CashFlowRE
Sign in Sign up
71100 Skyline Dr
B- Composite 68.03
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 +26.3/30.0
  • DSCR +8.9/10.0
  • ARV discount +7.5/15.0
  • Appreciation +7.1/10.0
  • 1% rule +5.8/10.0
  • Schools +4.5/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$79,000

71100 Skyline Dr · Holloway, OH 43983
2 bd · 1.0 ba · 708 sqft · Other · 49 Days on market
Built 1967 0.55 ac lot $112/sqft · 57% below area

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

Listing remarks MLS

Quiet and peaceful retreat awaits you. Nice older mobile home on more than half and acre for your enjoyment. This mobile home sits on a full foundation. Located close to the end of Skyline Dr. and very close to Piedmont lake. There is dock space that will be included if the new owners shall desire and house furnishings.

Key facts

  • Vintage mobile home
  • Boat dock
  • Two-tiered backyard

Tags

VINTAGE MOBILE HOMEPRIVATE PROPERTYTWO-TIERED BACKYARDFULL BASEMENTBOAT DOCK

Property features AI

Finance

  • HOA & community: Community lake

Exterior

  • Parking: No garage
  • Utilities: Well water; Septic tank
  • Home design: Single-story home; Vinyl siding
  • Construction: Built according to public records; Asphalt/fiberglass roof; Block foundation
  • Exterior features: Deck; Dock; Shed(s); Back yard; Wooded lot; Lake privileges

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Central air conditioning; Forced air heating; Propane heating
  • Interior features: Basement; Lake access/privileges
  • Laundry & utility: Laundry located in bathroom

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 other listed at $79k.

Deal economics

  • At list price, monthly cash flow is $205 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($853 rent vs $79k).
  • Recommended offer: $77k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#1,055 in OH) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D, employment D, schools F.
  • Barnesville Exempted Village (town): math 48% / reading 59% proficiency, ranked #403 of 656 in OH (top 61%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 7 active listings in the ZIP; 4 units permitted in Belmont County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($546 loan paydown + $3k appreciation (4.1% local appreciation)).
  • Belmont County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.1% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($77k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y ago; this cycle's ask has dropped $11k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $60k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $76,630 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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 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
1.08%
Cap rate
9.41%
Cash-on-cash
11.12%
DSCR
1.49
GRM
7.7

CMA / ARV

ARV (median comp)
$184,571
List price
$79,000
Delta
-57.20%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

4.13% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.5%
Equity multiple
2.24×
Total profit
$27,359
Equity at exit
$40,651
10-year hold
IRR
20.8%
Equity multiple
4.32×
Total profit
$73,391
Equity at exit
$66,970

Cash invested: $22,120 (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 43983

Home prices YoY
2.1%
Active inventory
7
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$853 medium interval (Pro) →
Mortgage (P&I)
$414
Tax from tax record
$21 /mo · $258/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$179
Net cashflow
$205

Break-even live

Break-even rent $593
Max offer price $79,000
Occupancy floor 71%

Sensitivity live

Price -10% $250 -5% $227 +0% $205 +5% $183 +10% $160
Rent -10% $138 -5% $171 +0% $205 +5% $239 +10% $272
Rate -1.0pp $245 -0.5pp $225 base $205 +0.5pp $185 +1.0pp $164

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
$19,750
Closing costs
$2,370
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. 2026-06-21
    days on market $79,000 Active 49 DOM
  2. 2026-06-18
    days on market $79,000 Active 47 DOM
  3. 2026-06-17
    days on market $79,000 Active 46 DOM
  4. 2026-06-16
    days on market $79,000 Active 45 DOM
  5. 2026-06-15
    statusdays on market $79,000 Active 44 DOM
  6. 2026-06-13
    days on market $79,000 Contingent 42 DOM
  7. 2026-06-12
    days on market $79,000 Contingent 41 DOM
  8. 2026-06-09
    statusdays on market $79,000 Contingent 38 DOM
  9. 2026-06-08
    days on market $79,000 Active 37 DOM
  10. 2026-06-07
    days on market $79,000 Active 36 DOM
  11. 2026-06-07
    days on market $79,000 Active 35 DOM
  12. 2026-06-04
    days on market $79,000 Active 32 DOM
  13. 2026-06-02
    days on market $79,000 Active 31 DOM
  14. 2026-06-01
    days on market $79,000 Active 30 DOM
  15. 2026-05-31
    days on market $79,000 Active 29 DOM
  16. 2026-05-02
    listed $90,000 Active 587-char remark
  17. 2022-08-05
    soldstatus $60,000
  18. 2022-08-01
    status Pending 321-char remark
    Show marketing remark (321 chars)

    Quiet and peaceful retreat awaits you. Nice older mobile home on more than half and acre for your enjoyment. This mobile home sits on a full foundation. Located close to the end of Skyline Dr. and very close to Piedmont lake. There is dock space that will be included if the new owners shall desire and house furnishings.

  19. 2022-07-29
    soldstatus $60,000 Closed 321-char remark
    Show marketing remark (321 chars)

    Quiet and peaceful retreat awaits you. Nice older mobile home on more than half and acre for your enjoyment. This mobile home sits on a full foundation. Located close to the end of Skyline Dr. and very close to Piedmont lake. There is dock space that will be included if the new owners shall desire and house furnishings.

  20. 2022-07-08
    historical Contingent 321-char remark
    Show marketing remark (321 chars)

    Quiet and peaceful retreat awaits you. Nice older mobile home on more than half and acre for your enjoyment. This mobile home sits on a full foundation. Located close to the end of Skyline Dr. and very close to Piedmont lake. There is dock space that will be included if the new owners shall desire and house furnishings.

  21. 2022-06-03
    listed $70,000 Active 321-char remark
    Show marketing remark (321 chars)

    Quiet and peaceful retreat awaits you. Nice older mobile home on more than half and acre for your enjoyment. This mobile home sits on a full foundation. Located close to the end of Skyline Dr. and very close to Piedmont lake. There is dock space that will be included if the new owners shall desire and house furnishings.

  22. 2020-08-07
    soldstatus $55,000
  23. 2020-07-31
    soldstatus $55,000
    Show marketing remark (601 chars)

    An ideal getaway-from-it-all place at beautiful and serene Piedmont Lake. The manufactured home on private property sits on a solid foundation nestled among mature pines a few doors from cul-de-sac at end of Skyline Drive. Pleasantly private, yet not isolated lot of more than half an acre. Well and septic system. Propane furnace and central air conditioning. Nice workshop in dry basement with lots of project and storage space. Close to the lake, where dock space is available. Comes with pontoon boat and trailer, golf cart, canoe & ATV. Dock is included & will transfer to new owner.

  24. 2019-09-29
    listed $79,900
    Show marketing remark (601 chars)

    An ideal getaway-from-it-all place at beautiful and serene Piedmont Lake. The manufactured home on private property sits on a solid foundation nestled among mature pines a few doors from cul-de-sac at end of Skyline Drive. Pleasantly private, yet not isolated lot of more than half an acre. Well and septic system. Propane furnace and central air conditioning. Nice workshop in dry basement with lots of project and storage space. Close to the lake, where dock space is available. Comes with pontoon boat and trailer, golf cart, canoe & ATV. Dock is included & will transfer to new owner.

  25. 1999-10-04
    soldstatus $45,000

ⓘ 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
$258 · $21/mo
Projected year-2 tax
$745 · $62/mo
Expected delta
+$487/yr (+$41/mo · 189.0%)

ⓘ 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 ≥97°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% 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
$10,233
− Mortgage interest
−$4,425
− Property taxes
−$258
− Insurance
−$395
− Repairs & maintenance
−$819
− Management
−$819
− Depreciation
−$2,298
Taxable income
$1,219
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$293
After-tax cash flow
$2,167/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
Barnesville Exempted Village
NCES district ID
3904520
Math proficiency
48% ▼ -14.00%
Reading proficiency
59% ▼ -6.00%
Median HH income
$41,952
Composite
44.88/100
National rank
#2718
State rank
#403 of 656 in OH

Livability — Holloway

Score
58/100
State rank
#1055
US rank
#21021

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Belmont · 63,139 people
City population
237
Metro
Wheeling, WV-OH
Population (ZIP)
651
Rent vs Own
28.0% rent · 72.0% own

Population outlook (Belmont County) Hauer SSP2

Today (2025)
66,568 people
By 2030
64,818 · -2.6%
By 2040
60,702 · -8.8%
By 2050
56,427 · -15.2%
By 2075
46,222 · -30.6%
By 2100
34,611 · -48.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (100%)
Race & ethnicity
White 100%
Common ancestry
Serbian 4% English 1% Romanian 1%

Political lean MEDSL · Belmont

2024 margin
Solid R (+47.3) · D 26.0% · R 73.3%
2008→2024 swing
-50.0pp toward R · 2008: 2.7pp · 2024: -47.3pp
All cycles
2024: R+47.3 2020: R+43.6 2016: R+39.5 2012: R+8.4 2008: D+2.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.13%
Current HPI
202.8113
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

+75.6% since first listed
13 events — show timeline
  • 2026-06-14 Relisted MLSNOW
  • 2026-06-09 Contingent MLSNOW
  • 2026-05-28 Price Changed $79,000 MLSNOW
  • 2026-05-02 Listed $90,000 MLSNOW
  • 2022-08-05 Sold (Public Records) $60,000 Public Records
  • 2022-08-01 Pending MLSNOW
  • 2022-07-29 Sold (MLS) $60,000 MLSNOW
  • 2022-07-08 Contingent MLSNOW
  • 2022-06-03 Listed $70,000 MLSNOW
  • 2020-08-07 Sold (Public Records) $55,000 Public Records
  • 2020-07-31 Sold (MLS) $55,000 MLSNOW
  • 2019-09-29 Listed $79,900 MLSNOW
  • 1999-10-04 Sold (Public Records) $45,000 Public Records

Property tax history

+1.7%/yr

Latest (2025): $258 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…