CashFlowRE
Sign in Sign up
354 Bellefontaine Ave 🏷️ Likely Rental
B+ Composite 75.41
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

354 Bellefontaine Ave · Marion, OH 43302
3 bd · 1.0 ba · 2,822 sqft · MultiFamily public records · 235 Days on market
Built 1929 4,791 sqft lot $25/sqft · 45% below area Est $127k · 45% under

🖨 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

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $69,900 price doesn't fit this home's estimated sale value (~$127,274) and the remarks read like a rental — treat the cards below with caution.

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.
Recommended offer $61,512 (12.0% below list)

Questions for the listing agent

  1. 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?
  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 1929 — 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. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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

5-year hold
IRR
89.0%
Equity multiple
5.12×
Total profit
$80,546
Equity at exit
$10,422
10-year hold
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
3-day notice; Cleveland / Columbus have some habitability code enforcement; otherwise landlord-leaning.

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

Break-even rent $648
Max offer price $69,900
Occupancy floor 37%

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

UnitsBedsBathsEst. 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

  1. 2026-06-19
    days on market $69,900 Active 235 DOM
  2. 2026-06-18
    days on market $69,900 Active 234 DOM
  3. 2026-06-17
    days on market $69,900 Active 233 DOM
  4. 2026-06-16
    days on market $69,900 Active 232 DOM
  5. 2026-06-15
    days on market $69,900 Active 231 DOM
  6. 2026-06-14
    days on market $69,900 Active 229 DOM
  7. 2026-06-12
    days on market $69,900 Active 228 DOM
  8. 2026-06-09
    days on market $69,900 Active 225 DOM
  9. 2026-06-08
    days on market $69,900 Active 224 DOM
  10. 2026-06-07
    days on market $69,900 Active 223 DOM
  11. 2026-06-05
    days on market $69,900 Active 220 DOM
  12. 2026-06-03
    days on market $69,900 Active 219 DOM
  13. 2026-06-02
    days on market $69,900 Active 218 DOM
  14. 2026-06-01
    days on market $69,900 Active 217 DOM
  15. 2026-05-31
    days on market $69,900 Active 216 DOM
  16. 2026-05-30
    days on market $69,900 Active 215 DOM
  17. 2026-03-31
    price $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.

  18. 2025-10-27
    listed $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.

  19. 2025-10-14
    historical $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.

  20. 2025-08-07
    soldstatus $35,000
  21. 2021-05-22
    historical
  22. 2018-03-21
    listed $28,900
  23. 2015-07-21
    soldstatus $25,000
  24. 2015-07-17
    soldstatus $25,000 Closed
  25. 2015-07-17
    historical
  26. 2015-04-02
    listed $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
combined federal + state — saved on this device
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

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

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
36.6% rent · 63.4% 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

Price history

+179.6% since first listed
10 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%/yr

Latest (2025): $1,396 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…