CashFlowRE
Sign in Sign up
922 Pleasant St
D+ Composite 48.25
Why this score? — see what drove the D+ 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 +18.0/30.0
  • ARV discount +7.4/15.0
  • DSCR +5.7/10.0
  • Schools +4.6/10.0
  • 1% rule +4.0/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$105,000

922 Pleasant St · Ironton, OH 45638
2 bd · 1.0 ba · 1,026 sqft · SingleFamily public records · 11 Days on market
Built 1947 5,280 sqft lot Est $105k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity is knocking! This 3-bedroom, 1-bath home is perfectly situated on a desirable corner lot in a great location. Featuring a spacious living room, kitchen with dining area, and a one-car attached garage, this home offers a great layout with plenty of potential. The full unfinished basement provides excellent storage or the opportunity to expand your living space. Whether you’re an investor or a buyer looking to put your personal touch on a home, this fixer-upper is ready for your vision. Great location, Corner lot, Endless potential. Don’t miss your chance to turn this property into something special—schedule your showing today!

Key facts

  • 5,280 sq ft lot
  • Garage
  • Built 1947

Property features AI

Exterior

  • Parking: Attached garage (1 car); Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Single story
  • Construction: Aluminum siding; Shingle roof
  • Exterior features: Front porch; Corner lot; Level lot

Interior

  • Flooring: Vinyl flooring; Carpet
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Storm windows; Full unfinished 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 2-bed/1.0-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $91 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $94k (10.1% below list).
  • Recommended offer: $94k (10.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 5.1% in Ironton — 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 72/100 on livability (#354 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: amenities F, commute F, employment D-.
  • Ironton City School District (suburban): math 54% / reading 58% proficiency, ranked #382 of 656 in OH (top 58%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Ironton Elementary School (math 60% / reading 65%, grade B, #580 of 1,584 statewide, top 37%, 659 students, 0% FRL); Ironton Middle School (math 57% / reading 55%, grade B-, #316 of 654 statewide, top 49%, 302 students, 0% FRL); Ironton High School (math 27% / reading 52%, grade F, #528 of 781 statewide, top 71%, 425 students, 0% FRL) — zoned schools average 0% FRL vs 48% district-wide (48 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 84 active listings in the ZIP; 18 units permitted in Lawrence County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $726 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lawrence County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $94,419 (10.1% below list)

Questions for the listing agent

  1. Built in 1947 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.90%
Cap rate
7.33%
Cash-on-cash
3.72%
DSCR
1.17
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$104,652
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2420 S 10th St 0.04mi 3/2.0 (+1) 990 (-4%) 1mo $180,000 $182 82
2001 Liberty Ave 0.30mi 2/1.0 1,067 (+4%) 4mo $80,000 $75 76
2531 S 8th St 0.22mi 2/1.0 936 (-9%) 3mo $35,007 $37 73
2127 S 9th St 0.16mi 2/1.0 1,090 (+6%) 12mo $111,000 $102 72
2504 S 8th St 0.17mi 2/2.0 927 (-10%) 4mo $120,000 $129 68
317 Vine St 0.43mi 1/1.0 (-1) 1,005 (-2%) 4mo $30,000 $30 68
2601 South 6th St 0.35mi 2/1.0 1,128 (+10%) 2mo $140,000 $124 65
2007 S 6th St 0.34mi 3/2.0 (+1) 1,030 (+0%) 11mo $126,000 $122 65
2725 S 5th St 0.48mi 2/1.0 1,100 (+7%) 3mo $120,000 $109 63
2721 So 8th St 0.41mi 2/1.0 1,164 (+14%) 5mo $107,000 $92 54
2837 S 3rd St 0.66mi 2/1.0 1,090 (+6%) 11mo $80,000 $73 50
914 Pine St St 0.70mi 3/1.0 (+1) 1,113 (+8%) 8mo $75,000 $67 41

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
-10.5%
Equity multiple
0.62×
Total profit
$-11,245
Equity at exit
$15,656
10-year hold
IRR
-1.2%
Equity multiple
0.92×
Total profit
$-2,445
Equity at exit
$9,078

Cash invested: $29,400 (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 45638

Home prices YoY
-19.6%
Active inventory
84
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$944 medium interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$60 /mo · $726/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$198
Net cashflow
$91

Break-even live

Break-even rent $829
Max offer price $105,000
Occupancy floor 85%

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
$26,250
Closing costs
$3,150
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 8 events

  1. 2026-06-09
    days on market $105,000 Active 11 DOM
  2. 2026-06-08
    days on market $105,000 Active 10 DOM
  3. 2026-06-08
    days on market $105,000 Active 9 DOM
  4. 2026-06-07
    days on market $105,000 Active 8 DOM
  5. 2026-06-04
    days on market $105,000 Active 5 DOM
  6. 2026-06-02
    statusdays on market $105,000 Active 4 DOM
  7. 2026-05-02
    status Pending
  8. 2026-04-28
    listed $105,000 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
$726 · $60/mo
Projected year-2 tax
$1,182 · $98/mo
Expected delta
+$456/yr (+$38/mo · 62.8%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X · 75% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$11,330
− Mortgage interest
−$5,882
− Property taxes
−$726
− Insurance
−$525
− Repairs & maintenance
−$906
− Management
−$906
− Depreciation
−$3,055
Taxable loss
−$670
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$161
After-tax cash flow
$1,253/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
Ironton City School District
NCES district ID
3904414
Math proficiency
54% ▼ -10.00%
Reading proficiency
58% ▼ -7.00%
Median HH income
$32,999
Composite
46.13/100
National rank
#2505
State rank
#382 of 656 in OH

Livability — Ironton

Score
72/100
State rank
#354
US rank
#5718

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ironton, OH
County
Lawrence · 57,020 people
Metro
Huntington-Ashland, WV-KY-OH
Population (ZIP)
19,921
Household income
$49,544
Rent vs Own
32.4% rent · 67.6% own
Severe rent burden
10.7

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
57,915 people
By 2030
55,650 · -3.9%
By 2040
50,523 · -12.8%
By 2050
45,103 · -22.1%
By 2075
32,441 · -44.0%
By 2100
21,754 · -62.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Black 1%
Common ancestry
Slovak 2% Iranian 2% Lithuanian 1%
Foreign-born
0%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+50.5) · D 24.4% · R 74.9%
2008→2024 swing
-35.2pp toward R · 2008: -15.3pp · 2024: -50.5pp
All cycles
2024: R+50.5 2020: R+45.6 2016: R+43.9 2012: R+15.5 2008: R+15.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -48.00%
Current HPI
196.7459
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

2 events — show timeline
  • 2026-05-02 Pending HBRMLS
  • 2026-04-28 Listed $105,000 HBRMLS

Property tax history

-0.9%/yr

Latest (2025): $726 · +27.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…