CashFlowRE
Sign in Sign up
319 Locust St
A- Composite 80.2
Why this score? — see what drove the A- 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
  • Schools +4.7/10.0
  • Livability +4.0/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$106,667

319 Locust St · Findlay, OH 45840
3 bd · 1.5 ba · 1,189 sqft · SingleFamily public records · 31 Days on market
Built 1890 6,800 sqft lot $90/sqft · 44% below area Est $191k · 44% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful 3 bed, 1.5 bath home conveniently located within minutes of downtown, schools, grocery, medical office, etc. plus easy access to I-75. Featuring a more traditional layout with oversized living room, separate dining room & spacious kitchen offering plenty of cabinetry space. Primary bedroom on the main floor with private half bath with 2 additional bedrooms upstairs. Lovely backyard set up with patio, deck & fence plus a LARGE detached garage offering tons of parking & storage space.

Key facts

  • Private half bath
  • Separate dining room
  • Spacious kitchen

Tags

OVERSIZED LIVING ROOMSEPARATE DINING ROOMSPACIOUS KITCHENPLENTY OF CABINETRYPRIVATE HALF BATHFENCED BACKYARD

Property features AI

Exterior

  • Parking: Detached garage with alley access; 4 garage spaces; Driveway
  • Utilities: Electricity connected (circuit breakers); Natural gas connected; Public water; Public sewer
  • Home design: Single-family residence (house); Two levels; No attached units / no common walls; Shingle roof; Vinyl siding; Crawl space foundation; Facing information not provided
  • Construction: Vinyl siding construction; Crawl space foundation; Shingle roof; Year built source: public records
  • Exterior features: Private yard; Deck; Covered porch; Rear patio; Privacy fencing

Interior

  • Kitchen: Kitchen on main level (22 x 12) with wood floors
  • Bedrooms: Primary bedroom on the main level (12 x 12) carpeted; Bedroom 2 on the upper level (13 x 8) carpeted; Bedroom 3 on the upper level (12 x 13) carpeted
  • Flooring: Wood flooring in living areas and kitchen; Carpet in bedrooms; Vinyl flooring
  • Bathrooms: One full bathroom; One half bathroom (total 1.5 baths)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Ceiling fans in multiple rooms; Primary bathroom; Accessible utilities/laundry
  • Laundry & utility: Main-level laundry / accessible utilities

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/1.5-bath single-family listed at $107k.

Deal economics

  • At list price, monthly cash flow is $586 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $107k).
  • Recommended offer: $103k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.9% vs local median 5.0% in Findlay — 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 81/100 on livability (#98 in OH, #1,496 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: employment D+, commute F.
  • Findlay City (town): math 56% / reading 56% proficiency, ranked #357 of 656 in OH (top 54%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Whittier Primary School (math 44% / reading 54%, grade D, #906 of 1,584 statewide, top 59%, 385 students, 47% FRL); Donnell Middle School (math 57% / reading 54%, grade B-, #321 of 654 statewide, top 51%, 523 students, 41% FRL); Findlay High School (math 51% / reading 60%, grade C, #296 of 781 statewide, top 39%, 1,915 students, 31% FRL) — zoned schools at 40% FRL track the district average.
  • Market conditions: Rents rising fast (+5.7%/yr); 219 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 257 units permitted in Hancock County in 2024 (150 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $737 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Hancock County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 5.7% rent growth), your $30k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 16y 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.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $103,466 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.59%
Cap rate
12.88%
Cash-on-cash
23.54%
DSCR
2.05
GRM
5.2

CMA / ARV

ARV (median comp)
$191,083
List price
$106,667
Delta
-44.18%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
860 Hurd Ave 0.21mi 3/1.0 1,123 (-6%) 2mo $164,500 $146 77
609 Lima Ave 0.23mi 4/2.0 (+1) 1,176 (-1%) 10mo $112,000 $95 72
420 1st St 0.54mi 3/1.5 1,194 (+0%) 5mo $199,900 $167 70
525 3rd St 0.65mi 3/1.0 1,197 (+1%) 1mo $187,000 $156 66
424 3rd St 0.56mi 3/1.5 1,166 (-2%) 7mo $195,000 $167 65
1304 Douglas Pkwy 0.31mi 2/1.0 (-1) 1,092 (-8%) 3mo $155,000 $142 62
320 W Lima St 0.35mi 3/2.0 1,310 (+10%) 5mo $164,900 $126 61
1215 S Blanchard St 0.74mi 3/1.0 1,152 (-3%) 1mo $172,000 $149 57
423 1st St 0.53mi 3/1.5 1,063 (-11%) 2mo $205,000 $193 56
1634 Parkway Dr 0.60mi 2/1.0 (-1) 1,258 (+6%) 9mo $217,500 $173 48
532 3rd St St 0.65mi 3/2.0 1,052 (-12%) 10mo $185,000 $176 40
1705 S Main St 0.65mi 4/2.0 (+1) 1,344 (+13%) 5mo $220,000 $164 37

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 · 5.68% rent growth · sell at horizon

5-year hold
IRR
19.7%
Equity multiple
1.83×
Total profit
$24,778
Equity at exit
$15,904
10-year hold
IRR
29.8%
Equity multiple
4.02×
Total profit
$90,193
Equity at exit
$9,223

Cash invested: $29,867 (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 45840

Rents YoY
5.7%
Active inventory
219
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,700 medium interval (Pro) →
Mortgage (P&I)
$559
Tax from tax record
$154 /mo · $1,844/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$586

Break-even live

Break-even rent $959
Max offer price $106,667
Occupancy floor 61%

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
$26,667
Closing costs
$3,200
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
606 South St Findlay, OH 3.0 1.0 1351 $1,700 $1.26 43d 1 0.99mi

Listing history 20 events

  1. 2026-04-28
    listed $106,667 Active 647-char remark
  2. 2025-10-14
    price $175,000 509-char remark
    Show marketing remark (509 chars)

    Beautiful 3 bed, 1.5 bath home conveniently located within minutes of downtown, schools, grocery, medical office, etc. plus easy access to I-75. Featuring a more traditional layout with oversized living room, separate dining room & spacious kitchen offering plenty of cabinetry space. Primary bedroom on the main floor with private half bath with 2 additional bedrooms upstairs. Lovely backyard set up with patio, deck & fence plus a LARGE detached garage offering tons of parking & storage space.

  3. 2024-09-23
    soldstatus $175,507
  4. 2024-09-19
    soldstatus $175,000 Closed 509-char remark
    Show marketing remark (509 chars)

    Beautiful 3 bed, 1.5 bath home conveniently located within minutes of downtown, schools, grocery, medical office, etc. plus easy access to I-75. Featuring a more traditional layout with oversized living room, separate dining room & spacious kitchen offering plenty of cabinetry space. Primary bedroom on the main floor with private half bath with 2 additional bedrooms upstairs. Lovely backyard set up with patio, deck & fence plus a LARGE detached garage offering tons of parking & storage space.

  5. 2024-09-18
    status Pending 509-char remark
    Show marketing remark (509 chars)

    Beautiful 3 bed, 1.5 bath home conveniently located within minutes of downtown, schools, grocery, medical office, etc. plus easy access to I-75. Featuring a more traditional layout with oversized living room, separate dining room & spacious kitchen offering plenty of cabinetry space. Primary bedroom on the main floor with private half bath with 2 additional bedrooms upstairs. Lovely backyard set up with patio, deck & fence plus a LARGE detached garage offering tons of parking & storage space.

  6. 2024-08-23
    historical Contingent 509-char remark
    Show marketing remark (509 chars)

    Beautiful 3 bed, 1.5 bath home conveniently located within minutes of downtown, schools, grocery, medical office, etc. plus easy access to I-75. Featuring a more traditional layout with oversized living room, separate dining room & spacious kitchen offering plenty of cabinetry space. Primary bedroom on the main floor with private half bath with 2 additional bedrooms upstairs. Lovely backyard set up with patio, deck & fence plus a LARGE detached garage offering tons of parking & storage space.

  7. 2024-07-27
    listed $179,900 Active 509-char remark
    Show marketing remark (509 chars)

    Beautiful 3 bed, 1.5 bath home conveniently located within minutes of downtown, schools, grocery, medical office, etc. plus easy access to I-75. Featuring a more traditional layout with oversized living room, separate dining room & spacious kitchen offering plenty of cabinetry space. Primary bedroom on the main floor with private half bath with 2 additional bedrooms upstairs. Lovely backyard set up with patio, deck & fence plus a LARGE detached garage offering tons of parking & storage space.

  8. 2021-12-06
    soldstatus $140,000
  9. 2021-11-30
    soldstatus $140,000 Closed
    Show marketing remark (600 chars)

    If you are looking for that reasonably priced home with a BIG garage .. here it is!! This well maintained home has been completely remodeled and updated! Move in ready!! South end home close to Main and just blocks from downtown Findlay and Donnell School. Large open living space w/ beautiful laminate floors. Master bedroom on the main, 3rd bedroom is a walkthrough. Large back yard is completely fenced! 4 car garage (2 car width) 24' x 36' that has lots of space for vehicle storage, work area or mancave! Definitely a must see! America's Preferred Home Warranty provided w/ acceptable offer.

  10. 2021-11-29
    status Pending
    Show marketing remark (600 chars)

    If you are looking for that reasonably priced home with a BIG garage .. here it is!! This well maintained home has been completely remodeled and updated! Move in ready!! South end home close to Main and just blocks from downtown Findlay and Donnell School. Large open living space w/ beautiful laminate floors. Master bedroom on the main, 3rd bedroom is a walkthrough. Large back yard is completely fenced! 4 car garage (2 car width) 24' x 36' that has lots of space for vehicle storage, work area or mancave! Definitely a must see! America's Preferred Home Warranty provided w/ acceptable offer.

  11. 2021-11-28
    price $140,000
    Show marketing remark (600 chars)

    If you are looking for that reasonably priced home with a BIG garage .. here it is!! This well maintained home has been completely remodeled and updated! Move in ready!! South end home close to Main and just blocks from downtown Findlay and Donnell School. Large open living space w/ beautiful laminate floors. Master bedroom on the main, 3rd bedroom is a walkthrough. Large back yard is completely fenced! 4 car garage (2 car width) 24' x 36' that has lots of space for vehicle storage, work area or mancave! Definitely a must see! America's Preferred Home Warranty provided w/ acceptable offer.

  12. 2021-10-29
    historical Contingent
    Show marketing remark (600 chars)

    If you are looking for that reasonably priced home with a BIG garage .. here it is!! This well maintained home has been completely remodeled and updated! Move in ready!! South end home close to Main and just blocks from downtown Findlay and Donnell School. Large open living space w/ beautiful laminate floors. Master bedroom on the main, 3rd bedroom is a walkthrough. Large back yard is completely fenced! 4 car garage (2 car width) 24' x 36' that has lots of space for vehicle storage, work area or mancave! Definitely a must see! America's Preferred Home Warranty provided w/ acceptable offer.

  13. 2021-10-26
    listed $136,000 Active
    Show marketing remark (600 chars)

    If you are looking for that reasonably priced home with a BIG garage .. here it is!! This well maintained home has been completely remodeled and updated! Move in ready!! South end home close to Main and just blocks from downtown Findlay and Donnell School. Large open living space w/ beautiful laminate floors. Master bedroom on the main, 3rd bedroom is a walkthrough. Large back yard is completely fenced! 4 car garage (2 car width) 24' x 36' that has lots of space for vehicle storage, work area or mancave! Definitely a must see! America's Preferred Home Warranty provided w/ acceptable offer.

  14. 2011-02-14
    soldstatus $82,000
  15. 2011-02-11
    soldstatus $82,000
  16. 2011-02-11
    soldstatus $82,000
  17. 2010-10-11
    listed $82,000
  18. 2010-10-11
    listed $84,900
  19. 1997-11-24
    soldstatus $77,000
  20. 1992-06-01
    soldstatus $44,900

ⓘ 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
$1,844 · $154/mo
Projected year-2 tax
$1,844 · $154/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 ≥98°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$20,405
− Mortgage interest
−$5,975
− Property taxes
−$1,844
− Insurance
−$533
− Repairs & maintenance
−$1,632
− Management
−$1,632
− Depreciation
−$3,103
Taxable income
$5,686
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,365
After-tax cash flow
$5,666/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
Findlay City
NCES district ID
3910000
Math proficiency
56% ▼ -11.00%
Reading proficiency
56% ▼ -9.00%
Median HH income
$45,261
Composite
47.31/100
National rank
#2300
State rank
#357 of 656 in OH

Livability — Findlay

Score
81/100
State rank
#98
US rank
#1496

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Findlay, OH
County
Hancock County · 54,559 people
City population
54,559
Metro
Findlay, OH
Population (ZIP)
54,559
Household income
$68,083
Rent vs Own
34.0% rent · 66.0% own
Severe rent burden
1540.0

Population outlook (Hancock County) Hauer SSP2

Today (2025)
77,526 people
By 2030
77,777 · +0.3%
By 2040
76,976 · -0.7%
By 2050
74,479 · -3.9%
By 2075
65,741 · -15.2%
By 2100
52,942 · -31.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 6% Two or more races 5% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 3% Italian 2% Lithuanian 2%
Foreign-born
4% · Canada, China
Languages at home
94% English-only · Spanish 3% Other Asian/Pacific 1% Arabic 1%

Political lean MEDSL · Hancock

2024 margin
Solid R (+38.4) · D 30.2% · R 68.7% · Other 1.1%
2008→2024 swing
-15.3pp toward R · 2008: -23.1pp · 2024: -38.4pp
All cycles
2024: R+38.4 2020: R+37.5 2016: R+40.8 2012: R+28.3 2008: R+23.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -250.43%
Current HPI
194.9132
Rent YoY
▲ 5.68%
Metro
Findlay, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+137.6% since first listed
21 events — show timeline
  • 2026-05-29 Pending NORIS
  • 2026-04-28 Listed $106,667 NORIS
  • 2025-10-14 Price Changed $175,000 NORIS
  • 2024-09-23 Sold (Public Records) $175,507 Public Records
  • 2024-09-19 Sold (MLS) $175,000 NORIS
  • 2024-09-18 Pending NORIS
  • 2024-08-23 Contingent NORIS
  • 2024-07-27 Listed $179,900 NORIS
  • 2021-12-06 Sold (Public Records) $140,000 Public Records
  • 2021-11-30 Sold (MLS) $140,000 NORIS
  • 2021-11-29 Pending NORIS
  • 2021-11-28 Price Changed $140,000 NORIS
  • 2021-10-29 Contingent NORIS
  • 2021-10-26 Listed $136,000 NORIS
  • 2011-02-14 Sold (Public Records) $82,000 Public Records
  • 2011-02-11 Sold (MLS) $82,000 NORIS
  • 2011-02-11 Sold (MLS) $82,000 NORIS
  • 2010-10-11 Listed $84,900 NORIS
  • 2010-10-11 Listed $82,000 NORIS
  • 1997-11-24 Sold (Public Records) $77,000 Public Records
  • 1992-06-01 Sold (Public Records) $44,900 Public Records

Property tax history

+6.7%/yr

Latest (2025): $1,844 · +9.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…