🏷️ Likely Rental
354 Bellefontaine Ave · Marion, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 3/10 · Minor
- Hot days now (above 100°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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 +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Livability +3.2/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Schools +2.2/10.0
- Appreciation +0.0/10.0
$69,900
🖨 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
A rare dual-design duplex offering both stability and upside — one side finished, one side framed for opportunity. The ranch-style unit is a 2-bedroom, 1-bath home currently occupied on a month-to-month lease, providing immediate income and proof of performance. The attached two-story unit has been completely gutted down to the studs — the heavy lifting done — ready for a full renovation or creative reconfiguration. This property sits at the intersection of cash flow and value creation. The ranch delivers steady rent while the two-story invites a full redesign — modernize, expand, or mirror the occupied unit for maximum return. With utilities exposed and the structure sound, the path from vision to completion is clear. Savvy investors will appreciate the flexibility: finish the two-story for dual income, occupy one side while the other pays the note, or reposition the property for resale in a strong rental market. One story hums with life; the other waits for transformation. Together, they form a rare portfolio piece — a blend of immediate yield and future equity, ready for the investor who recognizes both beauty and balance in a property mid-renewal.
Key facts
- 4,791 sq ft lot
- 3 parking spots
- Built 1929
Neighborhood map
What this means for you Summary
Snapshot
- This is a 1×2bd/1ba + 1×2bd/?ba units multifamily listed at $70k.
Deal economics
- At list price, monthly cash flow is $1k ($17k/yr) — positive. Per door: $721/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $70k).
- Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
- Cap rate 31.0% vs local median 6.9% in Marion — 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 65/100 on livability (#704 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, crime D+, amenities F.
- Marion City (town): math 22% / reading 31% proficiency, ranked #600 of 656 in OH (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: 210 active listings in the ZIP; 53 units permitted in Marion County in 2024 (0 in 5+ unit buildings).
- At $2,473/mo this rent would consume 54% of the median local household income ($55k/yr) (locally 1554% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
- Marion County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
- At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~2 years — after that, you're playing with house money.
Negotiation context
- It's been on market 235 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 11y ago; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $35k; list at $70k implies a 100% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 235 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1929 — 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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?
- 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.
Investment metrics
- 1% rule
- 3.54% ✓
- Cap rate
- 31.04%
- Cash-on-cash
- 88.39%
- DSCR
- 4.93
- GRM
- 2.4
CMA / ARV
- ARV (median comp)
- $127,274
- List price
- $69,900
- Delta
- -45.08%
- 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 |
|---|---|---|---|---|---|---|---|
| 374 Nunin Ct | 0.38mi | 4/— (+1) | 2,436 (-14%) | 1mo | $115,000 | $47 | 54 |
| 229 Park Blvd | 0.50mi | 3/— | 3,164 (+12%) | 17mo | $140,000 | $44 | 42 |
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
- IRR
- 89.0%
- Equity multiple
- 5.12×
- Total profit
- $80,546
- Equity at exit
- $10,422
- IRR
- 92.0%
- Equity multiple
- 10.64×
- Total profit
- $188,592
- Equity at exit
- $6,044
Cash invested: $19,572 (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
ZIP-level market 43302
- Home prices YoY
- -33.9%
- Active inventory
- 210
- Price-to-rent
- 4.7×
Monthly cashflow live
- Estimated rent
- $2,473 medium interval (Pro) →
- Mortgage (P&I)
- −$367
- Tax from tax record
- −$116 /mo · $1,396/yr
- Insurance
- −$29
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$519
- Net cashflow
- $1,442
Break-even live
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 1× unit | 2 | 1 | $1,236 |
| 1× unit | 2 | — | $1,236 |
| Total (2 units) | $2,473 | ||
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
- $17,475
- Closing costs
- $2,097
- 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 26 events
-
2026-06-19days on market $69,900 Active 235 DOM
-
2026-06-18days on market $69,900 Active 234 DOM
-
2026-06-17days on market $69,900 Active 233 DOM
-
2026-06-16days on market $69,900 Active 232 DOM
-
2026-06-15days on market $69,900 Active 231 DOM
-
2026-06-14days on market $69,900 Active 229 DOM
-
2026-06-12days on market $69,900 Active 228 DOM
-
2026-06-09days on market $69,900 Active 225 DOM
-
2026-06-08days on market $69,900 Active 224 DOM
-
2026-06-07days on market $69,900 Active 223 DOM
-
2026-06-05days on market $69,900 Active 220 DOM
-
2026-06-03days on market $69,900 Active 219 DOM
-
2026-06-02days on market $69,900 Active 218 DOM
-
2026-06-01days on market $69,900 Active 217 DOM
-
2026-05-31days on market $69,900 Active 216 DOM
-
2026-05-30days on market $69,900 Active 215 DOM
-
2026-03-31price $69,900 1199-char remark
Show marketing remark (1199 chars)
A rare dual-design duplex offering both stability and upside — one side finished, one side framed for opportunity. The ranch-style unit is a 2-bedroom, 1-bath home currently occupied on a month-to-month lease, providing immediate income and proof of performance. The attached two-story unit has been completely gutted down to the studs — the heavy lifting done — ready for a full renovation or creative reconfiguration. This property sits at the intersection of cash flow and value creation. The ranch delivers steady rent while the two-story invites a full redesign — modernize, expand, or mirror the occupied unit for maximum return. With utilities exposed and the structure sound, the path from vision to completion is clear. Savvy investors will appreciate the flexibility: finish the two-story for dual income, occupy one side while the other pays the note, or reposition the property for resale in a strong rental market. One story hums with life; the other waits for transformation. Together, they form a rare portfolio piece — a blend of immediate yield and future equity, ready for the investor who recognizes both beauty and balance in a property mid-renewal.
-
2025-10-27$74,900 Active 1199-char remark
Show marketing remark (1199 chars)
A rare dual-design duplex offering both stability and upside — one side finished, one side framed for opportunity. The ranch-style unit is a 2-bedroom, 1-bath home currently occupied on a month-to-month lease, providing immediate income and proof of performance. The attached two-story unit has been completely gutted down to the studs — the heavy lifting done — ready for a full renovation or creative reconfiguration. This property sits at the intersection of cash flow and value creation. The ranch delivers steady rent while the two-story invites a full redesign — modernize, expand, or mirror the occupied unit for maximum return. With utilities exposed and the structure sound, the path from vision to completion is clear. Savvy investors will appreciate the flexibility: finish the two-story for dual income, occupy one side while the other pays the note, or reposition the property for resale in a strong rental market. One story hums with life; the other waits for transformation. Together, they form a rare portfolio piece — a blend of immediate yield and future equity, ready for the investor who recognizes both beauty and balance in a property mid-renewal.
-
2025-10-14historical $74,900 1199-char remark
Show marketing remark (1199 chars)
A rare dual-design duplex offering both stability and upside — one side finished, one side framed for opportunity. The ranch-style unit is a 2-bedroom, 1-bath home currently occupied on a month-to-month lease, providing immediate income and proof of performance. The attached two-story unit has been completely gutted down to the studs — the heavy lifting done — ready for a full renovation or creative reconfiguration. This property sits at the intersection of cash flow and value creation. The ranch delivers steady rent while the two-story invites a full redesign — modernize, expand, or mirror the occupied unit for maximum return. With utilities exposed and the structure sound, the path from vision to completion is clear. Savvy investors will appreciate the flexibility: finish the two-story for dual income, occupy one side while the other pays the note, or reposition the property for resale in a strong rental market. One story hums with life; the other waits for transformation. Together, they form a rare portfolio piece — a blend of immediate yield and future equity, ready for the investor who recognizes both beauty and balance in a property mid-renewal.
-
2025-08-07soldstatus $35,000
-
2021-05-22historical
-
2018-03-21$28,900
-
2015-07-21soldstatus $25,000
-
2015-07-17soldstatus $25,000 Closed
-
2015-07-17historical
-
2015-04-02$25,000
ⓘ 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
- $1,396 · $116/mo
- Projected year-2 tax
- $1,396 · $116/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ 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 ≥100°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
- $29,676
- − Mortgage interest
- −$3,915
- − Property taxes
- −$1,396
- − Insurance
- −$350
- − Repairs & maintenance
- −$2,374
- − Management
- −$2,374
- − Depreciation
- −$2,033
- Taxable income
- $17,233
- Est. tax owed @ 24.0%
- −$4,136
- After-tax cash flow
- $13,164/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
- Marion City
- NCES district ID
- 3904433
- Math proficiency
- 22% ▼ -17.00%
- Reading proficiency
- 31% ▼ -8.00%
- Median HH income
- $32,327
- Composite
- 21.58/100
- National rank
- #8306
- State rank
- #600 of 656 in OH
Livability — Marion
- Score
- 65/100
- State rank
- #704
- US rank
- #12605
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Marion, OH
- County
- Marion County · 53,702 people
- City population
- 53,702
- Metro
- Marion, OH
- Population (ZIP)
- 53,702
- Household income
- $55,057
- Rent vs Own
- Severe rent burden
- 1554.0
Population outlook (Marion County) Hauer SSP2
- Today (2025)
- 62,078 people
- By 2030
- 60,049 · -3.3%
- By 2040
- 55,413 · -10.7%
- By 2050
- 50,604 · -18.5%
- By 2075
- 40,162 · -35.3%
- By 2100
- 29,105 · -53.1%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (85%)
- Race & ethnicity
- White 85% Black 6% Two or more races 6% Hispanic / Latino 3%
- Common ancestry
- Slovak 2% Romanian 2% Lithuanian 2%
- Foreign-born
- 2% · Canada
- Languages at home
- 96% English-only · Spanish 2% Arabic 1%
Political lean MEDSL · Marion
- 2024 margin
- Solid R (+41.4) · D 28.9% · R 70.3%
- 2008→2024 swing
- -32.5pp toward R · 2008: -8.9pp · 2024: -41.4pp
- All cycles
- 2024: R+41.4 2020: R+38.6 2016: R+34.4 2012: R+7.6 2008: R+8.9
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -114.52%
- Current HPI
- 223.5344
- Rent YoY
- —
- Metro
- Marion, OH
- State GDP YoY
- ▲ 1.98%
- F500 in state
- 48
Industry mix (Fortune 500 HQ in OH)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+179.6% since first listed10 events — show timeline
- 2026-03-31 Price Changed $69,900 CBRMLS
- 2025-10-27 Listed $74,900 CBRMLS
- 2025-10-14 Coming Soon $74,900 CBRMLS
- 2025-08-07 Sold (Public Records) $35,000 Public Records
- 2021-05-22 Listing Removed — CBRMLS
- 2018-03-21 Listed $28,900 CBRMLS
- 2015-07-21 Sold (Public Records) $25,000 Public Records
- 2015-07-17 Listing Removed — CBRMLS
- 2015-07-17 Sold (MLS) $25,000 CBRMLS
- 2015-04-02 Listed $25,000 CBRMLS
Property tax history
+9.1%/yrLatest (2025): $1,396 · +0.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…