CashFlowRE
Sign in Sign up
4198 State Route 378
B- Composite 69.17
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 +24.8/30.0
  • Appreciation +8.8/10.0
  • DSCR +8.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.4/10.0
  • Livability +4.3/5.0
  • Schools +4.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$100,000

4198 State Route 378 · Chesapeake, OH 45696
3 bd · 2.0 ba · 1,216 sqft · Other · 27 Days on market
Built 2007 4.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for space, privacy, and beautiful countryside views? This property offers the perfect blend of comfort and rural living, situated on approximately 4 scenic acres with plenty of room to enjoy the outdoors. Recent updates provide added peace of mind, including a new roof, new HVAC system, new metal underpinning, and a brand-new metal gazebo-perfect for relaxing and taking in the surrounding views. The property also includes a 10 x 20 shed, ideal for extra storage, hobbies, or a small workshop. One of the standout features is the additional homesite that has already been cleared and prepared, offering breathtaking views of the surrounding countryside. Whether you're looking to build another home, add a shop, or simply enjoy the extra space and privacy with family and friends, this property offers endless possibilities. Land in this area is becoming increasingly desirable, with many buyers purchasing property nearby to build new homes. This could be a great opportunity if you're looking for space now with the potential to build in the future.

Key facts

  • Countryside views
  • Metal gazebo
  • New roof

Tags

COUNTRYSIDE VIEWSNEW ROOFNEW HVAC SYSTEMNEW METAL UNDERPINNINGMETAL GAZEBO10 X 20 SHED

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/2.0-bath other listed at $100k.

Deal economics

  • At list price, monthly cash flow is $212 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 86/100 on livability (#39 in OH, #392 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+; Watch: employment C-.
  • Symmes Valley Local (rural): math 50% / reading 50% proficiency, ranked #442 of 656 in OH (top 67%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 7 active listings in the ZIP; lower-income renter base — watch delinquency; 18 units permitted in Lawrence County in 2024 (0 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($31k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $8k of equity ($691 loan paydown + $8k appreciation (7.7% local appreciation)).
  • Lawrence County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (7.7% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($98k) 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 $32k; list at $100k implies a 212% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $98,500 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.14%
Cap rate
8.84%
Cash-on-cash
9.09%
DSCR
1.40
GRM
7.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

7.7% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.4%
Equity multiple
2.89×
Total profit
$52,794
Equity at exit
$73,931
10-year hold
IRR
23.9%
Equity multiple
6.11×
Total profit
$143,146
Equity at exit
$144,846

Cash invested: $28,000 (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 45696

Home prices YoY
4.2%
Active inventory
7
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,143 medium interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,500/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$212

Break-even live

Break-even rent $875
Max offer price $100,000
Occupancy floor 76%

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
$25,000
Closing costs
$3,000
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 5 events

  1. 2026-05-12
    status Pending 1062-char remark
    Show marketing remark (1062 chars)

    Looking for space, privacy, and beautiful countryside views? This property offers the perfect blend of comfort and rural living, situated on approximately 4 scenic acres with plenty of room to enjoy the outdoors. Recent updates provide added peace of mind, including a new roof, new HVAC system, new metal underpinning, and a brand-new metal gazebo-perfect for relaxing and taking in the surrounding views. The property also includes a 10 x 20 shed, ideal for extra storage, hobbies, or a small workshop. One of the standout features is the additional homesite that has already been cleared and prepared, offering breathtaking views of the surrounding countryside. Whether you're looking to build another home, add a shop, or simply enjoy the extra space and privacy with family and friends, this property offers endless possibilities. Land in this area is becoming increasingly desirable, with many buyers purchasing property nearby to build new homes. This could be a great opportunity if you're looking for space now with the potential to build in the future.

  2. 2026-04-24
    status Active 1062-char remark
    Show marketing remark (1062 chars)

    Looking for space, privacy, and beautiful countryside views? This property offers the perfect blend of comfort and rural living, situated on approximately 4 scenic acres with plenty of room to enjoy the outdoors. Recent updates provide added peace of mind, including a new roof, new HVAC system, new metal underpinning, and a brand-new metal gazebo-perfect for relaxing and taking in the surrounding views. The property also includes a 10 x 20 shed, ideal for extra storage, hobbies, or a small workshop. One of the standout features is the additional homesite that has already been cleared and prepared, offering breathtaking views of the surrounding countryside. Whether you're looking to build another home, add a shop, or simply enjoy the extra space and privacy with family and friends, this property offers endless possibilities. Land in this area is becoming increasingly desirable, with many buyers purchasing property nearby to build new homes. This could be a great opportunity if you're looking for space now with the potential to build in the future.

  3. 2026-04-03
    status Pending 1062-char remark
    Show marketing remark (1062 chars)

    Looking for space, privacy, and beautiful countryside views? This property offers the perfect blend of comfort and rural living, situated on approximately 4 scenic acres with plenty of room to enjoy the outdoors. Recent updates provide added peace of mind, including a new roof, new HVAC system, new metal underpinning, and a brand-new metal gazebo-perfect for relaxing and taking in the surrounding views. The property also includes a 10 x 20 shed, ideal for extra storage, hobbies, or a small workshop. One of the standout features is the additional homesite that has already been cleared and prepared, offering breathtaking views of the surrounding countryside. Whether you're looking to build another home, add a shop, or simply enjoy the extra space and privacy with family and friends, this property offers endless possibilities. Land in this area is becoming increasingly desirable, with many buyers purchasing property nearby to build new homes. This could be a great opportunity if you're looking for space now with the potential to build in the future.

  4. 2026-03-25
    listed $100,000 Active 1062-char remark
    Show marketing remark (1062 chars)

    Looking for space, privacy, and beautiful countryside views? This property offers the perfect blend of comfort and rural living, situated on approximately 4 scenic acres with plenty of room to enjoy the outdoors. Recent updates provide added peace of mind, including a new roof, new HVAC system, new metal underpinning, and a brand-new metal gazebo-perfect for relaxing and taking in the surrounding views. The property also includes a 10 x 20 shed, ideal for extra storage, hobbies, or a small workshop. One of the standout features is the additional homesite that has already been cleared and prepared, offering breathtaking views of the surrounding countryside. Whether you're looking to build another home, add a shop, or simply enjoy the extra space and privacy with family and friends, this property offers endless possibilities. Land in this area is becoming increasingly desirable, with many buyers purchasing property nearby to build new homes. This could be a great opportunity if you're looking for space now with the potential to build in the future.

  5. 2022-02-23
    soldstatus $32,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥101°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$13,718
− Mortgage interest
−$5,602
− Property taxes
−$1,500
− Insurance
−$500
− Repairs & maintenance
−$1,097
− Management
−$1,097
− Depreciation
−$2,909
Taxable income
$1,012
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$243
After-tax cash flow
$2,301/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
Symmes Valley Local
NCES district ID
3904796
Math proficiency
50% ▼ -15.00%
Reading proficiency
50% ▼ -9.00%
Median HH income
$44,780
Composite
42.29/100
National rank
#3265
State rank
#442 of 656 in OH

Livability — Chesapeake

Score
86/100
State rank
#39
US rank
#392

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lawrence · 57,020 people
Metro
Huntington-Ashland, WV-KY-OH
Population (ZIP)
951
Household income
$31,016
Rent vs Own
38.2% rent · 61.8% own

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
57,915 people
By 2030
55,650 · -3.9%
By 2040
50,523 · -12.8%
By 2050
45,103 · -22.1%
By 2075
32,441 · -44.0%
By 2100
21,754 · -62.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 3%
Common ancestry
Lithuanian 7% Serbian 3% Scottish 3%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+50.5) · D 24.4% · R 74.9%
2008→2024 swing
-35.2pp toward R · 2008: -15.3pp · 2024: -50.5pp
All cycles
2024: R+50.5 2020: R+45.6 2016: R+43.9 2012: R+15.5 2008: R+15.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.70%
Current HPI
191.0829
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

+212.5% since first listed
5 events — show timeline
  • 2026-05-12 Pending HBRMLS
  • 2026-04-24 Relisted HBRMLS
  • 2026-04-03 Pending HBRMLS
  • 2026-03-25 Listed $100,000 HBRMLS
  • 2022-02-23 Sold (Public Records) $32,000 Public Records

Property tax history

+1.0%/yr

Latest (2021): $59 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…