CashFlowRE
Sign in Sign up
1751 Crawford Ave Multi-family
B+ Composite 79.18
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

1751 Crawford Ave · Wellsville, OH 43968
6 bd · 2.5 ba · 1,656 sqft · MultiFamily public records · 254 Days on market
Built 1932 0.34 ac lot $60/sqft · 9% below area Est $109k · 9% under ↓ 24% since listing

🖨 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

NEWER ROOFNEW BATHROOMHIGHWAY ACCESS

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 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.
Recommended offer $87,120 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1932 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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

5-year hold
IRR
37.7%
Equity multiple
3.01×
Total profit
$55,738
Equity at exit
$38,016
10-year hold
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
3-day notice; Cleveland / Columbus have some habitability code enforcement; otherwise landlord-leaning.

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

Break-even rent $935
Max offer price $99,000
Occupancy floor 54%

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

UnitsBedsBathsEst. rent
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

  1. 2026-06-18
    days on market $99,000 Active 254 DOM
  2. 2026-06-17
    days on market $99,000 Active 253 DOM
  3. 2026-06-16
    days on market $99,000 Active 252 DOM
  4. 2026-06-15
    days on market $99,000 Active 251 DOM
  5. 2026-06-13
    days on market $99,000 Active 249 DOM
  6. 2026-06-12
    days on market $99,000 Active 248 DOM
  7. 2026-06-09
    days on market $99,000 Active 245 DOM
  8. 2026-06-08
    days on market $99,000 Active 244 DOM
  9. 2026-06-08
    days on market $99,000 Active 243 DOM
  10. 2026-06-07
    days on market $99,000 Active 242 DOM
  11. 2026-06-04
    days on market $99,000 Active 239 DOM
  12. 2026-06-02
    days on market $99,000 Active 238 DOM
  13. 2026-06-01
    days on market $99,000 Active 237 DOM
  14. 2026-05-31
    days on market $99,000 Active 236 DOM
  15. 2026-03-12
    price $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.

  16. 2025-12-10
    price $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.

  17. 2025-11-25
    price $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.

  18. 2025-11-18
    price $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.

  19. 2025-11-09
    price $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.

  20. 2025-10-28
    price $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.

  21. 2025-10-14
    price $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.

  22. 2025-10-07
    listed $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
combined federal + state — saved on this device
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

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

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
29.6% rent · 70.4% 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

Price history

-23.8% since first listed
8 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%/yr

Latest (2025): $1,473 · +9.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…