CashFlowRE
Sign in Sign up
175 W Ohio Ave Multi-family
B- Composite 68.27
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 +8.3/10.0
  • ARV discount +7.6/15.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$98,000

175 W Ohio Ave · Sebring, OH 44672
3 bd · 2.0 ba · 1,744 sqft · MultiFamily public records · 85 Days on market
Built 1911 7,492 sqft lot Est $98k · at est.

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Two Story Home with stairs to a walkable attic area. Interior has been newly painted and new carpet installed. This property has been used as a duplex for a number of years It now has been opened up to be used as a single-family residence or turn back into a duplex. Also the downstairs can be used as an office. The garage is a two car detached garage with garage door entrance from alley, This property is being sold AS IS.

Key facts

  • New carpet installed
  • Walkable attic area
  • Downstairs office

Tags

WALKABLE ATTIC AREANEWLY PAINTED INTERIORNEW CARPET INSTALLEDSINGLE-FAMILY RESIDENCEDETACHED GARAGEDOWNSTAIRS OFFICE

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/2.0-bath multifamily listed at $98k.

Deal economics

  • At list price, monthly cash flow is $400 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $98k).
  • Recommended offer: $92k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#827 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: schools C-, amenities F, commute F.
  • Sebring Local (town): math 48% / reading 54% proficiency, ranked #438 of 656 in OH (top 67%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 17 active listings in the ZIP; 147 units permitted in Mahoning County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($50k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $678 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Mahoning County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 25y 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: built in 1911 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $92,120 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1911 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.33%
Cap rate
11.20%
Cash-on-cash
17.51%
DSCR
1.78
GRM
6.3

CMA / ARV

ARV (median comp)
$98,233
List price
$98,000
Delta
-0.24%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
8.9%
Equity multiple
1.35×
Total profit
$9,609
Equity at exit
$14,612
10-year hold
IRR
18.1%
Equity multiple
2.50×
Total profit
$41,156
Equity at exit
$8,473

Cash invested: $27,440 (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 44672

Home prices YoY
-14.6%
Active inventory
17
Price-to-rent
12.6×

Monthly cashflow live

Estimated rent
$1,300 medium interval (Pro) →
Mortgage (P&I)
$514
Tax from tax record
$72 /mo · $862/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$400

Break-even live

Break-even rent $793
Max offer price $98,000
Occupancy floor 64%

Sensitivity live

Price -10% $456 -5% $428 +0% $400 +5% $373 +10% $345
Rent -10% $298 -5% $349 +0% $400 +5% $452 +10% $503
Rate -1.0pp $450 -0.5pp $425 base $400 +0.5pp $375 +1.0pp $349

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $1,300

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
$24,500
Closing costs
$2,940
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 50 events

  1. 2026-06-07
    statusdays on market $98,000 Pending 85 DOM
  2. 2026-06-05
    days on market $98,000 Active 84 DOM
  3. 2026-06-02
    days on market $98,000 Active 82 DOM
  4. 2026-06-01
    days on market $98,000 Active 81 DOM
  5. 2026-05-31
    days on market $98,000 Active 80 DOM
  6. 2026-05-30
    days on market $98,000 Active 79 DOM
  7. 2026-03-10
    listed $98,000 Active 425-char remark
    Show marketing remark (425 chars)

    Two Story Home with stairs to a walkable attic area. Interior has been newly painted and new carpet installed. This property has been used as a duplex for a number of years It now has been opened up to be used as a single-family residence or turn back into a duplex. Also the downstairs can be used as an office. The garage is a two car detached garage with garage door entrance from alley, This property is being sold AS IS.

  8. 2025-11-14
    price $86,500
  9. 2025-08-29
    price $105,000
  10. 2025-07-10
    price $110,000
  11. 2025-05-23
    status Active
  12. 2025-05-02
    historical Contingent
  13. 2025-02-05
    listed $115,000 Active
  14. 2024-05-31
    soldstatus $210,000
  15. 2023-03-28
    price $86,500
  16. 2023-03-28
    price $86,500
  17. 2023-03-28
    price $86,500
  18. 2023-03-28
    price $86,500
  19. 2022-03-14
    soldstatus $52,500 Closed
  20. 2022-03-14
    soldstatus $52,500
  21. 2022-03-14
    soldstatus $52,500
  22. 2022-02-15
    status Pending
  23. 2021-07-14
    price $55,000
  24. 2020-11-04
    price $86,500
  25. 2020-08-25
    price $86,500
  26. 2020-08-25
    price $86,500
  27. 2020-08-12
    price $65,000
  28. 2019-10-16
    status Active
  29. 2019-10-15
    historical
  30. 2019-06-27
    price $60,000
  31. 2019-04-15
    status Active
  32. 2019-04-14
    historical
  33. 2019-03-07
    price $67,000
  34. 2018-09-20
    status Active
  35. 2018-09-16
    historical
  36. 2018-08-03
    status Active
  37. 2018-07-02
    historical
  38. 2017-11-16
    listed $79,000 Active
  39. 2014-02-12
    price $86,500
  40. 2014-02-12
    price $86,500
  41. 2014-02-12
    price $179,900
  42. 2014-02-12
    price $86,500
  43. 2013-11-15
    historical
  44. 2007-04-06
    historical
  45. 2007-01-02
    historical
  46. 2006-05-25
    historical
  47. 2006-04-06
    listed $82,500
  48. 2006-01-05
    historical
  49. 2006-01-02
    listed $82,500
  50. 2005-10-27
    listed $82,500

ⓘ 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
$862 · $72/mo
Projected year-2 tax
$1,196 · $100/mo
Expected delta
+$333/yr (+$28/mo · 38.6%)

ⓘ 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 ≥96°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 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
$15,600
− Mortgage interest
−$5,490
− Property taxes
−$862
− Insurance
−$490
− Repairs & maintenance
−$1,248
− Management
−$1,248
− Depreciation
−$2,851
Taxable income
$3,411
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$819
After-tax cash flow
$3,986/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
Sebring Local
NCES district ID
3904835
Math proficiency
48% ▼ -4.00%
Reading proficiency
54% ▼ -2.00%
Median HH income
$38,488
Composite
42.5/100
National rank
#3207
State rank
#438 of 656 in OH

Livability — Sebring

Score
63/100
State rank
#827
US rank
#15374

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sebring, OH
County
Mahoning · 224,175 people
City population
4,741
Metro
Youngstown-Warren, OH
Population (ZIP)
4,741
Household income
$49,835
Rent vs Own
50.1% rent · 49.9% own
Severe rent burden
20.1

Population outlook (Mahoning County) Hauer SSP2

Today (2025)
223,932 people
By 2030
218,387 · -2.5%
By 2040
205,367 · -8.3%
By 2050
193,606 · -13.5%
By 2075
173,694 · -22.4%
By 2100
151,147 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 6% Hispanic / Latino 2%
Common ancestry
Slovak 4% Iranian 3% Romanian 3%
Foreign-born
1%
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Mahoning

2024 margin
Lean R (+9.4) · D 44.9% · R 54.4%
2008→2024 swing
-36.1pp toward R · 2008: 26.6pp · 2024: -9.4pp
All cycles
2024: R+9.4 2020: R+1.9 2016: D+3.0 2012: D+27.7 2008: D+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.88%
Current HPI
227.2518
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

+390.0% since first listed
60 events — show timeline
  • 2026-03-10 Listed $98,000 MLSNOW
  • 2025-11-14 Price Changed $86,500 MLSNOW
  • 2025-08-29 Price Changed $105,000 MLSNOW
  • 2025-07-10 Price Changed $110,000 MLSNOW
  • 2025-05-23 Relisted MLSNOW
  • 2025-05-02 Contingent MLSNOW
  • 2025-02-05 Listed $115,000 MLSNOW
  • 2024-05-31 Sold (Public Records) $210,000 Public Records
  • 2023-03-28 Price Changed $86,500 MLSNOW
  • 2023-03-28 Price Changed $86,500 MLSNOW
  • 2023-03-28 Price Changed $86,500 MLSNOW
  • 2023-03-28 Price Changed $86,500 MLSNOW
  • 2022-03-14 Sold (Public Records) $52,500 Public Records
  • 2022-03-14 Sold (Public Records) $52,500 Public Records
  • 2022-03-14 Sold (MLS) $52,500 MLSNOW
  • 2022-02-15 Pending MLSNOW
  • 2021-07-14 Price Changed $55,000 MLSNOW
  • 2020-11-04 Price Changed $86,500 MLSNOW
  • 2020-08-25 Price Changed $86,500 MLSNOW
  • 2020-08-25 Price Changed $86,500 MLSNOW
  • 2020-08-12 Price Changed $65,000 MLSNOW
  • 2019-10-16 Relisted MLSNOW
  • 2019-10-15 Listing Removed MLSNOW
  • 2019-06-27 Price Changed $60,000 MLSNOW
  • 2019-04-15 Relisted MLSNOW
  • 2019-04-14 Listing Removed MLSNOW
  • 2019-03-07 Price Changed $67,000 MLSNOW
  • 2018-09-20 Relisted MLSNOW
  • 2018-09-16 Listing Removed MLSNOW
  • 2018-08-03 Relisted MLSNOW
  • 2018-07-02 Listing Removed MLSNOW
  • 2017-11-16 Listed $79,000 MLSNOW
  • 2014-02-12 Price Changed $86,500 MLSNOW
  • 2014-02-12 Price Changed $179,900 MLSNOW
  • 2014-02-12 Price Changed $86,500 MLSNOW
  • 2014-02-12 Price Changed $86,500 MLSNOW
  • 2013-11-15 Listing Removed MLSNOW
  • 2007-04-06 Listing Removed MLSNOW
  • 2007-01-02 Listing Removed MLSNOW
  • 2006-05-25 Listing Removed MLSNOW
  • 2006-04-06 Listed $82,500 MLSNOW
  • 2006-01-05 Listing Removed MLSNOW
  • 2006-01-02 Listed $82,500 MLSNOW
  • 2005-10-27 Listed $82,500 MLSNOW
  • 2005-10-03 Listed $82,500 MLSNOW
  • 2003-10-23 Listing Removed MLSNOW
  • 2003-04-22 Listed $81,600 MLSNOW
  • 2003-04-10 Listing Removed MLSNOW
  • 2002-10-09 Listed $84,900 MLSNOW
  • 2001-06-01 Listed $179,900 MLSNOW
  • 1999-04-07 Price Changed $179,900 MLSNOW
  • 1999-04-07 Price Changed $179,900 MLSNOW
  • 1999-04-07 Price Changed $179,900 MLSNOW
  • 1999-04-07 Price Changed $179,900 MLSNOW
  • 1999-04-07 Price Changed $179,900 MLSNOW
  • 1999-04-07 Price Changed $179,900 MLSNOW
  • 1999-04-07 Price Changed $179,900 MLSNOW
  • 1999-04-07 Price Changed $179,900 MLSNOW
  • 1999-04-07 Price Changed $179,900 MLSNOW
  • 1986-12-23 Sold (Public Records) $20,000 Public Records

Property tax history

-0.6%/yr

Latest (2025): $862 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…