Multi-family
1751 Crawford Ave · Wellsville, OH
Flood risk 9/10 · Severe
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 3/10 · Minor
- Hot days now (above 98°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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
- ARV discount +11.5/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Appreciation +5.9/10.0
- Livability +3.5/5.0
- Schools +3.3/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
$99,000
🖨 Deal sheet 📄 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
This multi-family home features two large units with three bedrooms and one bathroom for each unit. It has a newer roof, furnace, hot water tank, windows, and one side has a new bathroom. It has been well cared for over the years; this has been a family home with no renters ever occupying the property. It does need a little bit of work to make it look brand new, but the work is minimal for rental potential. This large multi-family is perfect for anyone looking to start or grow their portfolio or have a home and share the cost of living with a renter. It's a great location, close to highway access and 40 minutes from Pittsburgh for anyone looking for a moderate commute.
Key facts
- New bathroom
- Newer roof
- Highway access
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 6-bed/2.5-bath multifamily listed at $99k.
Deal economics
- At list price, monthly cash flow is $783 ($9k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $99k).
- Recommended offer: $87k (12.0% below list) — sets the bar for market timing.
Location & tenants
- Location reads 69/100 on livability (#505 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: health & safety C-, amenities F, commute F.
- Wellsville Local (town): math 34% / reading 46% proficiency, ranked #546 of 656 in OH (top 83%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: 20 active listings in the ZIP; 49 units permitted in Columbiana County in 2024 (0 in 5+ unit buildings).
- This rent runs 37% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- In year one you build about $2k of equity ($684 loan paydown + $2k appreciation (1.8% local appreciation)).
- Columbiana County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
- At projected returns (1.8% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.
Negotiation context
- It's been on market 254 days — a 12% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Watch-outs: flood insurance adds $56/mo; built in 1932 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 254 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1932 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- 1.95% ✓
- Cap rate
- 16.45%
- Cash-on-cash
- 36.29%
- DSCR
- 2.61
- GRM
- 4.3
CMA / ARV
- ARV (median comp)
- $108,707
- List price
- $99,000
- Delta
- -8.93%
- Verdict
- FAIR
- Comps
- 2 within 1.0 mi
Projected returns pro-forma
1.81% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 37.7%
- Equity multiple
- 3.01×
- Total profit
- $55,738
- Equity at exit
- $38,016
- IRR
- 38.9%
- Equity multiple
- 5.93×
- Total profit
- $136,634
- Equity at exit
- $53,962
Cash invested: $27,720 (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
ZIP-level market 43968
- Home prices YoY
- 1.0%
- Active inventory
- 20
- Price-to-rent
- 8.6×
Monthly cashflow live
- Estimated rent
- $1,926 medium interval (Pro) →
- Mortgage (P&I)
- −$519
- Tax from tax record
- −$123 /mo · $1,473/yr
- Insurance
- −$41
- Flood insurance flood zone
- −$56 /mo · $666/yr
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$404
- Net cashflow
- $783
Break-even live
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 3 | 1 | $1,926 |
| #1 | 3 | 1 | $963 |
| #2 | 3 | 1 | $963 |
| Total (2 units) | $1,926 | ||
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
- $24,750
- Closing costs
- $2,970
- 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 22 events
-
2026-06-18days on market $99,000 Active 254 DOM
-
2026-06-17days on market $99,000 Active 253 DOM
-
2026-06-16days on market $99,000 Active 252 DOM
-
2026-06-15days on market $99,000 Active 251 DOM
-
2026-06-13days on market $99,000 Active 249 DOM
-
2026-06-12days on market $99,000 Active 248 DOM
-
2026-06-09days on market $99,000 Active 245 DOM
-
2026-06-08days on market $99,000 Active 244 DOM
-
2026-06-08days on market $99,000 Active 243 DOM
-
2026-06-07days on market $99,000 Active 242 DOM
-
2026-06-04days on market $99,000 Active 239 DOM
-
2026-06-02days on market $99,000 Active 238 DOM
-
2026-06-01days on market $99,000 Active 237 DOM
-
2026-05-31days on market $99,000 Active 236 DOM
-
2026-03-12price $99,000 677-char remark
Show marketing remark (677 chars)
This multi-family home features two large units with three bedrooms and one bathroom for each unit. It has a newer roof, furnace, hot water tank, windows, and one side has a new bathroom. It has been well cared for over the years; this has been a family home with no renters ever occupying the property. It does need a little bit of work to make it look brand new, but the work is minimal for rental potential. This large multi-family is perfect for anyone looking to start or grow their portfolio or have a home and share the cost of living with a renter. It's a great location, close to highway access and 40 minutes from Pittsburgh for anyone looking for a moderate commute.
-
2025-12-10price $100,000 677-char remark
Show marketing remark (677 chars)
This multi-family home features two large units with three bedrooms and one bathroom for each unit. It has a newer roof, furnace, hot water tank, windows, and one side has a new bathroom. It has been well cared for over the years; this has been a family home with no renters ever occupying the property. It does need a little bit of work to make it look brand new, but the work is minimal for rental potential. This large multi-family is perfect for anyone looking to start or grow their portfolio or have a home and share the cost of living with a renter. It's a great location, close to highway access and 40 minutes from Pittsburgh for anyone looking for a moderate commute.
-
2025-11-25price $109,000 677-char remark
Show marketing remark (677 chars)
This multi-family home features two large units with three bedrooms and one bathroom for each unit. It has a newer roof, furnace, hot water tank, windows, and one side has a new bathroom. It has been well cared for over the years; this has been a family home with no renters ever occupying the property. It does need a little bit of work to make it look brand new, but the work is minimal for rental potential. This large multi-family is perfect for anyone looking to start or grow their portfolio or have a home and share the cost of living with a renter. It's a great location, close to highway access and 40 minutes from Pittsburgh for anyone looking for a moderate commute.
-
2025-11-18price $113,000 677-char remark
Show marketing remark (677 chars)
This multi-family home features two large units with three bedrooms and one bathroom for each unit. It has a newer roof, furnace, hot water tank, windows, and one side has a new bathroom. It has been well cared for over the years; this has been a family home with no renters ever occupying the property. It does need a little bit of work to make it look brand new, but the work is minimal for rental potential. This large multi-family is perfect for anyone looking to start or grow their portfolio or have a home and share the cost of living with a renter. It's a great location, close to highway access and 40 minutes from Pittsburgh for anyone looking for a moderate commute.
-
2025-11-09price $115,000 677-char remark
Show marketing remark (677 chars)
This multi-family home features two large units with three bedrooms and one bathroom for each unit. It has a newer roof, furnace, hot water tank, windows, and one side has a new bathroom. It has been well cared for over the years; this has been a family home with no renters ever occupying the property. It does need a little bit of work to make it look brand new, but the work is minimal for rental potential. This large multi-family is perfect for anyone looking to start or grow their portfolio or have a home and share the cost of living with a renter. It's a great location, close to highway access and 40 minutes from Pittsburgh for anyone looking for a moderate commute.
-
2025-10-28price $119,000 677-char remark
Show marketing remark (677 chars)
This multi-family home features two large units with three bedrooms and one bathroom for each unit. It has a newer roof, furnace, hot water tank, windows, and one side has a new bathroom. It has been well cared for over the years; this has been a family home with no renters ever occupying the property. It does need a little bit of work to make it look brand new, but the work is minimal for rental potential. This large multi-family is perfect for anyone looking to start or grow their portfolio or have a home and share the cost of living with a renter. It's a great location, close to highway access and 40 minutes from Pittsburgh for anyone looking for a moderate commute.
-
2025-10-14price $125,000 677-char remark
Show marketing remark (677 chars)
This multi-family home features two large units with three bedrooms and one bathroom for each unit. It has a newer roof, furnace, hot water tank, windows, and one side has a new bathroom. It has been well cared for over the years; this has been a family home with no renters ever occupying the property. It does need a little bit of work to make it look brand new, but the work is minimal for rental potential. This large multi-family is perfect for anyone looking to start or grow their portfolio or have a home and share the cost of living with a renter. It's a great location, close to highway access and 40 minutes from Pittsburgh for anyone looking for a moderate commute.
-
2025-10-07$129,900 Active 677-char remark
Show marketing remark (677 chars)
This multi-family home features two large units with three bedrooms and one bathroom for each unit. It has a newer roof, furnace, hot water tank, windows, and one side has a new bathroom. It has been well cared for over the years; this has been a family home with no renters ever occupying the property. It does need a little bit of work to make it look brand new, but the work is minimal for rental potential. This large multi-family is perfect for anyone looking to start or grow their portfolio or have a home and share the cost of living with a renter. It's a great location, close to highway access and 40 minutes from Pittsburgh for anyone looking for a moderate commute.
ⓘ 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
- $1,473 · $123/mo
- Projected year-2 tax
- $1,509 · $126/mo
- Expected delta
- +$36/yr (+$3/mo · 2.4%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 3/10 Moderate 7 d/yr ≥98°F today · 19 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
- $23,112
- − Mortgage interest
- −$5,546
- − Property taxes
- −$1,473
- − Insurance
- −$1,162
- − Repairs & maintenance
- −$1,849
- − Management
- −$1,849
- − Depreciation
- −$2,880
- Taxable income
- $8,354
- Est. tax owed @ 24.0%
- −$2,005
- After-tax cash flow
- $7,389/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
- Wellsville Local
- NCES district ID
- 3904503
- Math proficiency
- 34% ▼ -26.00%
- Reading proficiency
- 46% ▼ -12.00%
- Median HH income
- $35,795
- Composite
- 33.09/100
- National rank
- #5563
- State rank
- #546 of 656 in OH
Livability — Wellsville
- Score
- 69/100
- State rank
- #505
- US rank
- #8502
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Wellsville, OH
- County
- Columbiana · 99,532 people
- Population (ZIP)
- 6,445
- Household income
- $62,172
- Rent vs Own
- Severe rent burden
- 11.8
Population outlook (Columbiana County) Hauer SSP2
- Today (2025)
- 98,353 people
- By 2030
- 94,225 · -4.2%
- By 2040
- 85,169 · -13.4%
- By 2050
- 76,157 · -22.6%
- By 2075
- 58,451 · -40.6%
- By 2100
- 42,805 · -56.5%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (89%)
- Race & ethnicity
- White 89% Black 6% Two or more races 3%
- Common ancestry
- Serbian 5% Romanian 4% Iranian 2%
Political lean MEDSL · Columbiana
- 2024 margin
- Solid R (+49.0) · D 25.1% · R 74.1%
- 2008→2024 swing
- -41.4pp toward R · 2008: -7.6pp · 2024: -49.0pp
- All cycles
- 2024: R+49.0 2020: R+44.9 2016: R+41.6 2012: R+12.0 2008: R+7.6
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 1.81%
- Current HPI
- 181.4494
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 1.98%
- F500 in state
- 48
Industry mix (Fortune 500 HQ in OH)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
-23.8% since first listed8 events — show timeline
- 2026-03-12 Price Changed $99,000 MLSNOW
- 2025-12-10 Price Changed $100,000 MLSNOW
- 2025-11-25 Price Changed $109,000 MLSNOW
- 2025-11-18 Price Changed $113,000 MLSNOW
- 2025-11-09 Price Changed $115,000 MLSNOW
- 2025-10-28 Price Changed $119,000 MLSNOW
- 2025-10-14 Price Changed $125,000 MLSNOW
- 2025-10-07 Listed $129,900 MLSNOW
Property tax history
+8.3%/yrLatest (2025): $1,473 · +9.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…