CashFlowRE
Sign in Sign up
326 Mead St
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

$39,900

326 Mead St · Zanesville, OH 43701
2 bd · 1.0 ba · 1,378 sqft · SingleFamily public records · 2 Days on market
Built 1901 0.29 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Opportunity! This approximately 1,300 sq. ft. home offers tremendous potential for the savvy investor. Currently configured as a 2-bedroom property, the layout lends itself well to a conversion into a desirable 3-bedroom, 2-bath home. Whether you're looking for your next fix-and-flip project or a long-term rental investment, this property provides an excellent opportunity to add value and maximize returns. Bring your vision and transform this property into its full potential!

Key facts

  • 0.29 acre lot
  • Built 1901

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Shingle roof; Vinyl siding
  • Construction: Built per public records; Block foundation
  • Exterior features: Lot approximately 0.294 acres

Interior

  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 1 full bathroom (on the main level)
  • Heating & cooling: Forced air heating; Gas heating
  • Interior features: 5 total rooms; Basement with storage space

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 2-bed/1.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $583 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Cap rate 23.8% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $276 of loan paydown is wiped out by about $1k 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 $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 10y 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: property tax is 2.5% of price; built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $39,900

Questions for the listing agent

  1. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
2.83%
Cap rate
23.82%
Cash-on-cash
62.60%
DSCR
3.79
GRM
2.9

CMA / ARV

ARV (on-the-fly)
$155,714
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
349 Schaum Ave 0.35mi 2/1.0 1,408 (+2%) 3mo $35,000 $25 77
1305 Ridge Ave 0.10mi 3/1.0 (+1) 1,466 (+6%) 4mo $119,000 $81 76
384 Stewart St 0.40mi 3/1.0 (+1) 1,370 (-1%) 7mo $136,900 $100 69
338 Luck Ave 0.29mi 3/2.0 (+1) 1,456 (+6%) 3mo $195,000 $134 66
428 Gray St 0.22mi 2/1.0 1,202 (-13%) 7mo $24,000 $20 62
736 Homewood Ave 0.52mi 3/2.0 (+1) 1,400 (+2%) 6mo $156,000 $111 59
607 Larzelere Ave 0.42mi 3/— (+1) 1,232 (-11%) 10mo $202,700 $165 50
752 Larzelere Ave 0.56mi 3/1.5 (+1) 1,240 (-10%) 1mo $181,000 $146 49
730 Homewood Ave 0.51mi 3/1.5 (+1) 1,536 (+12%) 2mo $190,000 $124 48
1621 State St 0.41mi 3/1.5 (+1) 1,200 (-13%) 8mo $135,000 $113 46
16 Beech Rock Dr 0.58mi 3/2.0 (+1) 1,491 (+8%) 7mo $196,000 $131 44
215 Gant St 0.67mi 3/1.0 (+1) 1,516 (+10%) 9mo $155,000 $102 39

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 · 4.23% rent growth · sell at horizon

5-year hold
IRR
63.0%
Equity multiple
3.87×
Total profit
$32,109
Equity at exit
$5,949
10-year hold
IRR
68.0%
Equity multiple
8.33×
Total profit
$81,875
Equity at exit
$3,450

Cash invested: $11,172 (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
2.9×

Monthly cashflow live

Estimated rent
$1,131 medium interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$85 /mo · $1,017/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$583

Break-even live

Break-even rent $393
Max offer price $39,900
Occupancy floor 43%

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
$9,975
Closing costs
$1,197
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 4 events

  1. 2026-06-19
    days on market $39,900 Active 2 DOM
  2. 2026-06-17
    listing id $39,900 Active 1 DOM
  3. 2026-06-17
    remarks 489-char remark
  4. 2026-06-17
    listed $39,900 Active 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
$1,017 · $85/mo
Projected year-2 tax
$1,017 · $85/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 4/10 Moderate 7 d/yr ≥98°F today · 18 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
$13,571
− Mortgage interest
−$2,235
− Property taxes
−$1,017
− Insurance
−$200
− Repairs & maintenance
−$1,086
− Management
−$1,086
− Depreciation
−$1,161
Taxable income
$6,787
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,629
After-tax cash flow
$5,365/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

+94.6% since first listed
7 events — show timeline
  • 2026-06-15 Listed $39,900 CBRMLS
  • 2026-06-15 Listed $39,900 MLSNOW
  • 2016-09-22 Listing Removed MLSNOW
  • 2016-07-28 Listed $9,200 MLSNOW
  • 2006-06-23 Sold (Public Records) $59,000 Public Records
  • 2001-05-01 Sold (Public Records) $10,000 Public Records
  • 1994-09-09 Sold (Public Records) $20,500 Public Records

Property tax history

+9.3%/yr

Latest (2025): $1,017 · +37.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…