CashFlowRE
Sign in Sign up
330 Park St Duplex
B+ Composite 78.12
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
  • ARV discount +13.8/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.3/5.0
  • Rent growth +3.8/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$165,000

330 Park St · Lancaster, OH 43130
3 bd · 2.0 ba · 1,776 sqft · MultiFamily public records · 156 Days on market
Built 1900 6,098 sqft lot $93/sqft · 14% below area Est $192k · 14% under ↓ 12% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

If you've been waiting on a real value-add opportunity in Lancaster, this is one worth your attention. This duplex sits in a location tenants consistently want — close to shopping, schools, restaurants, and main travel routes — which is exactly what protects long-term occupancy and rent growth. The bones are there. The location is right. What it needs now is the work. This property does require significant renovation, but that's where the margin lives. With proper rehab, the projected gross rental income is approximately $2,000+ per month, making this an excellent repositioning play for investors who understand how to create equity and lock in strong cash flow. Two units under one roof means: Diversified income Lower vacancy risk Simpler management Better long-term appreciation This is not a turnkey property — and it's not priced like one. It's a chance to step into Lancaster, improve the asset, and build real equity the way rental portfolios were built long before over-priced flips became the norm. Buy it right. Renovate it smart. Let it perform.

Key facts

  • 6,098 sq ft lot
  • Built 1900
  • Listed 156 days

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 × 2-bed/1-bath units multifamily listed at $165k.

Deal economics

  • At list price, monthly cash flow is $997 ($12k/yr) — positive. Per door: $498/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $165k).
  • Recommended offer: $145k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.5% vs local median 4.0% in Lancaster — 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 86/100 on livability (#41 in OH, #423 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime D, employment D.
  • Lancaster City (town): math 38% / reading 51% proficiency, ranked #504 of 656 in OH (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+5.2%/yr); 204 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 475 units permitted in Fairfield County in 2024 (0 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($72k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Fairfield County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 5.2% rent growth), your $46k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 156 days — a 12% lower offer ($145k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $145,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 156 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.64%
Cap rate
13.54%
Cash-on-cash
25.88%
DSCR
2.15
GRM
5.1

CMA / ARV

ARV (median comp)
$191,741
List price
$165,000
Delta
-13.95%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
165 Lake St 0.49mi 4/— (+1) 1,523 (-14%) 2mo $219,900 $144 46
504 N Pierce Ave 0.74mi 4/— (+1) 1,808 (+2%) 13mo $150,000 $83 46

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 · 5.22% rent growth · sell at horizon

5-year hold
IRR
22.1%
Equity multiple
1.93×
Total profit
$42,943
Equity at exit
$24,602
10-year hold
IRR
31.5%
Equity multiple
4.16×
Total profit
$145,784
Equity at exit
$14,266

Cash invested: $46,200 (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 43130

Rents YoY
5.2%
Active inventory
204
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,703 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$205 /mo · $2,458/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$568
Net cashflow
$997

Break-even live

Break-even rent $1,442
Max offer price $165,000
Occupancy floor 58%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,703

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
$41,250
Closing costs
$4,950
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.

Rent comps 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
532 N Columbus St Unit A Lancaster, OH 2.0 1.0 1300 $1,550 $1.19 44d 1 0.45mi
635 N High St Lancaster, OH 3.0 2.0 1608 $2,200 $1.37 44d 1 0.59mi
1733 Bellmeadow Dr Lancaster, OH 1.0–3.0 1.0–2.5 993 $1,855 $1.87 2d 10 0.64mi
219 N Columbus St Lancaster, OH 1.0–2.0 1.0–2.0 1184 $1,895 $1.60 2d 31 0.70mi
421 Washington Ave Lancaster, OH 4.0 1.0 1296 $1,650 $1.27 12d 1 0.73mi
1508 Greyfield ST Lancaster, OH 1.0–3.0 1.0–2.0 953 $1,869 $1.96 2d 1 0.90mi

Listing history 14 events

  1. 2026-06-18
    days on market $165,000 Active 156 DOM
  2. 2026-06-17
    days on market $165,000 Active 155 DOM
  3. 2026-06-16
    days on market $165,000 Active 154 DOM
  4. 2026-06-15
    days on market $165,000 Active 153 DOM
  5. 2026-06-13
    days on market $165,000 Active 151 DOM
  6. 2026-06-09
    days on market $165,000 Active 147 DOM
  7. 2026-06-08
    days on market $165,000 Active 146 DOM
  8. 2026-06-07
    days on market $165,000 Active 145 DOM
  9. 2026-06-03
    days on market $165,000 Active 141 DOM
  10. 2026-06-02
    days on market $165,000 Active 140 DOM
  11. 2026-06-01
    days on market $165,000 Active 139 DOM
  12. 2026-05-31
    days on market $165,000 Active 138 DOM
  13. 2026-05-08
    price $165,000 1096-char remark
    Show marketing remark (1096 chars)

    If you've been waiting on a real value-add opportunity in Lancaster, this is one worth your attention. This duplex sits in a location tenants consistently want — close to shopping, schools, restaurants, and main travel routes — which is exactly what protects long-term occupancy and rent growth. The bones are there. The location is right. What it needs now is the work. This property does require significant renovation, but that's where the margin lives. With proper rehab, the projected gross rental income is approximately $2,000+ per month, making this an excellent repositioning play for investors who understand how to create equity and lock in strong cash flow. Two units under one roof means: Diversified income Lower vacancy risk Simpler management Better long-term appreciation This is not a turnkey property — and it's not priced like one. It's a chance to step into Lancaster, improve the asset, and build real equity the way rental portfolios were built long before over-priced flips became the norm. Buy it right. Renovate it smart. Let it perform.

  14. 2026-01-13
    listed $188,000 Active 1096-char remark
    Show marketing remark (1096 chars)

    If you've been waiting on a real value-add opportunity in Lancaster, this is one worth your attention. This duplex sits in a location tenants consistently want — close to shopping, schools, restaurants, and main travel routes — which is exactly what protects long-term occupancy and rent growth. The bones are there. The location is right. What it needs now is the work. This property does require significant renovation, but that's where the margin lives. With proper rehab, the projected gross rental income is approximately $2,000+ per month, making this an excellent repositioning play for investors who understand how to create equity and lock in strong cash flow. Two units under one roof means: Diversified income Lower vacancy risk Simpler management Better long-term appreciation This is not a turnkey property — and it's not priced like one. It's a chance to step into Lancaster, improve the asset, and build real equity the way rental portfolios were built long before over-priced flips became the norm. Buy it right. Renovate it smart. Let it perform.

ⓘ 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
$2,458 · $205/mo
Projected year-2 tax
$2,516 · $210/mo
Expected delta
+$58/yr (+$5/mo · 2.4%)

ⓘ 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 4/10 Moderate 7 d/yr ≥99°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$32,436
− Mortgage interest
−$9,243
− Property taxes
−$2,458
− Insurance
−$825
− Repairs & maintenance
−$2,595
− Management
−$2,595
− Depreciation
−$4,800
Taxable income
$9,921
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,381
After-tax cash flow
$9,577/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
Lancaster City
NCES district ID
3904420
Math proficiency
38% ▼ -21.00%
Reading proficiency
51% ▼ -11.00%
Median HH income
$41,696
Composite
37.39/100
National rank
#4427
State rank
#504 of 656 in OH

Livability — Lancaster

Score
86/100
State rank
#41
US rank
#423

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lancaster, OH
County
Fairfield County · 109,896 people
City population
62,933
Metro
Columbus, OH
Population (ZIP)
62,933
Household income
$72,153
Rent vs Own
32.2% rent · 67.8% own
Severe rent burden
1400.0

Population outlook (Fairfield County) Hauer SSP2

Today (2025)
162,442 people
By 2030
166,796 · +2.7%
By 2040
172,835 · +6.4%
By 2050
174,822 · +7.6%
By 2075
174,938 · +7.7%
By 2100
160,988 · -0.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Hispanic / Latino 2% Black 2%
Common ancestry
Slovak 2% Italian 1% Iranian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Fairfield

2024 margin
Strong R (+24.1) · D 37.5% · R 61.6%
2008→2024 swing
-6.9pp toward R · 2008: -17.1pp · 2024: -24.1pp
All cycles
2024: R+24.1 2020: R+23.5 2016: R+27.0 2012: R+16.1 2008: R+17.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -298.81%
Current HPI
239.6352
Rent YoY
▲ 5.22%
Metro
Columbus, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

-12.2% since first listed
2 events — show timeline
  • 2026-05-08 Price Changed $165,000 CBRMLS
  • 2026-01-13 Listed $188,000 CBRMLS

Property tax history

+6.9%/yr

Latest (2025): $2,458 · +11.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…