CashFlowRE
Sign in Sign up
241 S High St
C+ Composite 63.0
Why this score? — see what drove the C+ 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 +21.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.9/10.0
  • 1% rule +5.5/10.0
  • Schools +5.4/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

241 S High St · Pataskala, OH 43062
4 bd · 2.0 ba · 1,898 sqft · SingleFamily public records · 4 Days on market
Built 1930 10,018 sqft lot Est $357k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Large Four (4) bedroom home located in Pataskala on Large Lot. Hardwood flooring, Two Full Bathrooms, Detached Garage with parking on street as well as your personal driveway, Central Air. In need of your personal TLC but priced accordingly. Immediate possession!!!!!

Key facts

  • First-floor bedroom
  • Mid-century home
  • Updated bathrooms

Tags

MID-CENTURY HOMEHEART OF DOWNTOWN PATASKALASOUTHWEST LICKING SCHOOLSFIRST-FLOOR BEDROOMBONUS SPACEUPDATED BATHROOMS

Property features AI

Exterior

  • Parking: Detached garage with 2 garage spaces; 2 carport spaces
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Two stories; Built in 1930; No common walls
  • Construction: Stone foundation
  • Exterior features: Patio

Interior

  • Bedrooms: One main-level bedroom
  • Flooring: Wood flooring; Laminate flooring
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central air conditioning
  • Interior features: Insulated windows throughout; Partial crawl space / basement

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 4-bed/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $375 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Cap rate 8.1% vs local median 3.3% in Pataskala — 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 76/100 on livability (#226 in OH, #3,534 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A; Watch: amenities F, commute F.
  • Southwest Licking Local (rural): math 59% / reading 62% proficiency, ranked #243 of 656 in OH (top 37%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 160 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 24y ago; this cycle's ask is 178% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $125k; list at $250k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $250,000

Questions for the listing agent

  1. Built in 1930 — 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
1.05%
Cap rate
8.09%
Cash-on-cash
6.43%
DSCR
1.29
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$356,824
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
198 S Vine St 0.07mi 3/2.5 (-1) 1,998 (+5%) 1mo $390,000 $195 80
258 S Main St 0.12mi 3/2.0 (-1) 1,740 (-8%) 3mo $302,000 $174 73
388 S Township Rd 0.27mi 3/2.0 (-1) 1,690 (-11%) 2mo $248,000 $147 63
206 Fairgrounds St 0.57mi 3/2.5 (-1) 1,882 (-1%) 4mo $340,000 $181 62
341 Good Ct 0.61mi 3/2.5 (-1) 1,858 (-2%) 1mo $369,900 $199 60
543 S Main St 0.43mi 3/1.0 (-1) 1,844 (-3%) 8mo $250,000 $136 60
218 Blacks Rd 0.50mi 3/1.5 (-1) 1,758 (-7%) 3mo $210,000 $119 54
112 Mohican Ln 0.67mi 3/2.5 (-1) 1,926 (+2%) 6mo $434,000 $225 54
204 S Fork Cir 0.44mi 4/2.5 2,140 (+13%) 5mo $402,000 $188 52
304 Enos Loomis St 0.66mi 4/2.5 2,034 (+7%) 6mo $352,000 $173 50
300 Shawnee Loop S 0.61mi 3/2.0 (-1) 1,642 (-14%) 3mo $368,500 $224 41
145 Shawnee Loop N 0.70mi 3/2.0 (-1) 1,642 (-14%) 2mo $399,900 $244 38

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
-6.4%
Equity multiple
0.76×
Total profit
$-16,591
Equity at exit
$37,276
10-year hold
IRR
3.2%
Equity multiple
1.23×
Total profit
$16,403
Equity at exit
$21,615

Cash invested: $70,000 (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 43062

Active inventory
160
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,618 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$278 /mo · $3,330/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$550
Net cashflow
$375

Break-even live

Break-even rent $2,143
Max offer price $250,000
Occupancy floor 81%

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
$62,500
Closing costs
$7,500
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
936 Poppleton Pl N Pataskala, OH 3.0 2.5 2213 $2,531 $1.14 21d 1 1.17mi

Listing history 7 events

  1. 2026-06-19
    status $250,000 Pending 4 DOM
  2. 2026-06-18
    days on market $250,000 Active 4 DOM
  3. 2026-06-17
    days on market $250,000 Active 3 DOM
  4. 2026-06-16
    days on market $250,000 Active 2 DOM
  5. 2026-06-15
    status $250,000 Active 1 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $250,000 Coming Soon 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
$3,330 · $278/mo
Projected year-2 tax
$3,615 · $301/mo
Expected delta
+$285/yr (+$24/mo · 8.6%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°F today · 18 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
$31,413
− Mortgage interest
−$14,004
− Property taxes
−$3,330
− Insurance
−$1,250
− Repairs & maintenance
−$2,513
− Management
−$2,513
− Depreciation
−$7,273
Taxable income
$530
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$127
After-tax cash flow
$4,376/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
Southwest Licking Local
NCES district ID
3904804
Math proficiency
59% ▼ -13.00%
Reading proficiency
62% ▼ -9.00%
Median HH income
$72,711
Composite
53.66/100
National rank
#1432
State rank
#243 of 656 in OH

Livability — Pataskala

Score
76/100
State rank
#226
US rank
#3534

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pataskala, OH
County
Licking County · 109,194 people
City population
32,037
Metro
Columbus, OH
Population (ZIP)
32,037
Household income
$105,968
Rent vs Own
18.4% rent · 81.6% own
Severe rent burden
316.0

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 (79%)
Race & ethnicity
White 79% Asian 8% Two or more races 6% Black 5% Hispanic / Latino 4%
Common ancestry
Slovak 3% Romanian 2% Scotch-Irish 2%
Foreign-born
9% · India, Canada
Languages at home
88% English-only · Other Indo-European 7% 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
▼ -255.15%
Current HPI
236.5135
Rent YoY
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

+108.5% since first listed
11 events — show timeline
  • 2026-06-12 Coming Soon $250,000 CBRMLS
  • 2021-12-01 Sold (Public Records) $125,000 Public Records
  • 2015-10-22 Sold (Public Records) $80,700 Public Records
  • 2015-10-09 Sold (MLS) $80,200 CBRMLS
  • 2015-09-25 Pending CBRMLS
  • 2015-08-21 Relisted CBRMLS
  • 2015-08-12 Pending CBRMLS
  • 2015-08-01 Listed $89,900 CBRMLS
  • 2003-09-30 Sold (Public Records) $106,500 Public Records
  • 2002-11-02 Listing Removed CBRMLS
  • 2002-05-01 Listed $119,900 CBRMLS

Property tax history

+6.3%/yr

Latest (2025): $3,330 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…