CashFlowRE
Sign in Sign up
219 Center St 🏷️ Likely Rental
B+ Composite 76.66
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 +4.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$101,900

219 Center St · Sandusky, OH 44870
3 bd · 2.0 ba · 1,376 sqft · MultiFamily public records · 46 Days on market
Built 1906 3,232 sqft lot $74/sqft · 23% below area Est $132k · 23% 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

219 Center Street duplex in Sandusky just listed with covered front porch, 2 car detached garage, aluminum sided, big basement with glass block windows. Upper unit is tenant occupied and is really nice with 1 bedroom, full bathroom, living room and kitchen. Lower unit is vacant with 2 bedrooms, full bathroom, living and dining rooms. Attention all investors buy this property at 219 Center Street mls#20261562 OR as a PACKAGED DEAL along with the sellers other 4 properties that are for sale at 1022 Pearl Street mls#20261561, 434 Camp Street mls#20261560, 1713 W. Monroe Street mls#20261563, 817 Fulton Street mls#20261565.Property is located close to downtown Sandusky with all the beautiful cit

Key facts

  • Covered front porch
  • Tenant occupied
  • Glass block windows

Tags

COVERED FRONT PORCHBIG BASEMENTGLASS BLOCK WINDOWSTENANT OCCUPIEDVACANTCLOSE TO DOWNTOWN

Property features AI

Finance

  • Other: Lot dimensions approximately 33 x 98 (0.0742 acres); Located on Center Street (one-way between Decatur St and Hayes Ave); nearest cross streets Decatur or Hayes

Exterior

  • Parking: Detached off-street garage; Approximately 1.5 garage spaces
  • Utilities: Public water; Public sewer; 100 Amp electric service with circuit breakers
  • Home design: Duplex (residential income property); Zoned for two-family dwelling (520)
  • Construction: Aluminum siding
  • Exterior features: Asphalt roof

Interior

  • Heating & cooling: Natural gas forced-air heating
  • Interior features: Insulated windows; Full basement
  • Laundry & utility: Laundry located in the basement

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 $101,900 price doesn't fit this home's estimated sale value (~$131,902) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 1×1bd/1ba + 1×2bd/1ba units multifamily listed at $102k.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive. Per door: $773/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $102k).
  • Recommended offer: $99k (3.0% below list) — sets the bar for market timing.
  • Cap rate 24.5% vs local median 5.4% in Sandusky — 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 83/100 on livability (#63 in OH, #929 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D-, employment F.
  • Sandusky City (town): math 24% / reading 37% proficiency, ranked #583 of 656 in OH (top 89%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 209 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 128 units permitted in Erie County in 2024 (5 in 5+ unit buildings).
  • At $2,785/mo this rent would consume 54% of the median local household income ($62k/yr) (locally 1602% 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 $705 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Erie County population projected at -15% 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 $29k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($99k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $36k; list at $102k implies a 183% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1906 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $98,843 (3.0% below list)

Questions for the listing agent

  1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 3% 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 1906 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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 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
2.73%
Cap rate
24.49%
Cash-on-cash
65.00%
DSCR
3.89
GRM
3.0

CMA / ARV

ARV (median comp)
$131,902
List price
$101,900
Delta
-22.75%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
64.2%
Equity multiple
3.87×
Total profit
$81,931
Equity at exit
$15,194
10-year hold
IRR
68.6%
Equity multiple
7.94×
Total profit
$198,137
Equity at exit
$8,810

Cash invested: $28,532 (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 44870

Active inventory
209
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,785 medium interval (Pro) →
Mortgage (P&I)
$534
Tax from tax record
$78 /mo · $934/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$585
Net cashflow
$1,545

Break-even live

Break-even rent $829
Max offer price $101,900
Occupancy floor 40%

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

UnitsBedsBathsEst. rent
1× unit 1 1 $1,108
1× unit 2 1 $1,678
Total (2 units) $2,785

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
$25,475
Closing costs
$3,057
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
156 E Market St Sandusky, OH 1.0–2.0 1.0–2.5 1266 $3,539 $2.79 44d 5 0.51mi
1032 Perry St Sandusky, OH 4.0 2.5 1845 $850 $0.46 44d 1 0.56mi
1107 1st St Unit 1496057P Sandusky, OH 4.0 3.0 1151 $6,631 $5.76 44d 1 0.85mi
1515 W Perkins Ave Sandusky, OH 2.0 1.0 925 $925 $1.00 44d 1 1.26mi

Listing history 17 events

  1. 2026-06-17
    status $101,900 Pending 46 DOM
  2. 2026-06-17
    days on market $101,900 Active Under Contract 46 DOM
  3. 2026-06-16
    days on market $101,900 Active Under Contract 45 DOM
  4. 2026-06-15
    days on market $101,900 Active Under Contract 44 DOM
  5. 2026-06-14
    days on market $101,900 Active Under Contract 42 DOM
  6. 2026-06-12
    days on market $101,900 Active Under Contract 41 DOM
  7. 2026-06-09
    days on market $101,900 Active Under Contract 38 DOM
  8. 2026-06-08
    days on market $101,900 Active Under Contract 37 DOM
  9. 2026-06-07
    days on market $101,900 Active Under Contract 36 DOM
  10. 2026-06-03
    days on market $101,900 Active Under Contract 32 DOM
  11. 2026-06-02
    days on market $101,900 Active Under Contract 31 DOM
  12. 2026-06-01
    days on market $101,900 Active Under Contract 30 DOM
  13. 2026-05-31
    days on market $101,900 Active Under Contract 29 DOM
  14. 2026-05-30
    days on market $101,900 Active Under Contract 28 DOM
  15. 2026-05-12
    historical Active Under Contract 961-char remark
  16. 2026-05-01
    listed $101,900 Active 961-char remark
  17. 1990-12-17
    soldstatus $36,000

ⓘ 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
$934 · $78/mo
Projected year-2 tax
$1,262 · $105/mo
Expected delta
+$328/yr (+$27/mo · 35.1%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 70% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 16 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
$33,420
− Mortgage interest
−$5,708
− Property taxes
−$934
− Insurance
−$510
− Repairs & maintenance
−$2,674
− Management
−$2,674
− Depreciation
−$2,964
Taxable income
$17,957
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,310
After-tax cash flow
$14,236/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
Sandusky City
NCES district ID
3904474
Math proficiency
24% ▼ -17.00%
Reading proficiency
37% ▼ -9.00%
Median HH income
$34,583
Composite
25.1/100
National rank
#7532
State rank
#583 of 656 in OH

Livability — Sandusky

Score
83/100
State rank
#63
US rank
#929

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sandusky, OH
County
Erie County · 39,883 people
City population
39,883
Metro
Sandusky, OH
Population (ZIP)
39,883
Household income
$62,082
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
1602.0

Population outlook (Erie County) Hauer SSP2

Today (2025)
73,204 people
By 2030
71,341 · -2.5%
By 2040
66,771 · -8.8%
By 2050
62,512 · -14.6%
By 2075
56,154 · -23.3%
By 2100
49,045 · -33.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 15% Two or more races 8% Hispanic / Latino 5%
Common ancestry
Romanian 3% Slovak 2% Subsaharan African 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Erie

2024 margin
R (+14.1) · D 42.5% · R 56.6%
2008→2024 swing
-28.0pp toward R · 2008: 13.9pp · 2024: -14.1pp
All cycles
2024: R+14.1 2020: R+11.6 2016: R+9.8 2012: D+11.3 2008: D+13.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -151.99%
Current HPI
209.6383
Rent YoY
Metro
Sandusky, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+183.1% since first listed
4 events — show timeline
  • 2026-06-17 Pending FAOR
  • 2026-05-12 Contingent FAOR
  • 2026-05-01 Listed $101,900 FAOR
  • 1990-12-17 Sold (Public Records) $36,000 Public Records

Property tax history

+0.9%/yr

Latest (2025): $934 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…