CashFlowRE
Sign in Sign up
225 4th Ave
C Composite 57.81
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 +18.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.9/10.0
  • 1% rule +4.5/10.0
  • Schools +4.5/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$94,900

225 4th Ave · Tiffin, OH 44883
2 bd · 1.0 ba · 1,247 sqft · SingleFamily public records · 326 Days on market
Built 1900 0.33 ac lot $76/sqft · 33% below area Est $142k · 33% under ↓ 17% since listing

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

Listing remarks MLS

PRICE IMPROVEMENT! Home and 3 city lots ---Q53021180000000; Q53021123120000; Q53021180040000 ---Bring your vision --- 2/3 Bedroom opportunity --- Featuring a first-floor updated bath, spacious living room, kitchen/dining combo and a few extra rooms for storage, office or bring the laundry upstairs. Appliances included. Oversized shed for outside projects and additional storage space. Off street parking frontage across all three parcels and back-alley access to put up garage or expand more parking area. Your rehab project awaits! Selling as is.

Key facts

  • Oversized shed
  • New build
  • Updated bath

Tags

NEW BUILDUPDATED BATHKITCHEN DINING COMBOEXTRA ROOMSOVERSIZED SHEDSTORAGE SPACE

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 2-bed/1.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $96 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $90k (5.2% below list).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 3.7% in Tiffin — 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 (#88 in OH, #1,313 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime C-, employment D, commute F.
  • Tiffin City (town): math 49% / reading 60% proficiency, ranked #393 of 656 in OH (top 60%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 65 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 45 units permitted in Seneca County in 2024 (0 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($63k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $656 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Seneca County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 326 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $20k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $83,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 326 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 1900 — 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. 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?
  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
0.95%
Cap rate
7.50%
Cash-on-cash
4.32%
DSCR
1.19
GRM
8.8

CMA / ARV

ARV (median comp)
$142,110
List price
$94,900
Delta
-33.22%
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
226 3rd Ave 0.05mi 3/2.0 (+1) 1,308 (+5%) 6mo $200,000 $153 75
508 N Washington St 0.29mi 3/1.5 (+1) 1,173 (-6%) 7mo $185,000 $158 64
65 Northview Dr 0.44mi 3/2.0 (+1) 1,232 (-1%) 6mo $185,000 $150 64
165 Third Ave 0.10mi 2/2.0 1,092 (-12%) 9mo $157,500 $144 64
263 3rd Ave 0.12mi 3/1.5 (+1) 1,092 (-12%) 7mo $151,500 $139 60
59 Tomb St 0.50mi 2/1.0 1,352 (+8%) 10mo $130,000 $96 55
41 Douglas St 0.45mi 2/1.0 1,112 (-11%) 10mo $159,900 $144 53
116 Grand Ave 0.38mi 3/2.0 (+1) 1,413 (+13%) 0mo $164,000 $116 51
200 Hudson St 0.59mi 2/1.5 1,120 (-10%) 5mo $110,000 $98 50
311 Noble St St 0.45mi 3/2.0 (+1) 1,108 (-11%) 4mo $170,000 $153 48
23 Minerva St 0.73mi 3/1.5 (+1) 1,172 (-6%) 4mo $133,500 $114 45
263 Wall Street St 0.59mi 3/1.5 (+1) 1,120 (-10%) 4mo $120,000 $107 45

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
-9.6%
Equity multiple
0.65×
Total profit
$-9,291
Equity at exit
$14,150
10-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-285
Equity at exit
$8,205

Cash invested: $26,572 (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 44883

Active inventory
65
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$900 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$78 /mo · $933/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$189
Net cashflow
$96

Break-even live

Break-even rent $778
Max offer price $94,900
Occupancy floor 84%

Sensitivity live

Price -10% $149 -5% $123 +0% $96 +5% $69 +10% $42
Rent -10% $25 -5% $60 +0% $96 +5% $131 +10% $167
Rate -1.0pp $144 -0.5pp $120 base $96 +0.5pp $71 +1.0pp $46

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
$23,725
Closing costs
$2,847
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
50 Fairview Ave Tiffin, OH 2.0 1.0 900 $1,200 $1.33 8d 1 0.85mi
849 N Water St Tiffin, OH 2.0 1.5 786 $823 $1.05 24d 1 0.95mi
182 E Market St Tiffin, OH 1.0–2.0 1.0 687 $775 $1.13 44d 2 1.18mi
182 E Market St Unit 316 Tiffin, OH 2.0 1.0 750 $775 $1.03 24d 1 1.18mi

Listing history 29 events

  1. 2026-06-19
    days on market $94,900 Active 326 DOM
  2. 2026-06-18
    days on market $94,900 Active 325 DOM
  3. 2026-06-17
    days on market $94,900 Active 324 DOM
  4. 2026-06-16
    days on market $94,900 Active 323 DOM
  5. 2026-06-15
    days on market $94,900 Active 322 DOM
  6. 2026-06-14
    days on market $94,900 Active 320 DOM
  7. 2026-06-12
    days on market $94,900 Active 319 DOM
  8. 2026-06-09
    days on market $94,900 Active 316 DOM
  9. 2026-06-08
    days on market $94,900 Active 315 DOM
  10. 2026-06-07
    days on market $94,900 Active 314 DOM
  11. 2026-06-03
    days on market $94,900 Active 310 DOM
  12. 2026-06-02
    days on market $94,900 Active 309 DOM
  13. 2026-06-01
    days on market $94,900 Active 308 DOM
  14. 2026-05-31
    days on market $94,900 Active 307 DOM
  15. 2026-05-30
    days on market $94,900 Active 306 DOM
  16. 2026-05-08
    price $94,900 549-char remark
    Show marketing remark (549 chars)

    PRICE IMPROVEMENT! Home and 3 city lots ---Q53021180000000; Q53021123120000; Q53021180040000 ---Bring your vision --- 2/3 Bedroom opportunity --- Featuring a first-floor updated bath, spacious living room, kitchen/dining combo and a few extra rooms for storage, office or bring the laundry upstairs. Appliances included. Oversized shed for outside projects and additional storage space. Off street parking frontage across all three parcels and back-alley access to put up garage or expand more parking area. Your rehab project awaits! Selling as is.

  17. 2026-05-08
    price $94,900 549-char remark
    Show marketing remark (549 chars)

    PRICE IMPROVEMENT! Home and 3 city lots ---Q53021180000000; Q53021123120000; Q53021180040000 ---Bring your vision --- 2/3 Bedroom opportunity --- Featuring a first-floor updated bath, spacious living room, kitchen/dining combo and a few extra rooms for storage, office or bring the laundry upstairs. Appliances included. Oversized shed for outside projects and additional storage space. Off street parking frontage across all three parcels and back-alley access to put up garage or expand more parking area. Your rehab project awaits! Selling as is.

  18. 2026-04-16
    status Active 549-char remark
    Show marketing remark (549 chars)

    PRICE IMPROVEMENT! Home and 3 city lots ---Q53021180000000; Q53021123120000; Q53021180040000 ---Bring your vision --- 2/3 Bedroom opportunity --- Featuring a first-floor updated bath, spacious living room, kitchen/dining combo and a few extra rooms for storage, office or bring the laundry upstairs. Appliances included. Oversized shed for outside projects and additional storage space. Off street parking frontage across all three parcels and back-alley access to put up garage or expand more parking area. Your rehab project awaits! Selling as is.

  19. 2026-04-13
    status Active 549-char remark
    Show marketing remark (549 chars)

    PRICE IMPROVEMENT! Home and 3 city lots ---Q53021180000000; Q53021123120000; Q53021180040000 ---Bring your vision --- 2/3 Bedroom opportunity --- Featuring a first-floor updated bath, spacious living room, kitchen/dining combo and a few extra rooms for storage, office or bring the laundry upstairs. Appliances included. Oversized shed for outside projects and additional storage space. Off street parking frontage across all three parcels and back-alley access to put up garage or expand more parking area. Your rehab project awaits! Selling as is.

  20. 2026-03-14
    historical Active Under Contract 549-char remark
    Show marketing remark (549 chars)

    PRICE IMPROVEMENT! Home and 3 city lots ---Q53021180000000; Q53021123120000; Q53021180040000 ---Bring your vision --- 2/3 Bedroom opportunity --- Featuring a first-floor updated bath, spacious living room, kitchen/dining combo and a few extra rooms for storage, office or bring the laundry upstairs. Appliances included. Oversized shed for outside projects and additional storage space. Off street parking frontage across all three parcels and back-alley access to put up garage or expand more parking area. Your rehab project awaits! Selling as is.

  21. 2026-03-14
    historical Contingent 549-char remark
    Show marketing remark (549 chars)

    PRICE IMPROVEMENT! Home and 3 city lots ---Q53021180000000; Q53021123120000; Q53021180040000 ---Bring your vision --- 2/3 Bedroom opportunity --- Featuring a first-floor updated bath, spacious living room, kitchen/dining combo and a few extra rooms for storage, office or bring the laundry upstairs. Appliances included. Oversized shed for outside projects and additional storage space. Off street parking frontage across all three parcels and back-alley access to put up garage or expand more parking area. Your rehab project awaits! Selling as is.

  22. 2025-11-14
    price $99,000 549-char remark
    Show marketing remark (549 chars)

    PRICE IMPROVEMENT! Home and 3 city lots ---Q53021180000000; Q53021123120000; Q53021180040000 ---Bring your vision --- 2/3 Bedroom opportunity --- Featuring a first-floor updated bath, spacious living room, kitchen/dining combo and a few extra rooms for storage, office or bring the laundry upstairs. Appliances included. Oversized shed for outside projects and additional storage space. Off street parking frontage across all three parcels and back-alley access to put up garage or expand more parking area. Your rehab project awaits! Selling as is.

  23. 2025-11-14
    price $99,000 549-char remark
    Show marketing remark (549 chars)

    PRICE IMPROVEMENT! Home and 3 city lots ---Q53021180000000; Q53021123120000; Q53021180040000 ---Bring your vision --- 2/3 Bedroom opportunity --- Featuring a first-floor updated bath, spacious living room, kitchen/dining combo and a few extra rooms for storage, office or bring the laundry upstairs. Appliances included. Oversized shed for outside projects and additional storage space. Off street parking frontage across all three parcels and back-alley access to put up garage or expand more parking area. Your rehab project awaits! Selling as is.

  24. 2025-10-15
    price $104,900 549-char remark
    Show marketing remark (549 chars)

    PRICE IMPROVEMENT! Home and 3 city lots ---Q53021180000000; Q53021123120000; Q53021180040000 ---Bring your vision --- 2/3 Bedroom opportunity --- Featuring a first-floor updated bath, spacious living room, kitchen/dining combo and a few extra rooms for storage, office or bring the laundry upstairs. Appliances included. Oversized shed for outside projects and additional storage space. Off street parking frontage across all three parcels and back-alley access to put up garage or expand more parking area. Your rehab project awaits! Selling as is.

  25. 2025-10-14
    price $104,900 549-char remark
    Show marketing remark (549 chars)

    PRICE IMPROVEMENT! Home and 3 city lots ---Q53021180000000; Q53021123120000; Q53021180040000 ---Bring your vision --- 2/3 Bedroom opportunity --- Featuring a first-floor updated bath, spacious living room, kitchen/dining combo and a few extra rooms for storage, office or bring the laundry upstairs. Appliances included. Oversized shed for outside projects and additional storage space. Off street parking frontage across all three parcels and back-alley access to put up garage or expand more parking area. Your rehab project awaits! Selling as is.

  26. 2025-08-15
    price $111,000 549-char remark
    Show marketing remark (549 chars)

    PRICE IMPROVEMENT! Home and 3 city lots ---Q53021180000000; Q53021123120000; Q53021180040000 ---Bring your vision --- 2/3 Bedroom opportunity --- Featuring a first-floor updated bath, spacious living room, kitchen/dining combo and a few extra rooms for storage, office or bring the laundry upstairs. Appliances included. Oversized shed for outside projects and additional storage space. Off street parking frontage across all three parcels and back-alley access to put up garage or expand more parking area. Your rehab project awaits! Selling as is.

  27. 2025-08-15
    price $111,000 549-char remark
    Show marketing remark (549 chars)

    PRICE IMPROVEMENT! Home and 3 city lots ---Q53021180000000; Q53021123120000; Q53021180040000 ---Bring your vision --- 2/3 Bedroom opportunity --- Featuring a first-floor updated bath, spacious living room, kitchen/dining combo and a few extra rooms for storage, office or bring the laundry upstairs. Appliances included. Oversized shed for outside projects and additional storage space. Off street parking frontage across all three parcels and back-alley access to put up garage or expand more parking area. Your rehab project awaits! Selling as is.

  28. 2025-07-28
    listed $115,000 Active 549-char remark
    Show marketing remark (549 chars)

    PRICE IMPROVEMENT! Home and 3 city lots ---Q53021180000000; Q53021123120000; Q53021180040000 ---Bring your vision --- 2/3 Bedroom opportunity --- Featuring a first-floor updated bath, spacious living room, kitchen/dining combo and a few extra rooms for storage, office or bring the laundry upstairs. Appliances included. Oversized shed for outside projects and additional storage space. Off street parking frontage across all three parcels and back-alley access to put up garage or expand more parking area. Your rehab project awaits! Selling as is.

  29. 2025-07-28
    listed $115,000 Active 549-char remark
    Show marketing remark (549 chars)

    PRICE IMPROVEMENT! Home and 3 city lots ---Q53021180000000; Q53021123120000; Q53021180040000 ---Bring your vision --- 2/3 Bedroom opportunity --- Featuring a first-floor updated bath, spacious living room, kitchen/dining combo and a few extra rooms for storage, office or bring the laundry upstairs. Appliances included. Oversized shed for outside projects and additional storage space. Off street parking frontage across all three parcels and back-alley access to put up garage or expand more parking area. Your rehab project awaits! Selling as is.

ⓘ 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
$933 · $78/mo
Projected year-2 tax
$1,207 · $101/mo
Expected delta
+$274/yr (+$23/mo · 29.3%)

ⓘ 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 ≥99°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
$10,796
− Mortgage interest
−$5,316
− Property taxes
−$933
− Insurance
−$474
− Repairs & maintenance
−$864
− Management
−$864
− Depreciation
−$2,761
Taxable loss
−$416
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$100
After-tax cash flow
$1,249/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
Tiffin City
NCES district ID
3904489
Math proficiency
49% ▼ -17.00%
Reading proficiency
60% ▼ -7.00%
Median HH income
$39,074
Composite
45.43/100
National rank
#2621
State rank
#393 of 656 in OH

Livability — Tiffin

Score
81/100
State rank
#88
US rank
#1313

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tiffin, OH
County
Seneca County · 28,102 people
City population
28,102
Metro
Tiffin, OH
Population (ZIP)
28,102
Household income
$62,692
Rent vs Own
30.7% rent · 69.3% own
Severe rent burden
772.0

Population outlook (Seneca County) Hauer SSP2

Today (2025)
54,243 people
By 2030
52,947 · -2.4%
By 2040
49,842 · -8.1%
By 2050
46,689 · -13.9%
By 2075
39,889 · -26.5%
By 2100
32,155 · -40.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 4% Two or more races 3% Black 3%
Common ancestry
Romanian 2% Lithuanian 2% Slovak 1%
Foreign-born
1%
Languages at home
97% English-only · Spanish 1%

Political lean MEDSL · Seneca

2024 margin
Solid R (+37.5) · D 30.7% · R 68.2% · Other 1.0%
2008→2024 swing
-34.8pp toward R · 2008: -2.7pp · 2024: -37.5pp
All cycles
2024: R+37.5 2020: R+34.2 2016: R+31.2 2012: R+8.4 2008: R+2.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -186.24%
Current HPI
215.4289
Rent YoY
Metro
Tiffin, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

-17.5% since first listed
14 events — show timeline
  • 2026-05-08 Price Changed $94,900 FAOR
  • 2026-05-08 Price Changed $94,900 NORIS
  • 2026-04-16 Relisted NORIS
  • 2026-04-13 Relisted FAOR
  • 2026-03-14 Contingent FAOR
  • 2026-03-14 Contingent NORIS
  • 2025-11-14 Price Changed $99,000 FAOR
  • 2025-11-14 Price Changed $99,000 NORIS
  • 2025-10-15 Price Changed $104,900 NORIS
  • 2025-10-14 Price Changed $104,900 FAOR
  • 2025-08-15 Price Changed $111,000 NORIS
  • 2025-08-15 Price Changed $111,000 FAOR
  • 2025-07-28 Listed $115,000 FAOR
  • 2025-07-28 Listed $115,000 NORIS

Property tax history

+3.6%/yr

Latest (2025): $933 · +50.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…