Rd 353 🔨 Auction
C- Composite 53.87
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 +15.0/30.0
  • Appreciation +7.6/10.0
  • ARV discount +7.5/15.0
  • Schools +5.8/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$1

1235 Twp Rd 353 · Polk, OH 44866
3 bd · 2.5 ba · 2,262 sqft · SingleFamily public records · 18 Days on market
Built 1997 19 ac lot

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

Listing remarks

Going up for auction! A Hidden Gem with Potential!! Tucked away from the road, this rare geodesic dome home offers privacy, recreation, and endless possibilities! This property features nearly 19 acres of scenic countryside, including approximately 10+ wooded acres with untouched timber, creating an ideal setting for hunting, hiking, or recreation. Complementing the property is a large outbuilding, 35x70, equipped with electricity and a section featuring a concrete floor and separate entrance. The distinctive geodesic dome home is full of character and potential! The current layout includes 2 bedrooms, one full bathroom, laundry room, and inviting kitchen that overlooks the lower level, and

Key facts

  • 10 wooded acres
  • Nearly 19 acres
  • Large outbuilding

Tags

GEODESIC DOME HOMENEARLY 19 ACRES10 WOODED ACRESLARGE OUTBUILDINGEQUIPPED WITH ELECTRICITYCONCRETE FLOOR

Property features AI

Exterior

  • Utilities: Private well water; Private sewer; Cable available
  • Home design: Single family residence; 2 stories
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Deck; Wooded lot

Interior

  • Kitchen: Disposal; Oven; Range; Refrigerator; Eat-in kitchen
  • Bathrooms: 1 full bathroom; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; Heat pump; Central heating; Has heating
  • Interior features: Cathedral ceilings; Eat-in kitchen; Fireplace (other type); Full basement, partially finished
  • Laundry & utility: Washer; Dryer; Water softener (owned); Electric water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $1 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $988 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).

Location & tenants

  • Location reads 59/100 on livability (#1,032 in OH) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime C-, employment C-, schools F.
  • Ashland City (town): math 70% / reading 69% proficiency, ranked #165 of 656 in OH (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 7 active listings in the ZIP; 61 units permitted in Ashland County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Ashland County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (5.2% appreciation + 3.0% rent growth), your $0 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($0) is reasonable based on typical stale-listing flexibility.
Recommended offer $1

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. 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.
  4. 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.
  5. 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
125091.00%
Cap rate
1185860.68%
Cash-on-cash
4235194.24%
DSCR
188443.31
GRM
0.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

5.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
224854.07×
Total profit
$62,959
Equity at exit
$1
10-year hold
IRR
Equity multiple
485521.14×
Total profit
$135,946
Equity at exit
$1

Cash invested: $0 (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 44866

Home prices YoY
2.4%
Active inventory
7

Monthly cashflow live

Estimated rent
$1,251 medium interval (Pro) →
Mortgage (P&I)
$0
Tax est. 1.5%
$0 /mo · $0/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$988

Break-even live

Break-even rent
Max offer price $1
Occupancy floor 16%

Sensitivity live

Price -10% $988 -5% $988 +0% $988 +5% $988 +10% $988
Rent -10% $889 -5% $939 +0% $988 +5% $1,038 +10% $1,087
Rate -1.0pp $988 -0.5pp $988 base $988 +0.5pp $988 +1.0pp $988

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
$0
Closing costs
$0
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 12 events

  1. 2026-06-19
    days on market $1 Active 18 DOM
  2. 2026-06-18
    days on market $1 Active 17 DOM
  3. 2026-06-17
    days on market $1 Active 16 DOM
  4. 2026-06-16
    days on market $1 Active 15 DOM
  5. 2026-06-15
    days on market $1 Active 14 DOM
  6. 2026-06-14
    days on market $1 Active 12 DOM
  7. 2026-06-12
    days on market $1 Active 11 DOM
  8. 2026-06-09
    days on market $1 Active 8 DOM
  9. 2026-06-08
    days on market $1 Active 7 DOM
  10. 2026-06-07
    days on market $1 Active 6 DOM
  11. 2026-06-02
    remarks 699-char remark
  12. 2026-06-02
    listed $1 Active 1 DOM

ⓘ 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 2/10 Low 6 d/yr ≥98°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$15,011
− Mortgage interest
−$0
− Property taxes
−$0
− Insurance
−$0
− Repairs & maintenance
−$1,201
− Management
−$1,201
− Depreciation
−$0
Taxable income
$12,609
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,026
After-tax cash flow
$8,832/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
Ashland City
NCES district ID
3904350
Math proficiency
70% ▼ -2.00%
Reading proficiency
69% ▼ -4.00%
Median HH income
$43,164
Composite
58.31/100
National rank
#1015
State rank
#165 of 656 in OH

Livability — Polk

Score
59/100
State rank
#1032
US rank
#20487

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Ashland · 50,679 people
Population (ZIP)
2,454
Household income
$63,125
Rent vs Own
7.5% rent · 92.5% own

Population outlook (Ashland County) Hauer SSP2

Today (2025)
52,732 people
By 2030
51,728 · -1.9%
By 2040
48,956 · -7.2%
By 2050
46,070 · -12.6%
By 2075
38,945 · -26.1%
By 2100
30,883 · -41.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98%
Common ancestry
Polish 5% Subsaharan African 3% Slovak 3%
Foreign-born
0%
Languages at home
89% English-only · German/W. Germanic 9% Spanish 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Ashland

2024 margin
Solid R (+50.0) · D 24.5% · R 74.5%
2008→2024 swing
-26.7pp toward R · 2008: -23.3pp · 2024: -50.0pp
All cycles
2024: R+50.0 2020: R+48.7 2016: R+47.8 2012: R+30.0 2008: R+23.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.18%
Current HPI
218.4241
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

2 events — show timeline
  • 2026-06-02 Listed $1 ABOR
  • 2017-07-11 Sold (Public Records) $179,900 Public Records

Property tax history

+1.9%/yr

Latest (2025): $3,121 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…