CashFlowRE
Sign in Sign up
253 Sixth Ave
D Composite 44.73
Why this score? — see what drove the D 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 +20.8/30.0
  • DSCR +6.6/10.0
  • Schools +4.3/10.0
  • 1% rule +4.2/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$109,900

253 Sixth Ave · Mansfield, OH 44905
3 bd · 1.0 ba · 975 sqft · SingleFamily public records · 5 Days on market
Built 1930 Est $91k · 21% over

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

Listing remarks

Welcome to 253 6th Avenue, a well-maintained 3-bed, 1-bath ranch offering 975 sq ft in Madison Schools. Major recent improvements include new carpet, fresh paint throughout, all new light fixtures, outlets & switches, glass block windows, attic insulation, drywall ceilings, water line from the road, and a brand new gravel driveway—all completed in 2026. The kitchen has also been refreshed with stained cabinets and new hardware. The functional layout features a main-floor primary bedroom, main-floor laundry, dining room, and central air. Outside, enjoy fresh landscaping, a covered front porch, fenced backyard, and a 1-car detached garage. Additional peace of mind comes with a met

Key facts

  • Fresh paint
  • New carpet
  • Glass block windows

Tags

NEW CARPETFRESH PAINTNEW LIGHT FIXTURESGLASS BLOCK WINDOWSATTIC INSULATIONDRYWALL CEILINGS

Property features AI

Exterior

  • Parking: 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Residential property
  • Construction: Vinyl siding
  • Exterior features: Fenced yard; Gravel parking area

Interior

  • Kitchen: Refrigerator; Range
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Refrigerator; Range; Gas water heater; Partial crawl space basement
  • Laundry & utility: Gas water heater

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 $110k.

Deal economics

  • At list price, monthly cash flow is $151 ($2k/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 $101k (8.2% below list).
  • Recommended offer: $101k (8.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.9% vs local median 4.3% in Mansfield — 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 (#224 in OH, #3,525 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools C-, crime D-, amenities D-.
  • Madison Local (suburban): math 48% / reading 56% proficiency, ranked #430 of 656 in OH (top 66%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 32 active listings in the ZIP; 145 units permitted in Richland County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Richland County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $100,865 (8.2% below list)

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
0.92%
Cap rate
7.94%
Cash-on-cash
5.87%
DSCR
1.26
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$90,675
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
255 5th Ave 0.05mi 2/1.0 (-1) 896 (-8%) 14mo $90,000 $100 67
262 Auburn St 0.56mi 3/1.0 936 (-4%) 9mo $80,000 $85 60
357 5th Ave 0.20mi 3/1.0 1,098 (+13%) 12mo $50,000 $46 59
372 2nd Ave 0.37mi 2/1.5 (-1) 980 (+0%) 24mo $124,900 $127 55
286 Newman St 0.61mi 3/1.0 1,068 (+10%) 11mo $99,000 $93 46
341 Auburn St 0.46mi 2/1.0 (-1) 1,096 (+12%) 11mo $15,000 $14 44
357 Auburn Ave 0.43mi 2/1.0 (-1) 864 (-11%) 19mo $80,000 $93 40

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
-7.3%
Equity multiple
0.73×
Total profit
$-8,269
Equity at exit
$16,386
10-year hold
IRR
2.2%
Equity multiple
1.16×
Total profit
$4,933
Equity at exit
$9,502

Cash invested: $30,772 (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 44905

Home prices YoY
-24.4%
Active inventory
32
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,009 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$24 /mo · $289/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$212
Net cashflow
$151

Break-even live

Break-even rent $818
Max offer price $109,900
Occupancy floor 80%

Sensitivity live

Price -10% $213 -5% $182 +0% $151 +5% $120 +10% $88
Rent -10% $71 -5% $111 +0% $151 +5% $190 +10% $230
Rate -1.0pp $206 -0.5pp $179 base $151 +0.5pp $122 +1.0pp $93

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
$27,475
Closing costs
$3,297
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 6 events

  1. 2026-06-18
    days on market $109,900 Active 5 DOM
  2. 2026-06-17
    days on market $109,900 Active 4 DOM
  3. 2026-06-16
    days on market $109,900 Active 3 DOM
  4. 2026-06-15
    days on market $109,900 Active 2 DOM
  5. 2026-06-13
    remarks 689-char remark
  6. 2026-06-13
    listed $109,900 Active 1 DOM

ⓘ 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
$289 · $24/mo
Projected year-2 tax
$1,002 · $83/mo
Expected delta
+$713/yr (+$59/mo · 246.7%)

ⓘ 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 ≥96°F today · 18 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
$12,104
− Mortgage interest
−$6,156
− Property taxes
−$289
− Insurance
−$550
− Repairs & maintenance
−$968
− Management
−$968
− Depreciation
−$3,197
Taxable loss
−$24
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$6
After-tax cash flow
$1,813/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
Madison Local
NCES district ID
3904945
Math proficiency
48% ▼ -13.00%
Reading proficiency
56% ▼ -6.00%
Median HH income
$39,880
Composite
43.45/100
National rank
#3007
State rank
#430 of 656 in OH

Livability — Mansfield

Score
76/100
State rank
#224
US rank
#3525

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mansfield, OH
County
Richland · 128,966 people
City population
16,349
Metro
Mansfield, OH
Population (ZIP)
16,254
Household income
$55,716
Rent vs Own
23.3% rent · 76.7% own
Severe rent burden
3.1

Population outlook (Richland County) Hauer SSP2

Today (2025)
115,577 people
By 2030
111,669 · -3.4%
By 2040
103,323 · -10.6%
By 2050
95,135 · -17.7%
By 2075
76,719 · -33.6%
By 2100
57,188 · -50.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 14% Two or more races 6% Hispanic / Latino 5%
Common ancestry
Serbian 2% Iranian 2% Romanian 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Richland

2024 margin
Solid R (+42.3) · D 28.4% · R 70.8%
2008→2024 swing
-28.8pp toward R · 2008: -13.6pp · 2024: -42.3pp
All cycles
2024: R+42.3 2020: R+39.7 2016: R+37.5 2012: R+20.1 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -85.07%
Current HPI
264.3148
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

1 event — show timeline
  • 2026-06-13 Listed $109,900 MARMLS

Property tax history

+1.6%/yr

Latest (2025): $289 · -60.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…