CashFlowRE
Sign in Sign up
215 W Michigan Ave
B- Composite 69.79
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 +27.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.6/10.0
  • 1% rule +6.8/10.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

215 W Michigan Ave · Lima, OH 45801
3 bd · 2.0 ba · 1,664 sqft · SingleFamily public records · 3 Days on market
Built 1953 4,356 sqft lot Est $185k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome home to this spacious 3-bedroom, 2-bath home offering over 1,600+ square feet of comfortable living space in a convenient location near St. Gerard School. This well-maintained property features two separate living areas, giving you plenty of room to spread out, entertain, or create a home office or play space. You'll appreciate the abundance of closet space and storage throughout, along with fresh paint and new carpet that give the home a clean, updated feel. The layout offers both functionality and flexibility. Close to shopping and major traffic corridors. Outside, the home offers excellent curb appeal and a welcoming presence from the moment you arrive. With generous living space

Key facts

  • 4,356 sq ft lot
  • Built 1953
  • Listed 3 days

Property features AI

Exterior

  • Parking: No garage; No designated parking
  • Utilities: Public water; Public sewer; Electricity connected; Water connected
  • Home design: Single-family residence; Two levels
  • Construction: Vinyl siding; Wood siding; Built with a foundation (details not specified)
  • Exterior features: Covered patio and porch; Porch; Shed(s)

Interior

  • Kitchen: Dishwasher
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air (heat pump); Forced air heating; Electric heating; Wood heating
  • Interior features: Dishwasher; Fireplace in the living room; Carpet, laminate and tile flooring; 8 total rooms

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/2.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $413 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 9.8% vs local median 7.7% in Lima — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: 74 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; 88 units permitted in Allen County in 2024 (0 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($52k/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 ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $139,900

Questions for the listing agent

  1. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.18%
Cap rate
9.84%
Cash-on-cash
12.66%
DSCR
1.56
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$184,704
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1041 N Elizabeth St 0.33mi 3/2.0 1,752 (+5%) 5mo $100,000 $57 72
716 Ruth Ave 0.45mi 3/1.5 1,714 (+3%) 0mo $190,000 $111 72
1776 Virginia Ave 0.47mi 3/2.0 1,520 (-9%) 5mo $192,000 $126 59
635 W Ashton Ave 0.59mi 3/2.0 1,485 (-11%) 2mo $188,000 $127 53
720 N West St 0.68mi 3/2.0 1,496 (-10%) 0mo $90,000 $60 51
960 N Elizabeth St 0.42mi 4/2.0 (+1) 1,864 (+12%) 10mo $175,000 $94 47
1325 Helen Ave 0.52mi 3/2.0 1,418 (-15%) 8mo $148,000 $104 44
1033 N Main St 0.47mi 4/1.5 (+1) 1,450 (-13%) 8mo $115,000 $79 43
837 Runyan Ave 0.72mi 4/2.0 (+1) 1,494 (-10%) 9mo $172,000 $115 37
1236 Belvidere Ave 0.69mi 4/2.0 (+1) 1,842 (+11%) 10mo $225,000 $122 37
222 W Grand Ave 0.72mi 2/1.0 (-1) 1,440 (-14%) 7mo $45,000 $31 29
728 Meadowbrook Dr Dr 0.75mi 3/1.0 1,421 (-15%) 10mo $186,400 $131 29

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
2.4%
Equity multiple
1.09×
Total profit
$3,630
Equity at exit
$20,860
10-year hold
IRR
12.0%
Equity multiple
1.94×
Total profit
$36,973
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 45801

Active inventory
74
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,656 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$103 /mo · $1,236/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$413

Break-even live

Break-even rent $1,133
Max offer price $139,900
Occupancy floor 70%

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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
330 W Ashton Ave Lima, OH 3.0 1.0 1288 $2,000 $1.55 43d 1 0.37mi
555 Haller St Lima, OH 3.0 2.0 1953 $1,700 $0.87 43d 1 1.01mi
420 N Baxter St Lima, OH 3.0 2.0 1386 $1,200 $0.87 43d 1 1.21mi
43 Town Sq Lima, OH 2.0–3.0 1.0–2.0 1100 $1,413 $1.28 43d 9 1.44mi

Listing history 2 events

  1. 2026-05-22
    status Pending
  2. 2026-05-18
    listed $139,900 Active

ⓘ 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
$1,236 · $103/mo
Projected year-2 tax
$1,709 · $142/mo
Expected delta
+$473/yr (+$39/mo · 38.3%)

ⓘ 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
$19,871
− Mortgage interest
−$7,837
− Property taxes
−$1,236
− Insurance
−$700
− Repairs & maintenance
−$1,590
− Management
−$1,590
− Depreciation
−$4,070
Taxable income
$2,850
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$684
After-tax cash flow
$4,275/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 County · 21,739 people
City population
21,739
Metro
Lima, OH
Population (ZIP)
21,739
Household income
$51,731
Rent vs Own
45.7% rent · 54.3% own
Severe rent burden
1141.0

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 (71%)
Race & ethnicity
White 71% Black 14% Two or more races 8% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 2% Italian 1% Iranian 1%
Foreign-born
2% · Canada, China
Languages at home
96% English-only · Spanish 2%

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
▼ -164.79%
Current HPI
219.5329
Rent YoY
Metro
Lima, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-05-22 Pending WCARE
  • 2026-05-18 Listed $139,900 WCARE

Property tax history

+1.5%/yr

Latest (2025): $1,236 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…