CashFlowRE
Sign in Sign up
274 N 8th St
B+ Composite 77.31
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
  • DSCR +10.0/10.0
  • 1% rule +9.9/10.0
  • ARV discount +7.5/15.0
  • Appreciation +7.2/10.0
  • Schools +4.4/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$72,000

274 N 8th St · McConnelsville, OH 43756
2 bd · 1.5 ba · 1,488 sqft · SingleFamily public records · 95 Days on market
Built 1902 9,583 sqft lot $48/sqft · 62% below area

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

Listing remarks MLS

Great potential with this property. needs rehab but priced to sell. Central air unit appears to be newer. Spacious lot with the potential to add a garage. Use your vision to make this a gem! Located close to downtown and highways. Great home for the investor or handyman!

Key facts

  • Spacious lot
  • Central air unit
  • Close to highways

Tags

CENTRAL AIR UNITSPACIOUS LOTCLOSE TO DOWNTOWNCLOSE TO HIGHWAYS

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/1.5-bath single-family listed at $72k.

Deal economics

  • At list price, monthly cash flow is $-76 ($-912/yr) — negative.
  • To cash-flow at today's rent, offer at most $59k (18.7% below list).
  • Meets the 1% rule at list price ($1k rent vs $72k).
  • Recommended offer: $59k (18.7% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 66/100 on livability (#648 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A, schools B; Watch: health & safety C-, amenities F, commute F.
  • Morgan Local (rural): math 46% / reading 60% proficiency, ranked #420 of 656 in OH (top 64%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 27 active listings in the ZIP; 34 units permitted in Morgan County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($498 loan paydown + $3k appreciation (4.4% local appreciation)).
  • Morgan County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.4% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 95 days — a 9% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $18k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $42k; list at $72k implies a 71% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1902 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $58,570 (18.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 95 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Built in 1902 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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 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
1.49%
Cap rate
12.13%
Cash-on-cash
20.86%
DSCR
1.93
GRM
5.6

CMA / ARV

ARV (median comp)
$188,213
List price
$72,000
Delta
-61.75%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
257 N 5th St 0.16mi 3/2.0 (+1) 1,490 (+0%) 13mo $155,000 $104 75
3810 N Dugan Rd NW 0.37mi 3/2.5 (+1) 1,484 (-0%) 7mo $133,000 $90 67
653 E Mcconnel Ave 0.46mi 2/1.5 1,332 (-10%) 2mo $137,500 $103 59
310 E Union Ave 0.26mi 3/2.0 (+1) 1,344 (-10%) 10mo $240,000 $179 56
333 N 7th St 0.03mi 3/1.0 (+1) 1,280 (-14%) 19mo $184,000 $144 52
191 S 5th St 0.34mi 3/1.0 (+1) 1,634 (+10%) 10mo $22,000 $13 52
701 E Mcconnel Ave 0.47mi 3/2.0 (+1) 1,296 (-13%) 3mo $135,000 $104 47
3925 N Wedgewood Dr 0.52mi 3/2.0 (+1) 1,296 (-13%) 11mo $205,000 $158 38
112 S 16th St 0.54mi 1/1.0 (-1) 1,280 (-14%) 8mo $104,000 $81 38
1096 N Kennebec Ave 0.62mi 3/2.0 (+1) 1,264 (-15%) 8mo $185,000 $146 33
115 Poplar Dr 0.73mi 3/2.5 (+1) 1,334 (-10%) 13mo $179,000 $134 29

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

Projected returns pro-forma

4.38% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.6%
Equity multiple
1.47×
Total profit
$9,526
Equity at exit
$38,136
10-year hold
IRR
9.9%
Equity multiple
2.73×
Total profit
$34,803
Equity at exit
$63,713

Cash invested: $20,160 (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 43756

Home prices YoY
2.2%
Active inventory
27
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,074 medium interval (Pro) →
Mortgage (P&I)
$378
Tax from tax record
$91 /mo · $1,088/yr
Insurance
$30
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$-76

Break-even live

Break-even rent $1,171
Max offer price $58,570
Occupancy floor

Sensitivity live

Price -10% $-35 -5% $-56 +0% $-76 +5% $-96 +10% $-117
Rent -10% $-161 -5% $-118 +0% $-76 +5% $-34 +10% $9
Rate -1.0pp $-40 -0.5pp $-58 base $-76 +0.5pp $-95 +1.0pp $-114

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
$18,000
Closing costs
$2,160
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 25 events

  1. 2026-06-18
    days on market $72,000 Active 95 DOM
  2. 2026-06-17
    days on market $72,000 Active 94 DOM
  3. 2026-06-16
    days on market $72,000 Active 93 DOM
  4. 2026-06-15
    days on market $72,000 Active 92 DOM
  5. 2026-06-13
    days on market $72,000 Active 90 DOM
  6. 2026-06-12
    pricedays on market $72,000 Active 89 DOM
  7. 2026-06-09
    days on market $77,400 Active 86 DOM
  8. 2026-06-08
    days on market $77,400 Active 85 DOM
  9. 2026-06-08
    days on market $77,400 Active 84 DOM
  10. 2026-06-07
    days on market $77,400 Active 83 DOM
  11. 2026-06-04
    days on market $77,400 Active 80 DOM
  12. 2026-06-02
    days on market $77,400 Active 79 DOM
  13. 2026-06-01
    days on market $77,400 Active 78 DOM
  14. 2026-05-31
    days on market $77,400 Active 77 DOM
  15. 2026-04-28
    price $77,400 271-char remark
    Show marketing remark (271 chars)

    Great potential with this property. needs rehab but priced to sell. Central air unit appears to be newer. Spacious lot with the potential to add a garage. Use your vision to make this a gem! Located close to downtown and highways. Great home for the investor or handyman!

  16. 2026-04-28
    price $77,400 271-char remark
    Show marketing remark (271 chars)

    Great potential with this property. needs rehab but priced to sell. Central air unit appears to be newer. Spacious lot with the potential to add a garage. Use your vision to make this a gem! Located close to downtown and highways. Great home for the investor or handyman!

  17. 2026-04-18
    price $79,700 271-char remark
    Show marketing remark (271 chars)

    Great potential with this property. needs rehab but priced to sell. Central air unit appears to be newer. Spacious lot with the potential to add a garage. Use your vision to make this a gem! Located close to downtown and highways. Great home for the investor or handyman!

  18. 2026-04-18
    price $79,700 271-char remark
    Show marketing remark (271 chars)

    Great potential with this property. needs rehab but priced to sell. Central air unit appears to be newer. Spacious lot with the potential to add a garage. Use your vision to make this a gem! Located close to downtown and highways. Great home for the investor or handyman!

  19. 2026-03-14
    listed $89,700 Active 271-char remark
    Show marketing remark (271 chars)

    Great potential with this property. needs rehab but priced to sell. Central air unit appears to be newer. Spacious lot with the potential to add a garage. Use your vision to make this a gem! Located close to downtown and highways. Great home for the investor or handyman!

  20. 2026-03-14
    listed $89,700 Active 271-char remark
    Show marketing remark (271 chars)

    Great potential with this property. needs rehab but priced to sell. Central air unit appears to be newer. Spacious lot with the potential to add a garage. Use your vision to make this a gem! Located close to downtown and highways. Great home for the investor or handyman!

  21. 2026-01-14
    soldstatus $42,000 Closed
  22. 2025-10-30
    status Pending
  23. 2025-10-30
    historical
  24. 2025-08-27
    listed $39,900 Active
  25. 1985-03-01
    soldstatus $20,000

ⓘ 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
$1,088 · $91/mo
Projected year-2 tax
$1,106 · $92/mo
Expected delta
+$18/yr (+$1/mo · 1.6%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°F today · 20 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
$12,893
− Mortgage interest
−$4,033
− Property taxes
−$1,088
− Insurance
−$5,478
− Repairs & maintenance
−$1,031
− Management
−$1,031
− Depreciation
−$2,095
Taxable loss
−$1,864
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$447
After-tax cash flow
$-465/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
Morgan Local
NCES district ID
3904877
Math proficiency
46% ▼ -20.00%
Reading proficiency
60% ▼ -9.00%
Median HH income
$36,523
Composite
43.93/100
National rank
#2907
State rank
#420 of 656 in OH

Livability — McConnelsville

Score
66/100
State rank
#648
US rank
#11482

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
McConnelsville, OH
County
Morgan · 19,509 people
Population (ZIP)
5,747
Household income
$62,238
Rent vs Own
28.7% rent · 71.3% own
Severe rent burden
8.5

Population outlook (Morgan County) Hauer SSP2

Today (2025)
14,024 people
By 2030
13,485 · -3.8%
By 2040
12,222 · -12.8%
By 2050
10,912 · -22.2%
By 2075
8,181 · -41.7%
By 2100
5,838 · -58.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Black 1% Hispanic / Latino 1%
Common ancestry
Iranian 1% Slovak 1% Lithuanian 1%
Foreign-born
1%
Languages at home
97% English-only · Spanish 2% French/Haitian/Cajun 1%

Political lean MEDSL · Morgan

2024 margin
Solid R (+53.2) · D 23.0% · R 76.2%
2008→2024 swing
-46.0pp toward R · 2008: -7.2pp · 2024: -53.2pp
All cycles
2024: R+53.2 2020: R+48.4 2016: R+41.4 2012: R+6.0 2008: R+7.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.38%
Current HPI
200.5438
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

+287.0% since first listed
11 events — show timeline
  • 2026-04-28 Price Changed $77,400 MLSNOW
  • 2026-04-28 Price Changed $77,400 CBRMLS
  • 2026-04-18 Price Changed $79,700 MLSNOW
  • 2026-04-18 Price Changed $79,700 CBRMLS
  • 2026-03-14 Listed $89,700 CBRMLS
  • 2026-03-14 Listed $89,700 MLSNOW
  • 2026-01-14 Sold (MLS) $42,000 MLSNOW
  • 2025-10-30 Pending MLSNOW
  • 2025-10-30 Listing Removed MLSNOW
  • 2025-08-27 Listed $39,900 MLSNOW
  • 1985-03-01 Sold (Public Records) $20,000 Public Records

Property tax history

+11.3%/yr

Latest (2025): $1,088 · -41.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…