CashFlowRE
Sign in Sign up
1146 Seborn Ave
C- Composite 52.54
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 +17.1/30.0
  • ARV discount +14.1/15.0
  • DSCR +5.3/10.0
  • Livability +3.7/5.0
  • 1% rule +3.6/10.0
  • Rent growth +3.6/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

1146 Seborn Ave · Zanesville, OH 43701
2 bd · 1.0 ba · 1,080 sqft · SingleFamily public records · 54 Days on market
Built 1972 6,098 sqft lot $120/sqft · 15% below area Est $152k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Affordable, move-in ready, and easy to maintain—this one checks the boxes. This ranch-style real estate ready mobile home offers convenient one-level living with 2 bedrooms, 1 full bath, and a comfortable layout that makes the most of its space. Natural light fills the home, creating a warm and inviting feel. Outside, you’ll find a flat level lot and a detached garage plus a storage shed, giving you the extra space buyers are always looking for. Whether you’re a first-time buyer, downsizing, or adding to your investment portfolio, this is a smart opportunity in a convenient Zanesville location. This modular was built prior to 1976

Key facts

  • Flat level lot
  • Storage shed
  • Convenient location

Tags

ONE LEVEL LIVINGFLAT LEVEL LOTDETACHED GARAGESTORAGE SHEDCONVENIENT LOCATION

Property features AI

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Construction: Built according to public records; Aluminum siding construction; Metal roofing
  • Exterior features: Metal roof; Aluminum siding; 0.14-acre lot

Interior

  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Electric forced-air heating; Central air conditioning
  • Interior features: 5 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 2-bed/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $90 ($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 $112k (14.2% below list).
  • Recommended offer: $112k (14.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 3.3% in Zanesville — 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 74/100 on livability (#290 in OH, #4,764 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, crime D, commute F.
  • Zanesville City (town): math 29% / reading 38% proficiency, ranked #570 of 656 in OH (top 87%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.2%/yr); 299 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 140 units permitted in Muskingum County in 2024 (100 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Muskingum County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $29k; list at $130k implies a 350% gain — meaningful room to come down on a strong offer.
Recommended offer $111,568 (14.2% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is D 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?
  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
0.86%
Cap rate
7.13%
Cash-on-cash
2.98%
DSCR
1.13
GRM
9.7

CMA / ARV

ARV (median comp)
$152,181
List price
$130,000
Delta
-14.58%
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
1140 Lindbergh Ave 0.06mi 2/1.0 992 (-8%) 3mo $68,000 $69 82
817 Superior St 0.56mi 3/1.0 (+1) 1,077 (-0%) 2mo $174,900 $162 67
403 Seborn Ave 0.56mi 2/1.0 1,132 (+5%) 1mo $174,000 $154 66
630 Alfred St 0.54mi 2/2.0 1,133 (+5%) 1mo $199,000 $176 62
816 Eppley Ave 0.26mi 2/1.0 956 (-12%) 10mo $149,150 $156 60
1049 Benjamin Ave 0.38mi 3/1.0 (+1) 1,164 (+8%) 7mo $141,400 $121 59
771 Luck Ave 0.54mi 3/1.0 (+1) 1,024 (-5%) 8mo $40,700 $40 55
1126 Melick Ave 0.50mi 2/1.0 925 (-14%) 3mo $156,300 $169 50
724 Luck Ave 0.62mi 3/1.0 (+1) 960 (-11%) 5mo $73,500 $77 44
752 Larzelere Ave 0.57mi 3/1.5 (+1) 1,240 (+15%) 1mo $181,000 $146 41
1215 Lake Dr 0.67mi 2/1.5 1,235 (+14%) 8mo $149,900 $121 36
607 Larzelere Ave 0.71mi 3/— (+1) 1,232 (+14%) 10mo $202,700 $165 30

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 · 4.23% rent growth · sell at horizon

5-year hold
IRR
-10.4%
Equity multiple
0.62×
Total profit
$-13,954
Equity at exit
$19,383
10-year hold
IRR
0.4%
Equity multiple
1.03×
Total profit
$952
Equity at exit
$11,240

Cash invested: $36,400 (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 43701

Home prices YoY
-23.2%
Rents YoY
4.2%
Active inventory
299
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,116 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$55 /mo · $660/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$90

Break-even live

Break-even rent $1,001
Max offer price $130,000
Occupancy floor 87%

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
$32,500
Closing costs
$3,900
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
804 Westbourne Ave Zanesville, OH 2.0 1.0 840 $1,372 $1.63 43d 1 0.54mi

Listing history 16 events

  1. 2026-06-17
    status $130,000 Pending 54 DOM
  2. 2026-06-16
    days on market $130,000 Contingent 54 DOM
  3. 2026-06-15
    days on market $130,000 Contingent 53 DOM
  4. 2026-06-14
    days on market $130,000 Contingent 51 DOM
  5. 2026-06-12
    statusdays on market $130,000 Contingent 50 DOM
  6. 2026-06-09
    days on market $130,000 Active 47 DOM
  7. 2026-06-08
    days on market $130,000 Active 46 DOM
  8. 2026-06-07
    days on market $130,000 Active 45 DOM
  9. 2026-06-05
    days on market $130,000 Active 42 DOM
  10. 2026-06-02
    days on market $130,000 Active 40 DOM
  11. 2026-06-01
    days on market $130,000 Active 39 DOM
  12. 2026-05-31
    days on market $130,000 Active 38 DOM
  13. 2026-05-30
    days on market $130,000 Active 37 DOM
  14. 2026-05-12
    historical Contingent 594-char remark
  15. 2026-04-22
    listed $130,000 Active 594-char remark
  16. 1991-07-29
    soldstatus $28,900

ⓘ 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
$660 · $55/mo
Projected year-2 tax
$1,344 · $112/mo
Expected delta
+$684/yr (+$57/mo · 103.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$13,388
− Mortgage interest
−$7,282
− Property taxes
−$660
− Insurance
−$650
− Repairs & maintenance
−$1,071
− Management
−$1,071
− Depreciation
−$3,782
Taxable loss
−$1,128
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$271
After-tax cash flow
$1,357/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
Zanesville City
NCES district ID
3904517
Math proficiency
29% ▼ -19.00%
Reading proficiency
38% ▼ -11.00%
Median HH income
$29,695
Composite
27.13/100
National rank
#7035
State rank
#570 of 656 in OH

Livability — Zanesville

Score
74/100
State rank
#290
US rank
#4764

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Zanesville, OH
County
Muskingum County · 56,402 people
City population
56,402
Metro
Zanesville, OH
Population (ZIP)
56,402
Household income
$57,565
Rent vs Own
36.6% rent · 63.4% own
Severe rent burden
1619.0

Population outlook (Muskingum County) Hauer SSP2

Today (2025)
85,625 people
By 2030
84,592 · -1.2%
By 2040
81,288 · -5.1%
By 2050
76,751 · -10.4%
By 2075
64,143 · -25.1%
By 2100
47,598 · -44.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 6% Black 4% Hispanic / Latino 2%
Common ancestry
Slovak 2% Iranian 1% Italian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Muskingum

2024 margin
Solid R (+43.9) · D 27.6% · R 71.6%
2008→2024 swing
-36.7pp toward R · 2008: -7.2pp · 2024: -43.9pp
All cycles
2024: R+43.9 2020: R+39.3 2016: R+35.0 2012: R+7.0 2008: R+7.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -90.41%
Current HPI
298.9994
Rent YoY
▲ 4.23%
Metro
Zanesville, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+349.8% since first listed
6 events — show timeline
  • 2026-06-16 Pending MLSNOW
  • 2026-06-11 Contingent MLSNOW
  • 2026-05-21 Relisted MLSNOW
  • 2026-05-12 Contingent MLSNOW
  • 2026-04-22 Listed $130,000 MLSNOW
  • 1991-07-29 Sold (Public Records) $28,900 Public Records

Property tax history

+1.9%/yr

Latest (2025): $660 · -5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…