0out of 100
Good Deal

212 Patten St, Marion, OH 43302, USA

Score Breakdown
Value40/40
Cash Flow35/35
Location10/25
$
$88,000
%
$17,600 cash at risk up front
85
212 Patten St, Marion, OH 43302, USA
4 bd1 ba

Good Deal

85/100

This is an excellent deal — priced below the local market with healthy equity after repairs. Watch that the neighborhood scores low.

Highlights
  • 65% below area price per sqft
  • $189k potential equity (118%)
  • $1,268/mo positive cash flow
  • 15.53% cap rate
Watch-outs
  • Neighborhood scores 67/100

Price vs. Market

Good
Your offer
$48/sqft
Area avg
$138/sqft
65% below market average
Your offer
$88,000
At market rate
$252,264

ARV Assessment

GoodAI Estimate
ARV Low
$241k
Est. ARV
$277k
ARV High
$310k
Total Investment
$88k
Est. ARV
$277k
Rehab Cost
$8k
Potential Equity
$189k
Comparable Reasoning

Based on 3 recent sales within 0.5 miles, comparable single family homes of similar size traded between $241k and $310k. The subject's 1,828 sqft and 4bd/1ba layout supports a midpoint estimate of $277k.

2 more details
Condition Assessment

Property presents in cosmetic condition. Estimated rehab of $8k covers paint, flooring, and fixtures.

Methodology

Sales-comparison approach weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: moderate.

Moderate confidenceNo photos analyzed
ARV & comps — see the full analysis on Offa

Rental Income

GoodLive · 2 comps
25th pct
$1,650
Median /mo
$1,690
75th pct
$1,730
Monthly Rent
$1,690
Annual Rent
$20k
Rental Yield
23.1%
Cap Rate
12.7%
Market Assessment

Median area rent is $1,690/mo based on 2 comps. Standard deviation $53/mo indicates consistent pricing in the area.

2 more details
Comparable Reasoning

Based on 2 comparable rentals within 42.0 miles of similar houses, monthly rents range from $1,650 (25th percentile) to $1,730 (75th percentile), with a median of $1,690.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 42.0 miles. Standard deviation: $53.

Based on 2 rental comps within 42.0 mi · σ $53
Rental analysis — see the full analysis on Offa

Financing Calculator

GoodLive rate · Freddie Mac
Using the current 6.43% 30-yr fixed national average (as of 2026-07-02). Adjust below to match your quote.
Price
$88,000
Loan
$70,400
$17,600
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$442/mo
Estimated Rent$1,690/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return41.85%
Total Payment
$802/mo
Monthly Cash Flow
+$888/mo
Positive cash flow: $888/mo

Neighborhood Profile

Needs WorkLive Data
DTier
Developing Neighborhood38/100
Composite socioeconomic score
Median Income
$54k
Median Home
$140k
Median Rent
$853/mo
Homeownership
64.39%
Vacancy
10.27%
Population
54,581
Score Breakdown
Income & Wealth
38
Housing Market
35
Education
16
Employment
40
Stability
61
Infrastructure
70
Neighborhood data — see the full analysis on Offa

City Population

Needs WorkLive Data
Marion, OH
10-year population trend
-2.8% / decade
City Population
35,771
Density / sq mi
2,759
Area (sq mi)
13
Within 1 Mile
6,000
1-Mile Density
1,911
Trend Years
2014–2023

Get alerts for deals like this in Marion

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby