CashFlowRE
Sign in Sign up
215 N Dewitt St
B+ Composite 77.53
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
  • DSCR +10.0/10.0
  • 1% rule +9.2/10.0
  • Schools +4.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

215 N Dewitt St · Paulding, OH 45879
2 bd · 1.0 ba · 1,300 sqft · SingleFamily public records · 462 Days on market
Built 1947 8,778 sqft lot $58/sqft · 29% below area Est $114k · 34% under ↓ 2% since listing

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

Listing remarks MLS

Delightful Private Setting between Alley & Place of Worship. Lots of shade trees, perennials, on large town lot. Cute barn style home with matching 2-story bldg. Well insulated; sofits, eaves, leafguards in place; replacement windows upstairs; new roof on front of house; 3 dormers, large screened-in porch in back -- Good Buy...needs carpet.

Key facts

  • Remodeled
  • Sunroom
  • Corner lot

Tags

REMODELEDNEW WINDOWSCORNER LOTLARGE REAR SHEDSUNROOM

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 $75k.

Deal economics

  • At list price, monthly cash flow is $342 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#610 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Paulding Exempted Village (town): math 57% / reading 60% proficiency, ranked #319 of 656 in OH (top 49%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Paulding Elementary School (math 62% / reading 62%, grade B, #590 of 1,584 statewide, top 41%, 434 students, 50% FRL); Paulding Middle School (math 52% / reading 54%, grade C+, #372 of 654 statewide, top 58%, 269 students, 0% FRL); Paulding High School (math 27% / reading 47%, grade F, #564 of 781 statewide, top 74%, 348 students, 88% FRL) — zoned schools at 46% FRL track the district average.
  • Market conditions: 16 active listings in the ZIP; 22 units permitted in Paulding County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Paulding County population projected at -27% 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 $21k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 462 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 18y 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 $18k; list at $75k implies a 317% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $66,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 462 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 1947 — 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. 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
1.42%
Cap rate
11.77%
Cash-on-cash
19.57%
DSCR
1.87
GRM
5.8

CMA / ARV

ARV (median comp)
$113,890
List price
$75,000
Delta
-34.15%
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
614 W Jackson St 0.02mi 3/2.0 (+1) 1,350 (+4%) 3mo $185,000 $137 81
717 W Harrison St 0.19mi 3/1.0 (+1) 1,390 (+7%) 2mo $115,000 $83 73
508 W Jackson St 0.08mi 3/1.0 (+1) 1,142 (-12%) 4mo $72,500 $63 68
111 W Wayne St 0.44mi 3/2.0 (+1) 1,322 (+2%) 1mo $209,000 $158 67
752 N Dix St 0.42mi 3/1.0 (+1) 1,260 (-3%) 6mo $159,900 $127 65
820 W Perry St 0.17mi 2/1.0 1,108 (-15%) 9mo $81,000 $73 60
606 Lincoln Ave 0.62mi 3/1.0 (+1) 1,260 (-3%) 4mo $129,500 $103 57
300 S Williams St 0.45mi 3/1.5 (+1) 1,399 (+8%) 5mo $140,000 $100 56
820 Springdale Dr 0.70mi 3/1.5 (+1) 1,218 (-6%) 9mo $177,000 $145 43
761 Woodring Ave 0.47mi 3/1.0 (+1) 1,116 (-14%) 8mo $155,000 $139 42
726 N Main St 0.58mi 3/1.0 (+1) 1,120 (-14%) 3mo $68,000 $61 42
320 E Baldwin Ave 0.65mi 3/1.0 (+1) 1,473 (+13%) 8mo $130,000 $88 36

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
11.6%
Equity multiple
1.46×
Total profit
$9,663
Equity at exit
$11,183
10-year hold
IRR
20.6%
Equity multiple
2.74×
Total profit
$36,523
Equity at exit
$6,485

Cash invested: $21,000 (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 45879

Home prices YoY
-16.5%
Active inventory
16
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,068 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$77 /mo · $925/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$224
Net cashflow
$342

Break-even live

Break-even rent $635
Max offer price $75,000
Occupancy floor 63%

Sensitivity live

Price -10% $385 -5% $364 +0% $342 +5% $321 +10% $300
Rent -10% $258 -5% $300 +0% $342 +5% $385 +10% $427
Rate -1.0pp $380 -0.5pp $362 base $342 +0.5pp $323 +1.0pp $303

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
$18,750
Closing costs
$2,250
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.

Listing history 29 events

  1. 2026-06-21
    days on market $75,000 Active 462 DOM
  2. 2026-06-21
    days on market $75,000 Active 461 DOM
  3. 2026-06-18
    days on market $75,000 Active 459 DOM
  4. 2026-06-17
    days on market $75,000 Active 458 DOM
  5. 2026-06-16
    days on market $75,000 Active 457 DOM
  6. 2026-06-15
    days on market $75,000 Active 456 DOM
  7. 2026-06-13
    days on market $75,000 Active 454 DOM
  8. 2026-06-12
    days on market $75,000 Active 453 DOM
  9. 2026-06-09
    days on market $75,000 Active 450 DOM
  10. 2026-06-08
    days on market $75,000 Active 449 DOM
  11. 2026-06-08
    days on market $75,000 Active 448 DOM
  12. 2026-06-07
    days on market $75,000 Active 447 DOM
  13. 2026-06-04
    days on market $75,000 Active 444 DOM
  14. 2026-06-02
    days on market $75,000 Active 443 DOM
  15. 2026-06-01
    days on market $75,000 Active 442 DOM
  16. 2026-05-31
    days on market $75,000 Active 441 DOM
  17. 2025-10-09
    price $22,500 348-char remark
    Show marketing remark (348 chars)

    Delightful Private Setting between Alley & Place of Worship. Lots of shade trees, perennials, on large town lot. Cute barn style home with matching 2-story bldg. Well insulated; sofits, eaves, leafguards in place; replacement windows upstairs; new roof on front of house; 3 dormers, large screened-in porch in back -- Good Buy...needs carpet.

  18. 2025-08-20
    status Active 390-char remark
    Show marketing remark (390 chars)

    Nice size of home that is in the process of being remodeled. Mostly all new windows are already installed. Corner lot with large rear shed. Home has 2 bedrooms and 1 bathroom. Sunroom on the rear as well (not included in square footage size). Owner will accept cash or Conventional financing or even trades/financing terms. What an opportunity!! Take control of your future with this home.

  19. 2025-01-30
    listed $75,000 Active 390-char remark
    Show marketing remark (390 chars)

    Nice size of home that is in the process of being remodeled. Mostly all new windows are already installed. Corner lot with large rear shed. Home has 2 bedrooms and 1 bathroom. Sunroom on the rear as well (not included in square footage size). Owner will accept cash or Conventional financing or even trades/financing terms. What an opportunity!! Take control of your future with this home.

  20. 2024-09-20
    soldstatus $18,000 Closed
  21. 2024-09-03
    status Pending
  22. 2024-08-16
    price $29,900
  23. 2024-07-29
    price $34,900
  24. 2024-05-14
    listed $44,900 Active
  25. 2009-03-06
    soldstatus $22,500 348-char remark
    Show marketing remark (348 chars)

    Delightful Private Setting between Alley & Place of Worship. Lots of shade trees, perennials, on large town lot. Cute barn style home with matching 2-story bldg. Well insulated; sofits, eaves, leafguards in place; replacement windows upstairs; new roof on front of house; 3 dormers, large screened-in porch in back -- Good Buy...needs carpet.

  26. 2009-03-06
    soldstatus $22,500
    Show marketing remark (348 chars)

    Delightful Private Setting between Alley & Place of Worship. Lots of shade trees, perennials, on large town lot. Cute barn style home with matching 2-story bldg. Well insulated; sofits, eaves, leafguards in place; replacement windows upstairs; new roof on front of house; 3 dormers, large screened-in porch in back -- Good Buy...needs carpet.

  27. 2008-08-12
    listed $32,500 348-char remark
    Show marketing remark (348 chars)

    Delightful Private Setting between Alley & Place of Worship. Lots of shade trees, perennials, on large town lot. Cute barn style home with matching 2-story bldg. Well insulated; sofits, eaves, leafguards in place; replacement windows upstairs; new roof on front of house; 3 dormers, large screened-in porch in back -- Good Buy...needs carpet.

  28. 1998-07-22
    soldstatus $28,000
  29. 1993-05-28
    soldstatus $23,000

ⓘ 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
$925 · $77/mo
Projected year-2 tax
$1,048 · $87/mo
Expected delta
+$122/yr (+$10/mo · 13.2%)

ⓘ 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 ≥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
$12,822
− Mortgage interest
−$4,201
− Property taxes
−$925
− Insurance
−$375
− Repairs & maintenance
−$1,026
− Management
−$1,026
− Depreciation
−$2,182
Taxable income
$3,087
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$741
After-tax cash flow
$3,368/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
Paulding Exempted Village
NCES district ID
3904557
Math proficiency
57% ▼ -7.00%
Reading proficiency
60% ▼ -1.00%
Median HH income
$45,105
Composite
49.36/100
National rank
#2017
State rank
#319 of 656 in OH

Livability — Paulding

Score
67/100
State rank
#610
US rank
#10489

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Paulding, OH
County
Paulding · 17,531 people
Population (ZIP)
6,524
Household income
$62,159
Rent vs Own
23.9% rent · 76.1% own
Severe rent burden
3.6

Population outlook (Paulding County) Hauer SSP2

Today (2025)
17,539 people
By 2030
16,627 · -5.2%
By 2040
14,716 · -16.1%
By 2050
12,853 · -26.7%
By 2075
9,142 · -47.9%
By 2100
6,313 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 9% Hispanic / Latino 8% Black 1% Native American 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 5% Romanian 3% Iranian 2%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · Paulding

2024 margin
Solid R (+56.2) · D 21.4% · R 77.7%
2008→2024 swing
-44.4pp toward R · 2008: -11.8pp · 2024: -56.2pp
All cycles
2024: R+56.2 2020: R+51.5 2016: R+48.5 2012: R+20.4 2008: R+11.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -39.88%
Current HPI
201.5529
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

-2.2% since first listed
13 events — show timeline
  • 2025-10-09 Price Changed $22,500 NORIS
  • 2025-08-20 Relisted WCARE
  • 2025-01-30 Listed $75,000 WCARE
  • 2024-09-20 Sold (MLS) $18,000 WCARE
  • 2024-09-03 Pending WCARE
  • 2024-08-16 Price Changed $29,900 WCARE
  • 2024-07-29 Price Changed $34,900 WCARE
  • 2024-05-14 Listed $44,900 WCARE
  • 2009-03-06 Sold (Public Records) $22,500 Public Records
  • 2009-03-06 Sold (MLS) $22,500 NORIS
  • 2008-08-12 Listed $32,500 NORIS
  • 1998-07-22 Sold (Public Records) $28,000 Public Records
  • 1993-05-28 Sold (Public Records) $23,000 Public Records

Property tax history

+5.4%/yr

Latest (2025): $925 · +20.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…