CashFlowRE
Sign in Sign up
717 Elm St
B Composite 70.04
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.0/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$68,000

717 Elm St · Martins Ferry, OH 43935
3 bd · 1.0 ba · 1,412 sqft · SingleFamily public records · 84 Days on market
Built 1900 3,920 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

THE HIGHEST BID OVER $500 BUYS THIS PROPERTY. Single family home located in Martins Ferry Ohio. According to public record this Single family home has 3 bedrooms and 1 bath. Sold AS-IS. Seller, in its sole discretion or through its agent, reserves the right to place, accept or reject any bid / offer at any time without notice. Up to buyer to verify all information, No reps, no warranties. All information thought to be correct but not guaranteed. $500 deposit due w/ in 24 hrs of bidding. CASH ONLY. NO contingencies of any kind will be permitted. The buyer will need to close within 30 days of bidding end. If the buyer does not close on time, for any reason, they will lose their $500 deposit. 10% Buyer Premium is added to the high bid to determine the final sales price. Property is sold 100% AS-IS, WHERE-IS. Seller is not paying any tax pro-rations or delinquent taxes. Property is sold subject to any/all code violations. Seller reserves the right to accept or reject any bid or offer, at any time prior to or subsequent to bidding end, for any reason. Information contained in any advertisement is not guaranteed or warranted. No contingencies will be accepted, except the Seller’s ability to convey insurable title. Cash sale only, absolutely no financing contingencies. Absolutely no inspection contingencies. 10% Buyer’s Premium is added to the high acceptable bid to determine the final sale price.

Key facts

  • 3,920 sq ft lot
  • Garage
  • Built 1900

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/1.0-bath single-family listed at $68k.

Deal economics

  • At list price, monthly cash flow is $775 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $68k).
  • Recommended offer: $64k (6.0% below list) — sets the bar for market timing.
  • Cap rate 20.0% vs local median 8.3% in Martins Ferry — 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 71/100 on livability (#423 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: amenities F, commute F, employment F.
  • Martins Ferry City (suburban): math 42% / reading 54% proficiency, ranked #483 of 656 in OH (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 32 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 4 units permitted in Belmont County in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($50k/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 $470 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Belmont County population projected at -15% 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 $19k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 16y ago; this cycle's ask has dropped $22k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $1k; list at $68k implies a 5506% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $63,920 (6.0% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 6% 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
2.21%
Cap rate
19.98%
Cash-on-cash
48.87%
DSCR
3.17
GRM
3.8

CMA / ARV

ARV (on-the-fly)
$153,908
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
710 Washington St 0.12mi 3/1.0 1,408 (-0%) 3mo $50,000 $36 92
607 W Vine St 0.11mi 3/1.0 1,300 (-8%) 5mo $142,000 $109 78
1028 Indiana St 0.41mi 3/1.0 1,294 (-8%) 6mo $130,000 $100 62
109 N 8th St 0.53mi 3/2.0 1,404 (-1%) 10mo $156,500 $111 62
7 Willeta Ave 0.15mi 3/2.0 1,224 (-13%) 7mo $169,000 $138 61
1836 Colerain Pike 0.46mi 2/1.0 (-1) 1,338 (-5%) 8mo $30,000 $22 59
113 N 10th St 0.57mi 3/2.0 1,381 (-2%) 9mo $151,500 $110 58
1202 Virginia St 0.51mi 3/2.0 1,560 (+10%) 2mo $180,000 $115 53
19 Sunset Dr 0.71mi 4/2.0 (+1) 1,404 (-1%) 5mo $70,000 $50 53
506 S 3rd St 0.40mi 3/2.0 1,561 (+11%) 10mo $88,000 $56 52
1027 Zane Hwy S 0.41mi 3/2.0 1,572 (+11%) 8mo $180,000 $115 51
57365 Washington Blvd 0.68mi 3/2.0 1,205 (-15%) 7mo $125,000 $104 34

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
46.4%
Equity multiple
3.01×
Total profit
$38,351
Equity at exit
$10,139
10-year hold
IRR
52.2%
Equity multiple
6.09×
Total profit
$96,928
Equity at exit
$5,879

Cash invested: $19,040 (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 43935

Home prices YoY
-12.7%
Active inventory
32
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,500 medium interval (Pro) →
Mortgage (P&I)
$357
Tax from tax record
$25 /mo · $296/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$775

Break-even live

Break-even rent $518
Max offer price $68,000
Occupancy floor 43%

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
$17,000
Closing costs
$2,040
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
614 N Front St Wheeling, WV 2.0 1.0 1000 $1,500 $1.50 43d 1 1.07mi

Listing history 13 events

  1. 2026-02-03
    status Pending
  2. 2026-01-15
    price $68,000
  3. 2025-12-09
    price $70,000
  4. 2025-11-11
    listed $90,000 Active
  5. 2025-09-20
    historical
  6. 2025-08-22
    listed $95,000 Active
  7. 2019-11-18
    soldstatus $1,213 1425-char remark
    Show marketing remark (1425 chars)

    THE HIGHEST BID OVER $500 BUYS THIS PROPERTY. Single family home located in Martins Ferry Ohio. According to public record this Single family home has 3 bedrooms and 1 bath. Sold AS-IS. Seller, in its sole discretion or through its agent, reserves the right to place, accept or reject any bid / offer at any time without notice. Up to buyer to verify all information, No reps, no warranties. All information thought to be correct but not guaranteed. $500 deposit due w/ in 24 hrs of bidding. CASH ONLY. NO contingencies of any kind will be permitted. The buyer will need to close within 30 days of bidding end. If the buyer does not close on time, for any reason, they will lose their $500 deposit. 10% Buyer Premium is added to the high bid to determine the final sales price. Property is sold 100% AS-IS, WHERE-IS. Seller is not paying any tax pro-rations or delinquent taxes. Property is sold subject to any/all code violations. Seller reserves the right to accept or reject any bid or offer, at any time prior to or subsequent to bidding end, for any reason. Information contained in any advertisement is not guaranteed or warranted. No contingencies will be accepted, except the Seller’s ability to convey insurable title. Cash sale only, absolutely no financing contingencies. Absolutely no inspection contingencies. 10% Buyer’s Premium is added to the high acceptable bid to determine the final sale price.

  8. 2019-09-26
    listed $500 1425-char remark
    Show marketing remark (1425 chars)

    THE HIGHEST BID OVER $500 BUYS THIS PROPERTY. Single family home located in Martins Ferry Ohio. According to public record this Single family home has 3 bedrooms and 1 bath. Sold AS-IS. Seller, in its sole discretion or through its agent, reserves the right to place, accept or reject any bid / offer at any time without notice. Up to buyer to verify all information, No reps, no warranties. All information thought to be correct but not guaranteed. $500 deposit due w/ in 24 hrs of bidding. CASH ONLY. NO contingencies of any kind will be permitted. The buyer will need to close within 30 days of bidding end. If the buyer does not close on time, for any reason, they will lose their $500 deposit. 10% Buyer Premium is added to the high bid to determine the final sales price. Property is sold 100% AS-IS, WHERE-IS. Seller is not paying any tax pro-rations or delinquent taxes. Property is sold subject to any/all code violations. Seller reserves the right to accept or reject any bid or offer, at any time prior to or subsequent to bidding end, for any reason. Information contained in any advertisement is not guaranteed or warranted. No contingencies will be accepted, except the Seller’s ability to convey insurable title. Cash sale only, absolutely no financing contingencies. Absolutely no inspection contingencies. 10% Buyer’s Premium is added to the high acceptable bid to determine the final sale price.

  9. 2018-12-30
    historical
  10. 2018-10-01
    listed $9,500
  11. 2011-01-17
    soldstatus $36,500
  12. 2010-03-22
    listed $43,900
  13. 2000-12-29
    soldstatus $62,000

ⓘ 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
$296 · $25/mo
Projected year-2 tax
$678 · $57/mo
Expected delta
+$382/yr (+$32/mo · 129.1%)

ⓘ 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 4/10 Moderate 7 d/yr ≥98°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$18,000
− Mortgage interest
−$3,809
− Property taxes
−$296
− Insurance
−$340
− Repairs & maintenance
−$1,440
− Management
−$1,440
− Depreciation
−$1,978
Taxable income
$8,697
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,087
After-tax cash flow
$7,217/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
Martins Ferry City
NCES district ID
3904434
Math proficiency
42% ▼ -23.00%
Reading proficiency
54% ▼ -9.00%
Median HH income
$37,566
Composite
39.89/100
National rank
#3859
State rank
#483 of 656 in OH

Livability — Martins Ferry

Score
71/100
State rank
#423
US rank
#6917

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Martins Ferry, OH
County
Belmont · 63,139 people
Metro
Wheeling, WV-OH
Population (ZIP)
7,918
Household income
$50,109
Rent vs Own
35.0% rent · 65.0% own
Severe rent burden
2.2

Population outlook (Belmont County) Hauer SSP2

Today (2025)
66,568 people
By 2030
64,818 · -2.6%
By 2040
60,702 · -8.8%
By 2050
56,427 · -15.2%
By 2075
46,222 · -30.6%
By 2100
34,611 · -48.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 8% Black 5% Asian 3%
Common ancestry
Romanian 4% Serbian 1% Lithuanian 1%
Foreign-born
2% · China
Languages at home
98% English-only · Spanish 1% Chinese 1% German/W. Germanic 1%

Political lean MEDSL · Belmont

2024 margin
Solid R (+47.3) · D 26.0% · R 73.3%
2008→2024 swing
-50.0pp toward R · 2008: 2.7pp · 2024: -47.3pp
All cycles
2024: R+47.3 2020: R+43.6 2016: R+39.5 2012: R+8.4 2008: D+2.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -25.06%
Current HPI
172.1787
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

+9.7% since first listed
13 events — show timeline
  • 2026-02-03 Pending CBRMLS
  • 2026-01-15 Price Changed $68,000 CBRMLS
  • 2025-12-09 Price Changed $70,000 CBRMLS
  • 2025-11-11 Listed $90,000 CBRMLS
  • 2025-09-20 Listing Removed MLSNOW
  • 2025-08-22 Listed $95,000 MLSNOW
  • 2019-11-18 Sold (MLS) $1,213 MLSNOW
  • 2019-09-26 Listed $500 MLSNOW
  • 2018-12-30 Listing Removed MLSNOW
  • 2018-10-01 Listed $9,500 MLSNOW
  • 2011-01-17 Sold (MLS) $36,500 MLSNOW
  • 2010-03-22 Listed $43,900 MLSNOW
  • 2000-12-29 Sold (Public Records) $62,000 Public Records

Property tax history

-13.0%/yr

Latest (2025): $296 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…