CashFlowRE
Sign in Sign up
217 Hunts Ave 🏷️ Likely Rental
B+ Composite 77.24
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.3/10.0
  • Schools +4.5/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$66,000

217 Hunts Ave · Barnesville, OH 43713
2 bd · 1.0 ba · 1,287 sqft · SingleFamily public records · 33 Days on market
Built 1900 4,486 sqft lot $51/sqft · 47% below area Est $125k · 47% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits with this affordable 2-story home in Barnesville featuring classic character, spacious living areas, and low property taxes. Currently tenant-occupied at $600/month, this property offers immediate income potential for investors or landlords looking to expand their portfolio. The home features generous room sizes, original woodwork accents, a covered front porch, and a functional layout with multiple living spaces. Some renovation and cleanout will be needed, but the property offers a solid starting point for the right buyer to add value over time. Conveniently located near local schools, shops, and downtown amenities. Property is being sold as-is. Great opportunity for an

Key facts

  • Covered front porch
  • 2 story home
  • 4,486 sq ft lot

Tags

2 STORY HOMECOVERED FRONT PORCHORIGINAL WOODWORK ACCENTSMULTIPLE LIVING SPACES

Property features AI

Finance

  • Financial info: Annual taxes listed (detail excluded per instructions)

Exterior

  • Parking: 2 garage spaces listed; Also listed as 'No Garage' under parking features (discrepancy noted)
  • Utilities: Public and private water sources listed; Public sewer, private sewer, or septic tank listed; Utilities and water/sewer availability may vary (entries include 'Sewer Not Available' and 'Water Not Available')
  • Home design: Two-story property; Year built per public records
  • Exterior features: Lot approximately 0.103 acres; Below-grade finished area of about 378 (finished basement area); Above-grade finished area of about 1,287

Interior

  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Forced air heating
  • Interior features: Basement present and unfinished; Total of 5 rooms

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $66,000 price doesn't fit this home's estimated sale value (~$125,411) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $66k.

Deal economics

  • At list price, monthly cash flow is $331 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($947 rent vs $66k).
  • Recommended offer: $64k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#568 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • Barnesville Exempted Village (town): math 48% / reading 59% proficiency, ranked #403 of 656 in OH (top 61%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Barnesville Elementary School (math 60% / reading 61%, grade B-, #657 of 1,584 statewide, top 42%, 544 students, 40% FRL); Barnesville Middle School (math 45% / reading 57%, grade C, #405 of 654 statewide, top 63%, 436 students, 38% FRL); Barnesville High School (math 32% / reading 62%, grade D-, #435 of 781 statewide, top 59%, 400 students, 31% FRL) — zoned schools at 36% FRL track the district average.
  • Market conditions: 19 active listings in the ZIP; 4 units permitted in Belmont County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $456 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 $18k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y 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.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $64,020 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.43%
Cap rate
12.31%
Cash-on-cash
21.49%
DSCR
1.96
GRM
5.8

CMA / ARV

ARV (median comp)
$125,411
List price
$66,000
Delta
-47.37%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
331 W Leatherwood Rd 0.29mi 3/1.5 (+1) 1,202 (-7%) 12mo $150,000 $125 58
517 N Broadway St 0.54mi 2/1.0 1,208 (-6%) 16mo $101,000 $84 52
158 Warren Ave 0.64mi 2/1.0 1,288 (+0%) 23mo $28,000 $22 51
126 Westview Dr 0.57mi 3/1.5 (+1) 1,344 (+4%) 13mo $175,000 $130 48
139 E Walnut St 0.47mi 2/3.0 1,161 (-10%) 10mo $255,000 $220 46
208 Walton Ave 0.57mi 3/2.0 (+1) 1,440 (+12%) 12mo $143,000 $99 35
130 Ohio St 0.60mi 3/2.0 (+1) 1,454 (+13%) 17mo $142,000 $98 27

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
14.0%
Equity multiple
1.56×
Total profit
$10,376
Equity at exit
$9,841
10-year hold
IRR
22.8%
Equity multiple
2.96×
Total profit
$36,141
Equity at exit
$5,706

Cash invested: $18,480 (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 43713

Home prices YoY
-12.6%
Active inventory
19
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$947 medium interval (Pro) →
Mortgage (P&I)
$346
Tax from tax record
$44 /mo · $523/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$331

Break-even live

Break-even rent $528
Max offer price $66,000
Occupancy floor 60%

Sensitivity live

Price -10% $368 -5% $350 +0% $331 +5% $312 +10% $294
Rent -10% $256 -5% $294 +0% $331 +5% $368 +10% $406
Rate -1.0pp $364 -0.5pp $348 base $331 +0.5pp $314 +1.0pp $296

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
$16,500
Closing costs
$1,980
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 13 events

  1. 2026-06-12
    status $66,000 Pending 33 DOM
  2. 2026-06-09
    days on market $66,000 Contingent 33 DOM
  3. 2026-06-08
    days on market $66,000 Contingent 32 DOM
  4. 2026-06-07
    days on market $66,000 Contingent 31 DOM
  5. 2026-06-07
    days on market $66,000 Contingent 30 DOM
  6. 2026-06-04
    statusdays on market $66,000 Contingent 27 DOM
  7. 2026-06-02
    days on market $66,000 Active 26 DOM
  8. 2026-06-01
    days on market $66,000 Active 25 DOM
  9. 2026-05-31
    days on market $66,000 Active 24 DOM
  10. 2026-05-15
    price $66,000 762-char remark
  11. 2026-05-07
    listed $67,000 Active 762-char remark
  12. 2020-07-02
    historical
  13. 2020-06-18
    listed $14,781

ⓘ 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
$523 · $44/mo
Projected year-2 tax
$776 · $65/mo
Expected delta
+$253/yr (+$21/mo · 48.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥95°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 100% 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
$11,365
− Mortgage interest
−$3,697
− Property taxes
−$523
− Insurance
−$330
− Repairs & maintenance
−$909
− Management
−$909
− Depreciation
−$1,920
Taxable income
$3,076
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$738
After-tax cash flow
$3,233/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
Barnesville Exempted Village
NCES district ID
3904520
Math proficiency
48% ▼ -14.00%
Reading proficiency
59% ▼ -6.00%
Median HH income
$41,952
Composite
44.88/100
National rank
#2718
State rank
#403 of 656 in OH

Livability — Barnesville

Score
68/100
State rank
#568
US rank
#9729

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Barnesville, OH
County
Belmont · 63,139 people
City population
6,511
Metro
Wheeling, WV-OH
Population (ZIP)
6,511
Household income
$61,206
Rent vs Own
25.3% rent · 74.7% own
Severe rent burden
15.0

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 (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Serbian 2% Slovak 2% Iranian 1%
Foreign-born
2% · Canada, Jamaica, Vietnam
Languages at home
99% English-only · Spanish 1% Vietnamese 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
▼ -26.20%
Current HPI
181.4654
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

+346.5% since first listed
6 events — show timeline
  • 2026-06-09 Pending MLSNOW
  • 2026-06-03 Contingent MLSNOW
  • 2026-05-15 Price Changed $66,000 MLSNOW
  • 2026-05-07 Listed $67,000 MLSNOW
  • 2020-07-02 Listing Removed MLSNOW
  • 2020-06-18 Listed $14,781 MLSNOW

Property tax history

+0.8%/yr

Latest (2025): $523 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…