CashFlowRE
Sign in Sign up
707 E Second St
D+ Composite 46.57
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 +14.3/30.0
  • ARV discount +7.7/15.0
  • Appreciation +5.5/10.0
  • DSCR +4.3/10.0
  • Schools +3.8/10.0
  • Livability +3.1/5.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$115,000

707 E Second St · Manchester, OH 45144
4 bd · 1.0 ba · 1,069 sqft · SingleFamily public records · 55 Days on market
Built 1901 0.35 ac lot Est $115k · at est.

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

Listing remarks

Country living with this 3-bedroom home situated on 0.347 acres offering spacious yards and plenty of room to enjoy the outdoors. The home features a versatile loft and dedicated office space, perfect for working from home or additional living needs. The property also includes a concrete workshop building with its own office space, a one-car garage, and an additional storage shed ideal for hobbies, projects, or extra storage. Conveniently located just minutes from a local park and boating dock. Situated near Ohio River and Manchester Islands. Easy access to Shawnee State Park and scenic trails for outdoor recreation. Don't miss this opportunity to own a peaceful country retreat with so mu

Key facts

  • 0.35 acre lot
  • Garage
  • Built 1901

Property features AI

Finance

  • Other: Residential zoning; Approximately 0.35 acre lot (.5 to .9 acres listed); Directions: st rt 32 then right on st rt 136 in winchester
  • HOA & community: No HOA

Exterior

  • Parking: Detached garage; Detached carport; Driveway; 1 garage space
  • Utilities: Public water; Public sewer; Natural gas
  • Home design: Traditional style; Single family; Two levels
  • Construction: Vinyl siding; Metal roof; Block foundation; Built with traditional construction materials
  • Exterior features: Level topography; Shed; Workshop; Aluminum windows

Interior

  • Kitchen: Kitchen: 15 x 15; Dining room: 15 x 15; Living room / great room: 15 x 15; Appliances included: Refrigerator
  • Bedrooms: 3 bedrooms total; Primary bedroom: 15 x 10 (level 1); Bedroom 2: 15 x 10 (level 1); Bedroom 3: 20 x 10 (level 1)
  • Bathrooms: 1 full bathroom (level 1)
  • Heating & cooling: Central air; Electric heating; Gas heating; Electric water heater
  • Interior features: 7 total rooms; Crawl basement
  • Laundry & utility: Washer; Dryer

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 4-bed/1.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $-46 ($-552/yr) — negative.
  • To cash-flow at today's rent, offer at most $107k (7.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $91k (20.7% below list).
  • Recommended offer: $91k (20.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#957 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing B+; Watch: schools C-, health & safety C-, amenities F.
  • Manchester Local (rural): math 38% / reading 55% proficiency, ranked #497 of 656 in OH (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 37 active listings in the ZIP; lower-income renter base — watch delinquency; 42 units permitted in Adams County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($795 loan paydown + $1k appreciation (1.0% local appreciation)).
  • Adams County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($112k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1901 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $91,237 (20.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  3. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.79%
Cap rate
6.51%
Cash-on-cash
0.76%
DSCR
1.03
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$115,452
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
732 Easy St 0.25mi 3/2.0 (-1) 1,184 (+11%) 3mo $127,500 $108 59
516 E Eighth St 0.35mi 3/1.0 (-1) 1,160 (+8%) 14mo $121,500 $105 53

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.96% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-0.6%
Equity multiple
0.97×
Total profit
$-986
Equity at exit
$39,043
10-year hold
IRR
4.3%
Equity multiple
1.52×
Total profit
$16,700
Equity at exit
$51,719

Cash invested: $32,200 (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 45144

Home prices YoY
0.5%
Active inventory
37
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$912 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$49 /mo · $592/yr
Insurance
$48
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$192
Net cashflow
$-46

Break-even live

Break-even rent $971
Max offer price $106,872
Occupancy floor

Sensitivity live

Price -10% $19 -5% $-13 +0% $-46 +5% $-79 +10% $-111
Rent -10% $-118 -5% $-82 +0% $-46 +5% $-10 +10% $26
Rate -1.0pp $12 -0.5pp $-17 base $-46 +0.5pp $-76 +1.0pp $-106

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
$28,750
Closing costs
$3,450
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 15 events

  1. 2026-06-18
    days on market $115,000 Active 55 DOM
  2. 2026-06-17
    days on market $115,000 Active 54 DOM
  3. 2026-06-16
    days on market $115,000 Active 53 DOM
  4. 2026-06-15
    days on market $115,000 Active 52 DOM
  5. 2026-06-14
    days on market $115,000 Active 50 DOM
  6. 2026-06-10
    days on market $115,000 Active 47 DOM
  7. 2026-06-09
    days on market $115,000 Active 46 DOM
  8. 2026-06-08
    days on market $115,000 Active 45 DOM
  9. 2026-06-07
    pricedays on market $115,000 Active 44 DOM
  10. 2026-06-03
    days on market $121,000 Active 40 DOM
  11. 2026-06-02
    days on market $121,000 Active 39 DOM
  12. 2026-06-01
    days on market $121,000 Active 38 DOM
  13. 2026-05-31
    days on market $121,000 Active 37 DOM
  14. 2026-05-31
    days on market $121,000 Active 36 DOM
  15. 2026-04-25
    listed $121,000 Active

ⓘ 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
$592 · $49/mo
Projected year-2 tax
$1,193 · $99/mo
Expected delta
+$601/yr (+$50/mo · 101.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (shaded) · 79% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 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
$10,948
− Mortgage interest
−$6,442
− Property taxes
−$592
− Insurance
−$1,372
− Repairs & maintenance
−$876
− Management
−$876
− Depreciation
−$3,345
Taxable loss
−$2,555
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$613
After-tax cash flow
$61/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
Manchester Local
NCES district ID
3900537
Math proficiency
38% ▼ -20.00%
Reading proficiency
55% ▼ -10.00%
Median HH income
$33,374
Composite
38.23/100
National rank
#4246
State rank
#497 of 656 in OH

Livability — Manchester

Score
61/100
State rank
#957
US rank
#18445

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Manchester, OH
County
Adams · 32,832 people
Population (ZIP)
4,256
Household income
$43,896
Rent vs Own
29.1% rent · 70.9% own
Severe rent burden
9.5

Population outlook (Adams County) Hauer SSP2

Today (2025)
26,467 people
By 2030
25,354 · -4.2%
By 2040
22,951 · -13.3%
By 2050
20,394 · -22.9%
By 2075
14,824 · -44.0%
By 2100
9,909 · -62.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Hispanic / Latino 2% Two or more races 2%
Common ancestry
Lithuanian 2% Slovak 2% Serbian 1%
Foreign-born
2%

Political lean MEDSL · Adams

2024 margin
Solid R (+65.7) · D 16.9% · R 82.6%
2008→2024 swing
-41.6pp toward R · 2008: -24.1pp · 2024: -65.7pp
All cycles
2024: R+65.7 2020: R+63.5 2016: R+55.6 2012: R+26.3 2008: R+24.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.96%
Current HPI
189.9563
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
  • 2026-04-25 Listed $121,000 Cincy MLS

Property tax history

+143.4%/yr

Latest (2025): $592 · +12.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…