CashFlowRE
Sign in Sign up
320 Woodlawn Ave 5-Plex
B- Composite 69.97
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
  • Livability +3.7/5.0
  • Rent growth +3.6/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$349,900

320 Woodlawn Ave · Zanesville, OH 43701
5 bd · 5.0 ba · 4,381 sqft · MultiFamily public records · 38 Days on market
Built 1920 0.34 ac lot $80/sqft · 112% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 5 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Attention Investors! 5 unit building located in the Historic Putnam area and also in a federally designated opportunity zone! Several recent updates include a newer composition roof, exterior staining and painting and tuckpointing the brick exterior and chimneys! Updated electrical panel, numerous electrical updates throughout! Newer water heater, refurbished boiler system, window & wall A/C units. Current owners have made significant improvements to improve income & expense efficiency!

Key facts

  • Historic putnam area
  • 5 unit building
  • Exterior staining

Tags

5 UNIT BUILDINGHISTORIC PUTNAM AREANEWER COMPOSITION ROOFEXTERIOR STAININGUPDATED ELECTRICAL PANELNUMEROUS ELECTRICAL UPDATES

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 5 × 5-bed/5-bath units multifamily listed at $350k.

Deal economics

  • At list price, monthly cash flow is $3k ($39k/yr) — positive. Per door: $653/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($7k rent vs $350k).
  • Recommended offer: $339k (3.0% below list) — sets the bar for market timing.
  • Cap rate 17.7% 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; 140 units permitted in Muskingum County in 2024 (100 in 5+ unit buildings).
  • At $6,972/mo this rent would consume 145% of the median local household income ($58k/yr) (locally 1619% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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.
  • At projected returns (-3.0% appreciation + 4.2% rent growth), your $98k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($339k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 5y 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 $159k; list at $350k implies a 120% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $339,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.99%
Cap rate
17.68%
Cash-on-cash
40.66%
DSCR
2.81
GRM
4.2

CMA / ARV

ARV (median comp)
$165,313
List price
$349,900
Delta
111.66%
Verdict
OVERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.23% rent growth · sell at horizon

5-year hold
IRR
37.7%
Equity multiple
2.63×
Total profit
$159,943
Equity at exit
$52,171
10-year hold
IRR
44.8%
Equity multiple
5.53×
Total profit
$443,733
Equity at exit
$30,253

Cash invested: $97,972 (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
20.9×

Monthly cashflow live

Estimated rent
$6,972 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$207 /mo · $2,487/yr
Insurance
$146
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,464
Net cashflow
$3,264

Break-even live

Break-even rent $2,840
Max offer price $349,900
Occupancy floor 48%

5-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (5 units) $6,972

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
$87,475
Closing costs
$10,497
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 26 events

  1. 2026-06-19
    days on market $349,900 Active 38 DOM
  2. 2026-06-18
    days on market $349,900 Active 37 DOM
  3. 2026-06-17
    days on market $349,900 Active 36 DOM
  4. 2026-06-16
    days on market $349,900 Active 35 DOM
  5. 2026-06-15
    days on market $349,900 Active 34 DOM
  6. 2026-06-14
    days on market $349,900 Active 32 DOM
  7. 2026-06-12
    pricedays on market $349,900 Active 31 DOM
  8. 2026-06-09
    days on market $350,000 Active 28 DOM
  9. 2026-06-08
    days on market $350,000 Active 27 DOM
  10. 2026-06-07
    days on market $350,000 Active 26 DOM
  11. 2026-06-05
    days on market $350,000 Active 23 DOM
  12. 2026-06-02
    days on market $350,000 Active 21 DOM
  13. 2026-06-01
    days on market $350,000 Active 20 DOM
  14. 2026-05-31
    days on market $350,000 Active 19 DOM
  15. 2026-05-30
    days on market $350,000 Active 18 DOM
  16. 2026-05-12
    listed $350,000 Active 503-char remark
    Show marketing remark (503 chars)

    Attention Investors! 5 unit building located in the Historic Putnam area and also in a federally designated opportunity zone! Several recent updates include a newer composition roof, exterior staining and painting and tuckpointing the brick exterior and chimneys! Updated electrical panel, numerous electrical updates throughout! Newer water heater, refurbished boiler system, window & wall A/C units. Current owners have made significant improvements to improve income & expense efficiency!

  17. 2021-12-02
    soldstatus $159,000
  18. 2021-07-02
    status Pending
  19. 2021-07-02
    status Pending
  20. 2021-07-02
    historical
  21. 2021-06-07
    status Active
  22. 2021-06-07
    status Active
  23. 2021-04-22
    status Pending
  24. 2021-04-22
    status Pending
  25. 2021-04-15
    listed $179,500 Active
  26. 2021-04-15
    listed $179,500 Active

ⓘ 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
$2,487 · $207/mo
Projected year-2 tax
$3,973 · $331/mo
Expected delta
+$1,486/yr (+$124/mo · 59.7%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 98% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°F today · 19 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
$83,664
− Mortgage interest
−$19,600
− Property taxes
−$2,487
− Insurance
−$2,416
− Repairs & maintenance
−$6,693
− Management
−$6,693
− Depreciation
−$10,179
Taxable income
$35,596
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$8,543
After-tax cash flow
$30,630/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

+95.0% since first listed
11 events — show timeline
  • 2026-05-12 Listed $350,000 CBRMLS
  • 2021-12-02 Sold (Public Records) $159,000 Public Records
  • 2021-07-02 Pending MLSNOW
  • 2021-07-02 Pending CBRMLS
  • 2021-07-02 Listing Removed CBRMLS
  • 2021-06-07 Relisted MLSNOW
  • 2021-06-07 Relisted CBRMLS
  • 2021-04-22 Pending MLSNOW
  • 2021-04-22 Pending CBRMLS
  • 2021-04-15 Listed $179,500 MLSNOW
  • 2021-04-15 Listed $179,500 CBRMLS

Property tax history

+4.0%/yr

Latest (2025): $2,487 · -2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…