5 bd · 5.0 ba ·
— sqft ·
Built 1910
· MultiFamily
· Active
· 254 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,725/mo
Mortgage (P&I)
−$1,153
Tax + insurance
−$257
HOA
−$0
Vac / Maint / Mgmt
−$572
Net cashflow
$743/mo
Annual
$8,912/yr
Cap rate
10.35%
Cash-on-cash
14.47%
DSCR
1.64
1% rule
1.24%
Cash to close
$61,572
Investor read
This is a 5-bed/5.0-bath multifamily listed at $220k.
At list price, monthly cash flow is $743 ($9k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($3k rent vs $220k).
It's been on market 254 days — a 12% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $194k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
Location reads 73/100 on livability (#320 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, health & safety F.
Carey Exempted Village Schools (town): math 54% / reading 57% proficiency, ranked #363 of 656 in OH (top 55%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
Zoned schools: Carey Elementary School (math 67% / reading 62%, grade B, #522 of 1,584 statewide, top 36%, 369 students, 43% FRL); Carey High School (math 44% / reading 53%, grade D, #427 of 781 statewide, top 55%, 463 students, 21% FRL).
Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 16 active listings in the ZIP; solid renter incomes; 20 units permitted in Wyandot County in 2024 (0 in 5+ unit buildings).
Wyandot County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
14 sale attempts since 15y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Current owner paid $80k; list at $220k implies a 175% gain — meaningful room to come down on a strong offer.
At projected returns (-3.0% appreciation + 3.0% rent growth), your $62k cash investment doubles in ~9 years — after that, you're playing with house money.
This rent runs 43% of the median local income ($77k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Questions for listing agent
It's been on market 254 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-WFGMTR6ZH3J3CN
· Data 3 h agocashflowre.app · 2026-05-29