CashFlowRE
Sign in Sign up
1160 Richie Ave
C Composite 58.95
Why this score? — see what drove the C 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 +29.8/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.4/10.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.9/15.0
  • Appreciation +0.0/10.0

$139,900

1160 Richie Ave · Lima, OH 45805
4 bd · 1.0 ba · 1,320 sqft · SingleFamily public records · 154 Days on market
Built 1916 7,884 sqft lot $106/sqft · 15% above area Est $122k · 15% over

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

Listing remarks MLS

Welcome to 1160 Richie Ave. This all brick two story home features a covered front porch and large fenced backyard; 4 bedrooms, 1 bath with large dining room and open kitchen offer generous living space. This property combines historic character with modern updates. Come check it out!

Key facts

  • Covered front porch
  • Large dining room
  • Modern updates

Tags

COVERED FRONT PORCHLARGE DINING ROOMOPEN KITCHENHISTORIC CHARACTERMODERN UPDATES

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 $140k.

Deal economics

  • At list price, monthly cash flow is $515 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 7.7% in Lima — 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 64/100 on livability (#787 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: crime F, amenities F, commute F.
  • Lima City (urban): math 29% / reading 36% proficiency, ranked #575 of 656 in OH (top 88%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 83% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 106 active listings in the ZIP; 6 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; 88 units permitted in Allen County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($66k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Allen County population projected at -14% 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 $39k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 154 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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.
  • Current owner paid $60k; list at $140k implies a 133% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $123,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 154 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1916 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is F 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?
  6. 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.
  7. 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.
  8. 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
1.24%
Cap rate
10.71%
Cash-on-cash
15.78%
DSCR
1.70
GRM
6.7

CMA / ARV

ARV (median comp)
$122,000
List price
$139,900
Delta
14.67%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1150 Brice Ave 0.07mi 4/2.0 1,468 (+11%) 1mo $114,900 $78 73
956 Rice Ave 0.23mi 4/1.5 1,463 (+11%) 1mo $107,500 $73 68
410 N Glenwood Ave 0.55mi 3/1.0 (-1) 1,306 (-1%) 6mo $190,000 $145 63
631 Hazel Ave 0.50mi 3/1.0 (-1) 1,248 (-6%) 2mo $137,000 $110 61
974 Richie Ave 0.25mi 3/1.5 (-1) 1,464 (+11%) 2mo $175,000 $120 61
621 Fairfield Dr 0.42mi 3/1.5 (-1) 1,254 (-5%) 6mo $175,000 $140 60
1000 W Elm St 0.62mi 3/2.0 (-1) 1,296 (-2%) 4mo $133,000 $103 56
1721 Rice Ave 0.72mi 3/1.0 (-1) 1,440 (+9%) 1mo $174,500 $121 46
1116 Belvidere Ave 0.71mi 3/1.0 (-1) 1,238 (-6%) 7mo $149,900 $121 46
576 Cortlandt Ave 0.66mi 3/1.0 (-1) 1,218 (-8%) 7mo $89,000 $73 46
1004 Sherman Ave 0.69mi 3/2.0 (-1) 1,408 (+7%) 4mo $195,200 $139 44
914 W Murphy St 0.54mi 3/2.0 (-1) 1,144 (-13%) 4mo $112,000 $98 40

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
6.6%
Equity multiple
1.26×
Total profit
$10,098
Equity at exit
$20,860
10-year hold
IRR
15.9%
Equity multiple
2.30×
Total profit
$50,867
Equity at exit
$12,096

Cash invested: $39,172 (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 45805

Active inventory
106
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,733 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$62 /mo · $741/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$364
Net cashflow
$515

Break-even live

Break-even rent $1,081
Max offer price $139,900
Occupancy floor 65%

Sensitivity live

Price -10% $594 -5% $555 +0% $515 +5% $476 +10% $436
Rent -10% $378 -5% $447 +0% $515 +5% $584 +10% $652
Rate -1.0pp $586 -0.5pp $551 base $515 +0.5pp $479 +1.0pp $442

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
$34,975
Closing costs
$4,197
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
405 N Kenilworth Ave Lima, OH 3.0 1.0 1352 $1,795 $1.33 44d 1 0.19mi
420 N Baxter St Lima, OH 3.0 2.0 1386 $1,200 $0.87 44d 1 0.56mi
228 Nye St Lima, OH 4.0 2.0 1686 $675 $0.40 44d 1 0.84mi
330 W Ashton Ave Lima, OH 3.0 1.0 1288 $2,000 $1.55 44d 1 1.14mi
43 Town Sq Lima, OH 2.0–3.0 1.0–2.0 1100 $1,413 $1.28 44d 9 1.20mi
608 S Primrose Pl Lima, OH 3.0 2.0 1200 $2,500 $2.08 44d 1 1.22mi

Listing history 22 events

  1. 2026-06-19
    days on market $139,900 Active 154 DOM
  2. 2026-06-18
    days on market $139,900 Active 153 DOM
  3. 2026-06-17
    days on market $139,900 Active 152 DOM
  4. 2026-06-16
    days on market $139,900 Active 151 DOM
  5. 2026-06-15
    days on market $139,900 Active 150 DOM
  6. 2026-06-14
    days on market $139,900 Active 148 DOM
  7. 2026-06-12
    days on market $139,900 Active 147 DOM
  8. 2026-06-09
    days on market $139,900 Active 144 DOM
  9. 2026-06-08
    days on market $139,900 Active 143 DOM
  10. 2026-06-07
    days on market $139,900 Active 142 DOM
  11. 2026-06-07
    days on market $139,900 Active 141 DOM
  12. 2026-06-04
    days on market $139,900 Active 138 DOM
  13. 2026-06-02
    days on market $139,900 Active 137 DOM
  14. 2026-06-01
    days on market $139,900 Active 136 DOM
  15. 2026-05-31
    days on market $139,900 Active 135 DOM
  16. 2026-05-31
    days on market $139,900 Active 134 DOM
  17. 2026-01-16
    listed $139,900 Active 285-char remark
    Show marketing remark (285 chars)

    Welcome to 1160 Richie Ave. This all brick two story home features a covered front porch and large fenced backyard; 4 bedrooms, 1 bath with large dining room and open kitchen offer generous living space. This property combines historic character with modern updates. Come check it out!

  18. 2024-10-17
    soldstatus $60,000
  19. 2020-03-20
    soldstatus $46,000 389-char remark
    Show marketing remark (389 chars)

    Welcome to 1160 Richie Avenue. This 4 bedroom 1 bath brick home has lots of living space, a large fenced-in backyard, covered porch, three-tiered deck and a storage shed. Some newer windows, roof approximately 5 years old, hot water heater approximately 5 years old, air conditioner approximately 1 year old. A really nice home with a nice price. Call to set up a tour today!, Under 1 Acre

  20. 2020-03-20
    soldstatus $46,000
    Show marketing remark (389 chars)

    Welcome to 1160 Richie Avenue. This 4 bedroom 1 bath brick home has lots of living space, a large fenced-in backyard, covered porch, three-tiered deck and a storage shed. Some newer windows, roof approximately 5 years old, hot water heater approximately 5 years old, air conditioner approximately 1 year old. A really nice home with a nice price. Call to set up a tour today!, Under 1 Acre

  21. 2019-08-14
    listed $49,000 389-char remark
    Show marketing remark (389 chars)

    Welcome to 1160 Richie Avenue. This 4 bedroom 1 bath brick home has lots of living space, a large fenced-in backyard, covered porch, three-tiered deck and a storage shed. Some newer windows, roof approximately 5 years old, hot water heater approximately 5 years old, air conditioner approximately 1 year old. A really nice home with a nice price. Call to set up a tour today!, Under 1 Acre

  22. 2002-12-31
    soldstatus $70,500

ⓘ 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
$741 · $62/mo
Projected year-2 tax
$1,462 · $122/mo
Expected delta
+$721/yr (+$60/mo · 97.2%)

ⓘ 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 · 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
$20,793
− Mortgage interest
−$7,837
− Property taxes
−$741
− Insurance
−$700
− Repairs & maintenance
−$1,663
− Management
−$1,663
− Depreciation
−$4,070
Taxable income
$4,119
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$989
After-tax cash flow
$5,193/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
Lima City
NCES district ID
3904422
Math proficiency
29% ▼ -13.00%
Reading proficiency
36% ▼ -6.00%
Median HH income
$29,685
Composite
26.31/100
National rank
#7243
State rank
#575 of 656 in OH

Livability — Lima

Score
64/100
State rank
#787
US rank
#14288

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lima, OH
County
Allen · 98,169 people
City population
21,739
Metro
Lima, OH
Population (ZIP)
24,746
Household income
$65,954
Rent vs Own
36.3% rent · 63.7% own
Severe rent burden
8.0

Population outlook (Allen County) Hauer SSP2

Today (2025)
100,321 people
By 2030
97,693 · -2.6%
By 2040
91,802 · -8.5%
By 2050
86,152 · -14.1%
By 2075
73,659 · -26.6%
By 2100
58,716 · -41.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 15% Two or more races 6% Hispanic / Latino 4% Asian 1%
Common ancestry
Italian 2% Slovak 2% Romanian 2%
Foreign-born
2% · Canada, Vietnam
Languages at home
96% English-only · Spanish 1% Vietnamese 1%

Political lean MEDSL · Allen

2024 margin
Solid R (+44.1) · D 27.5% · R 71.6%
2008→2024 swing
-23.4pp toward R · 2008: -20.7pp · 2024: -44.1pp
All cycles
2024: R+44.1 2020: R+39.5 2016: R+38.2 2012: R+25.7 2008: R+20.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -156.78%
Current HPI
210.6397
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

+98.4% since first listed
6 events — show timeline
  • 2026-01-16 Listed $139,900 WCARE
  • 2024-10-17 Sold (Public Records) $60,000 Public Records
  • 2020-03-20 Sold (Public Records) $46,000 Public Records
  • 2020-03-20 Sold (MLS) $46,000 WCARE
  • 2019-08-14 Listed $49,000 WCARE
  • 2002-12-31 Sold (Public Records) $70,500 Public Records

Property tax history

-4.0%/yr

Latest (2025): $741 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…