CashFlowRE
Sign in Sign up
253 S Fifth Ave
A- Composite 80.48
Why this score? — see what drove the A- 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$69,900

253 S Fifth Ave · Middleport, OH 45760
3 bd · 1.0 ba · 1,411 sqft · SingleFamily public records · 108 Days on market
Built 1900 2,614 sqft lot $50/sqft · 43% below area Est $123k · 43% under ↓ 4% since listing

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

Listing remarks MLS

Older two story frame home located in the Village of Middleport with all public utilities on site. The home has 3 bedrooms, 1 & 1/4 bath, newer updates, living, dining , kitchen with newer appliances and extra room that could be a family room or a 4th bedroom. Gas space heat, window air. Covered front porch and level lot of . 05 acre. This home is currently rented-making it a great investment property. BEING SOLD IN AS IS CONDITION- CASH OR CONVENTIONAL FINANCING. Priced to sell at $69,900

Key facts

  • Two story frame home
  • Covered front porch
  • Level lot

Tags

TWO STORY FRAME HOMEVILLAGE OF MIDDLEPORTPUBLIC UTILITIESCOVERED FRONT PORCHLEVEL LOTINVESTMENT PROPERTY

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 $70k.

Deal economics

  • At list price, monthly cash flow is $16 ($196/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $64k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#765 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, schools D-, amenities F.
  • Meigs Local (rural): math 20% / reading 35% proficiency, ranked #594 of 656 in OH (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 9 active listings in the ZIP; lower-income renter base — watch delinquency; 3 units permitted in Meigs County in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($37k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $523 of equity ($483 loan paydown + $40 appreciation (0.1% local appreciation)).
  • Meigs County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($64k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,609 (9.0% below list)

Questions for the listing agent

  1. It's been on market 108 days. Have you received any prior offers? Is the seller open to a 9% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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.
  8. 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.
  9. 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
1.58%
Cap rate
13.90%
Cash-on-cash
27.16%
DSCR
2.21
GRM
5.3

CMA / ARV

ARV (median comp)
$123,432
List price
$69,900
Delta
-43.37%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
404 Fisher Street St 0.26mi 3/1.0 1,308 (-7%) 10mo $158,000 $121 67
642 Mill St 0.16mi 3/1.0 1,276 (-10%) 13mo $19,000 $15 66
673 High St 0.66mi 2/1.0 (-1) 1,404 (-0%) 3mo $110,000 $78 61
437 Grant St 0.24mi 3/2.0 1,576 (+12%) 7mo $175,000 $111 60
249 North Third Ave 0.26mi 3/2.0 1,264 (-10%) 10mo $131,500 $104 58
773 Grant Street St 0.50mi 2/1.0 (-1) 1,536 (+9%) 10mo $70,000 $46 48

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.06% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-0.6%
Equity multiple
0.97×
Total profit
$-567
Equity at exit
$20,497
10-year hold
IRR
5.2%
Equity multiple
1.57×
Total profit
$11,234
Equity at exit
$24,799

Cash invested: $19,572 (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 45760

Home prices YoY
0.0%
Active inventory
9
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,106 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$35 /mo · $423/yr
Insurance
$29
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$16

Break-even live

Break-even rent $1,085
Max offer price $69,900
Occupancy floor 94%

Sensitivity live

Price -10% $56 -5% $36 +0% $16 +5% $-3 +10% $-23
Rent -10% $-71 -5% $-27 +0% $16 +5% $60 +10% $104
Rate -1.0pp $52 -0.5pp $34 base $16 +0.5pp $-2 +1.0pp $-20

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
$17,475
Closing costs
$2,097
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 18 events

  1. 2026-06-19
    days on market $69,900 Active 108 DOM
  2. 2026-06-18
    days on market $69,900 Active 107 DOM
  3. 2026-06-17
    days on market $69,900 Active 106 DOM
  4. 2026-06-16
    days on market $69,900 Active 105 DOM
  5. 2026-06-15
    days on market $69,900 Active 104 DOM
  6. 2026-06-14
    days on market $69,900 Active 102 DOM
  7. 2026-06-12
    days on market $69,900 Active 101 DOM
  8. 2026-06-09
    days on market $69,900 Active 98 DOM
  9. 2026-06-08
    days on market $69,900 Active 97 DOM
  10. 2026-06-07
    days on market $69,900 Active 96 DOM
  11. 2026-06-05
    days on market $69,900 Active 93 DOM
  12. 2026-06-03
    days on market $69,900 Active 92 DOM
  13. 2026-06-02
    days on market $69,900 Active 91 DOM
  14. 2026-06-01
    days on market $69,900 Active 90 DOM
  15. 2026-05-31
    days on market $69,900 Active 89 DOM
  16. 2026-05-30
    days on market $69,900 Active 88 DOM
  17. 2026-04-11
    price $69,900 500-char remark
    Show marketing remark (500 chars)

    Older two story frame home located in the Village of Middleport with all public utilities on site. The home has 3 bedrooms, 1 & 1/4 bath, newer updates, living, dining , kitchen with newer appliances and extra room that could be a family room or a 4th bedroom. Gas space heat, window air. Covered front porch and level lot of . 05 acre. This home is currently rented-making it a great investment property. BEING SOLD IN AS IS CONDITION- CASH OR CONVENTIONAL FINANCING. Priced to sell at $69,900

  18. 2026-03-03
    listed $72,500 Active 500-char remark
    Show marketing remark (500 chars)

    Older two story frame home located in the Village of Middleport with all public utilities on site. The home has 3 bedrooms, 1 & 1/4 bath, newer updates, living, dining , kitchen with newer appliances and extra room that could be a family room or a 4th bedroom. Gas space heat, window air. Covered front porch and level lot of . 05 acre. This home is currently rented-making it a great investment property. BEING SOLD IN AS IS CONDITION- CASH OR CONVENTIONAL FINANCING. Priced to sell at $69,900

ⓘ 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
$423 · $35/mo
Projected year-2 tax
$757 · $63/mo
Expected delta
+$334/yr (+$28/mo · 78.8%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone AE · 77% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$13,274
− Mortgage interest
−$3,915
− Property taxes
−$423
− Insurance
−$5,468
− Repairs & maintenance
−$1,062
− Management
−$1,062
− Depreciation
−$2,033
Taxable loss
−$690
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$166
After-tax cash flow
$362/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
Meigs Local
NCES district ID
3904852
Math proficiency
20% ▼ -23.00%
Reading proficiency
35% ▼ -14.00%
Median HH income
$34,110
Composite
22.56/100
National rank
#8079
State rank
#594 of 656 in OH

Livability — Middleport

Score
64/100
State rank
#765
US rank
#13813

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Middleport, OH
County
Meigs · 23,356 people
Population (ZIP)
3,682
Household income
$37,014
Rent vs Own
29.5% rent · 70.5% own
Severe rent burden
9.3

Population outlook (Meigs County) Hauer SSP2

Today (2025)
21,933 people
By 2030
20,975 · -4.4%
By 2040
18,650 · -15.0%
By 2050
16,243 · -25.9%
By 2075
10,860 · -50.5%
By 2100
6,510 · -70.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98% Black 1%
Common ancestry
Iranian 3% Slovak 2% German 1%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Meigs

2024 margin
Solid R (+57.0) · D 21.2% · R 78.1%
2008→2024 swing
-38.4pp toward R · 2008: -18.6pp · 2024: -57.0pp
All cycles
2024: R+57.0 2020: R+53.2 2016: R+50.1 2012: R+18.8 2008: R+18.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.06%
Current HPI
141.1158
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

-3.6% since first listed
2 events — show timeline
  • 2026-04-11 Price Changed $69,900 ACBOR
  • 2026-03-03 Listed $72,500 ACBOR

Property tax history

+3.9%/yr

Latest (2025): $423 · +10.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…