CashFlowRE
Sign in Sign up
148 E Church St
B Composite 70.69
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 +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$65,000

148 E Church St · Newark, OH 43055
3 bd · 1.0 ba · 1,162 sqft · SingleFamily public records · 7 Days on market
Built 1910 2,178 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Seller is in receipt of multiple offers. Please submit highest and best offers by EOD Friday 6/19/26. Great opportunity to own this move in ready home offering 3 bedrooms and 2 full baths. Located across the street from a park and near downtown Newark and OSU Newark Campus. Agents- Please read A2A remarks.

Key facts

  • Near downtown newark
  • Move in ready
  • 2,178 sq ft lot

Tags

MOVE IN READYACROSS THE STREET FROM A PARKNEAR DOWNTOWN NEWARKNEAR OSU NEWARK CAMPUS

Property features AI

Finance

  • Other: Property listed as real estate owned / standard listing conditions
  • Financial info: 2025 annual tax: $749

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family home; Two levels; Built in 1910; No shared/common walls
  • Construction: Block and stone foundation
  • Exterior features: Lot approximately 0.05 acres

Interior

  • Bedrooms: One main-level bedroom
  • Bathrooms: Two full bathrooms
  • Interior features: Partial basement; Living area approximately 1,162

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 $65k.

Deal economics

  • At list price, monthly cash flow is $622 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Cap rate 17.8% vs local median 3.2% in Newark — 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 69/100 on livability (#493 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B; Watch: employment D+, amenities F, commute F.
  • Newark City (suburban): math 48% / reading 56% proficiency, ranked #431 of 656 in OH (top 66%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.6%/yr); 204 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); 159 units permitted in Licking County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 4y 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 $46k; 41% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $65,000

Questions for the listing agent

  1. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
2.05%
Cap rate
17.77%
Cash-on-cash
40.99%
DSCR
2.82
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$173,138
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
75 Gay St 0.53mi 3/1.0 1,178 (+1%) 1mo $155,000 $132 72
232 Rosehill Ave 0.59mi 3/2.0 1,128 (-3%) 5mo $185,900 $165 59
92 S 3rd St 0.48mi 4/1.0 (+1) 1,232 (+6%) 5mo $142,000 $115 59
421 E Main St 0.73mi 3/1.0 1,174 (+1%) 9mo $133,900 $114 57
273 Buckingham St 0.74mi 3/1.0 1,104 (-5%) 1mo $165,000 $149 56
136 Hunter St 0.46mi 3/1.0 1,054 (-9%) 8mo $168,000 $159 56
241 Hunter St 0.53mi 3/2.0 1,272 (+10%) 1mo $195,000 $153 55
284 Everett Ave 0.46mi 3/1.0 1,310 (+13%) 8mo $200,000 $153 51
53 Poplar Ave 0.74mi 3/2.0 1,114 (-4%) 5mo $208,500 $187 50
11 Fleek Ave 0.52mi 3/1.0 1,320 (+14%) 6mo $123,500 $94 48
390 Cedarcrest Ave 0.62mi 3/1.0 1,326 (+14%) 7mo $115,500 $87 42
337 Schuler St 0.67mi 2/1.0 (-1) 1,320 (+14%) 2mo $165,000 $125 40

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 · 1.63% rent growth · sell at horizon

5-year hold
IRR
36.0%
Equity multiple
2.50×
Total profit
$27,261
Equity at exit
$9,692
10-year hold
IRR
42.0%
Equity multiple
4.71×
Total profit
$67,530
Equity at exit
$5,620

Cash invested: $18,200 (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 43055

Rents YoY
1.6%
Active inventory
204
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,332 high interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$62 /mo · $749/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$622

Break-even live

Break-even rent $545
Max offer price $65,000
Occupancy floor 48%

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
$16,250
Closing costs
$1,950
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
150 N 1st St Newark, OH 3.0 1.0 1467 $1,300 $0.89 17d 1 0.13mi
27 N Buena Vista St Newark, OH 3.0 2.0 1500 $1,300 $0.87 11d 1 0.21mi
63 N 4th St Newark, OH 3.0 1.0 1300 $1,350 $1.04 3d 1 0.42mi
63 N 4th St Unit 302 Newark, OH 3.0 1.0 1300 $1,350 $1.04 4d 1 0.42mi
270 Everett Ave Newark, OH 3.0 1.0 864 $1,425 $1.65 1d 1 0.45mi
71 W Locust St Newark, OH 2.0 1.0 1371 $1,225 $0.89 23d 1 0.48mi
388 Indiana St Newark, OH 2.0 1.0 1200 $1,100 $0.92 1d 1 0.72mi
51 Mill St Newark, OH 2.0 1.0 1024 $1,200 $1.17 1d 1 0.75mi
33 Jefferson St Newark, OH 2.0 1.0 1200 $1,300 $1.08 12d 1 0.77mi
8 N 8th St Unit 2 Newark, OH 3.0 1.0 1400 $1,400 $1.00 23d 1 0.80mi
86 Wilwood Ave Newark, OH 3.0 1.0 1205 $1,595 $1.32 1d 1 0.81mi
73 N 9th St Unit 73 Newark, OH 2.0 1.0 1250 $950 $0.76 23d 1 0.89mi
202 N 11th St Newark, OH 2.0 1.0 1011 $1,195 $1.18 14d 1 0.99mi
39 Charles St Newark, OH 3.0 1.5 1450 $1,649 $1.14 23d 1 1.09mi
374 Seroco Ave Newark, OH 2.0 1.0 1100 $1,100 $1.00 10d 1 1.17mi
290 W National Dr Unit A1 Newark, OH 2.0 1.0 900 $950 $1.06 1d 1 1.19mi
494 Allston Ave Newark, OH 2.0 1.0 724 $1,150 $1.59 43d 1 1.20mi
681 Maple Ave Newark, OH 3.0 1.0 1100 $1,599 $1.45 1d 1 1.31mi

Listing history 8 events

  1. 2026-06-18
    remarks 307-char remark
  2. 2026-06-18
    days on market $65,000 Active 7 DOM
  3. 2026-06-17
    days on market $65,000 Active 6 DOM
  4. 2026-06-16
    days on market $65,000 Active 5 DOM
  5. 2026-06-15
    days on market $65,000 Active 4 DOM
  6. 2026-06-13
    days on market $65,000 Active 2 DOM
  7. 2026-06-13
    remarks 205-char remark
  8. 2026-06-13
    listed $65,000 Active 1 DOM

ⓘ 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
$749 · $62/mo
Projected year-2 tax
$882 · $73/mo
Expected delta
+$132/yr (+$11/mo · 17.6%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (shaded) · 69% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 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 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
$15,981
− Mortgage interest
−$3,641
− Property taxes
−$749
− Insurance
−$325
− Repairs & maintenance
−$1,279
− Management
−$1,279
− Depreciation
−$1,891
Taxable income
$6,818
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,636
After-tax cash flow
$5,824/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
Newark City
NCES district ID
3904445
Math proficiency
48% ▼ -12.00%
Reading proficiency
56% ▼ -3.00%
Median HH income
$38,662
Composite
43.33/100
National rank
#3034
State rank
#431 of 656 in OH

Livability — Newark

Score
69/100
State rank
#493
US rank
#8263

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Newark, OH
County
Licking County · 109,194 people
City population
63,281
Metro
Columbus, OH
Population (ZIP)
63,281
Household income
$63,974
Rent vs Own
38.9% rent · 61.1% own
Severe rent burden
2269.0

Population outlook (Licking County) Hauer SSP2

Today (2025)
178,210 people
By 2030
180,917 · +1.5%
By 2040
183,885 · +3.2%
By 2050
182,985 · +2.7%
By 2075
178,377 · +0.1%
By 2100
161,075 · -9.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 5% Black 3% Hispanic / Latino 2%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Arabic 1%

Political lean MEDSL · Licking

2024 margin
Solid R (+30.0) · D 34.5% · R 64.6%
2008→2024 swing
-14.2pp toward R · 2008: -15.8pp · 2024: -30.0pp
All cycles
2024: R+30.0 2020: R+28.1 2016: R+28.9 2012: R+14.7 2008: R+15.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -253.54%
Current HPI
247.9425
Rent YoY
▲ 1.63%
Metro
Columbus, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+441.7% since first listed
15 events — show timeline
  • 2026-06-11 Listed $65,000 CBRMLS
  • 2024-05-01 Listing Removed CBRMLS
  • 2023-10-11 Price Changed $149,900 CBRMLS
  • 2023-09-20 Price Changed $159,900 CBRMLS
  • 2023-09-20 Relisted CBRMLS
  • 2023-09-13 Listing Removed CBRMLS
  • 2023-09-12 Listed $169,900 CBRMLS
  • 2022-09-01 Listing Removed CBRMLS
  • 2022-08-04 Price Changed $140,000 CBRMLS
  • 2022-08-04 Relisted CBRMLS
  • 2022-08-03 Listing Removed CBRMLS
  • 2022-07-18 Listed $149,800 CBRMLS
  • 2022-04-26 Sold (Public Records) $46,000 Public Records
  • 1998-12-01 Sold (Public Records) $15,000 Public Records
  • 1998-11-06 Sold (Public Records) $12,000 Public Records

Property tax history

+7.9%/yr

Latest (2025): $749 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…