CashFlowRE
Sign in Sign up
2510 Parkview Dr
F Composite 33.87
Why this score? — see what drove the F 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 +7.9/30.0
  • ARV discount +7.5/15.0
  • Schools +4.0/10.0
  • Livability +4.0/5.0
  • 1% rule +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.0/10.0
  • Appreciation +0.0/10.0

$115,000

2510 Parkview Dr · Belpre, OH 45714
6 bd · 2.0 ba · 1,120 sqft · Manufactured public records · 86 Days on market
Built 1997 1.33 ac lot $103/sqft · 26% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Set on 1.33 wooded acres in the Belpre School District, this property offers space, scenery, and plenty of potential. Tucked into a semi-private setting with outstanding views. This 5 bedroom, 2 bath double wide with addition sits on a permanent foundation and offers a great opportunity for a buyer ready to make a few updates and add their own personal touch. The spacious layout includes an open main living area and plenty of room both inside and out to create the lifestyle you want. Minor repairs such as flooring and drywall work will go a long way in bringing this property back to life. With room for a garden, garage, outdoor entertaining space, or simply enjoying the peaceful surroundings from the covered porch and front sun deck, this property is full of possibilities. HUD Case #413-769692. Sold in as-is condition.

Key facts

  • Semi-private setting
  • Room for a garden
  • Permanent foundation

Tags

BELPRE SCHOOL DISTRICTSEMI-PRIVATE SETTINGPERMANENT FOUNDATIONOPEN MAIN LIVING AREAROOM FOR A GARDENOUTDOOR ENTERTAINING SPACE

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/2.0-bath manufactured listed at $115k.

Deal economics

  • At list price, monthly cash flow is $-122 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $94k (18.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $98k (14.8% below list).
  • Recommended offer: $94k (18.7% below list) — sets the bar for cash-flow.
  • Cap rate 5.0% vs local median 2.1% in Belpre — 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 79/100 on livability (#141 in OH, #2,191 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities D, commute F.
  • Belpre City (suburban): math 41% / reading 55% proficiency, ranked #484 of 656 in OH (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 43 active listings in the ZIP; 3 units permitted in Washington County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Washington County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 20y ago; this cycle's ask has dropped $26k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $60k; list at $115k implies a 92% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price.
Recommended offer $93,534 (18.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.85%
Cap rate
5.02%
Cash-on-cash
-4.53%
DSCR
0.80
GRM
9.8

CMA / ARV

ARV (median comp)
$255,200
List price
$115,000
Delta
-54.94%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-23.9%
Equity multiple
0.18×
Total profit
$-26,298
Equity at exit
$17,147
10-year hold
IRR
-18.7%
Equity multiple
-0.01×
Total profit
$-32,553
Equity at exit
$9,943

Cash invested: $32,200 (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 45714

Home prices YoY
-21.9%
Active inventory
43
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$980 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$245 /mo · $2,935/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$206
Net cashflow
$-122

Break-even live

Break-even rent $1,134
Max offer price $93,534
Occupancy floor

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
$28,750
Closing costs
$3,450
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 37 events

  1. 2026-06-19
    days on market $115,000 Active 86 DOM
  2. 2026-06-18
    days on market $115,000 Active 85 DOM
  3. 2026-06-17
    days on market $115,000 Active 84 DOM
  4. 2026-06-16
    days on market $115,000 Active 83 DOM
  5. 2026-06-15
    days on market $115,000 Active 82 DOM
  6. 2026-06-14
    days on market $115,000 Active 80 DOM
  7. 2026-06-12
    days on market $115,000 Active 79 DOM
  8. 2026-06-09
    days on market $115,000 Active 76 DOM
  9. 2026-06-08
    days on market $115,000 Active 75 DOM
  10. 2026-06-07
    days on market $115,000 Active 74 DOM
  11. 2026-06-02
    days on market $115,000 Active 69 DOM
  12. 2026-06-01
    days on market $115,000 Active 68 DOM
  13. 2026-05-31
    days on market $115,000 Active 67 DOM
  14. 2026-05-30
    days on market $115,000 Active 66 DOM
  15. 2026-05-14
    price $115,000 830-char remark
    Show marketing remark (830 chars)

    Set on 1.33 wooded acres in the Belpre School District, this property offers space, scenery, and plenty of potential. Tucked into a semi-private setting with outstanding views. This 5 bedroom, 2 bath double wide with addition sits on a permanent foundation and offers a great opportunity for a buyer ready to make a few updates and add their own personal touch. The spacious layout includes an open main living area and plenty of room both inside and out to create the lifestyle you want. Minor repairs such as flooring and drywall work will go a long way in bringing this property back to life. With room for a garden, garage, outdoor entertaining space, or simply enjoying the peaceful surroundings from the covered porch and front sun deck, this property is full of possibilities. HUD Case #413-769692. Sold in as-is condition.

  16. 2026-04-22
    price $129,000 830-char remark
    Show marketing remark (830 chars)

    Set on 1.33 wooded acres in the Belpre School District, this property offers space, scenery, and plenty of potential. Tucked into a semi-private setting with outstanding views. This 5 bedroom, 2 bath double wide with addition sits on a permanent foundation and offers a great opportunity for a buyer ready to make a few updates and add their own personal touch. The spacious layout includes an open main living area and plenty of room both inside and out to create the lifestyle you want. Minor repairs such as flooring and drywall work will go a long way in bringing this property back to life. With room for a garden, garage, outdoor entertaining space, or simply enjoying the peaceful surroundings from the covered porch and front sun deck, this property is full of possibilities. HUD Case #413-769692. Sold in as-is condition.

  17. 2026-03-24
    listed $141,000 Active 830-char remark
    Show marketing remark (830 chars)

    Set on 1.33 wooded acres in the Belpre School District, this property offers space, scenery, and plenty of potential. Tucked into a semi-private setting with outstanding views. This 5 bedroom, 2 bath double wide with addition sits on a permanent foundation and offers a great opportunity for a buyer ready to make a few updates and add their own personal touch. The spacious layout includes an open main living area and plenty of room both inside and out to create the lifestyle you want. Minor repairs such as flooring and drywall work will go a long way in bringing this property back to life. With room for a garden, garage, outdoor entertaining space, or simply enjoying the peaceful surroundings from the covered porch and front sun deck, this property is full of possibilities. HUD Case #413-769692. Sold in as-is condition.

  18. 2025-10-24
    soldstatus $60,000
  19. 2022-04-05
    soldstatus $149,000
  20. 2022-04-01
    soldstatus $149,000 Closed 667-char remark
    Show marketing remark (667 chars)

    Country living with the convenience being right off of Ohio 7. The property is nearly surrounded by nature with a wooded view. This home isn't your average modular home, this home has 6 bedrooms with 2 full baths on a permanent foundation sitting on 1.33 acres. Newly renovated from plumbing to the four bedroom addition. The new trendy scorched plywood floors in the main living area with an updated kitchen that has black stainless appliances. The possibilities are endless whether you'd like to plant a garden, put in a pool, add a garage there is room to tailor to your interests when you look out from the front sun deck and cover porch. All of this at $160,000.

  21. 2022-02-11
    status Pending 667-char remark
    Show marketing remark (667 chars)

    Country living with the convenience being right off of Ohio 7. The property is nearly surrounded by nature with a wooded view. This home isn't your average modular home, this home has 6 bedrooms with 2 full baths on a permanent foundation sitting on 1.33 acres. Newly renovated from plumbing to the four bedroom addition. The new trendy scorched plywood floors in the main living area with an updated kitchen that has black stainless appliances. The possibilities are endless whether you'd like to plant a garden, put in a pool, add a garage there is room to tailor to your interests when you look out from the front sun deck and cover porch. All of this at $160,000.

  22. 2021-12-10
    price $145,000 667-char remark
    Show marketing remark (667 chars)

    Country living with the convenience being right off of Ohio 7. The property is nearly surrounded by nature with a wooded view. This home isn't your average modular home, this home has 6 bedrooms with 2 full baths on a permanent foundation sitting on 1.33 acres. Newly renovated from plumbing to the four bedroom addition. The new trendy scorched plywood floors in the main living area with an updated kitchen that has black stainless appliances. The possibilities are endless whether you'd like to plant a garden, put in a pool, add a garage there is room to tailor to your interests when you look out from the front sun deck and cover porch. All of this at $160,000.

  23. 2021-09-02
    price $150,000 667-char remark
    Show marketing remark (667 chars)

    Country living with the convenience being right off of Ohio 7. The property is nearly surrounded by nature with a wooded view. This home isn't your average modular home, this home has 6 bedrooms with 2 full baths on a permanent foundation sitting on 1.33 acres. Newly renovated from plumbing to the four bedroom addition. The new trendy scorched plywood floors in the main living area with an updated kitchen that has black stainless appliances. The possibilities are endless whether you'd like to plant a garden, put in a pool, add a garage there is room to tailor to your interests when you look out from the front sun deck and cover porch. All of this at $160,000.

  24. 2021-08-20
    listed $160,000 Active 667-char remark
    Show marketing remark (667 chars)

    Country living with the convenience being right off of Ohio 7. The property is nearly surrounded by nature with a wooded view. This home isn't your average modular home, this home has 6 bedrooms with 2 full baths on a permanent foundation sitting on 1.33 acres. Newly renovated from plumbing to the four bedroom addition. The new trendy scorched plywood floors in the main living area with an updated kitchen that has black stainless appliances. The possibilities are endless whether you'd like to plant a garden, put in a pool, add a garage there is room to tailor to your interests when you look out from the front sun deck and cover porch. All of this at $160,000.

  25. 2021-08-09
    price $160,000
  26. 2021-07-23
    price $168,500
  27. 2021-06-28
    listed $178,000 Active
  28. 2019-04-08
    soldstatus $250
  29. 2016-12-09
    soldstatus $63,000
  30. 2007-12-12
    soldstatus $59,000
  31. 2007-12-07
    soldstatus $59,000
  32. 2007-09-12
    listed $60,000
  33. 2007-01-19
    soldstatus $50,000
  34. 2007-01-18
    soldstatus $50,000
  35. 2006-08-31
    listed $55,000
  36. 2006-08-08
    soldstatus $3,500
  37. 2001-11-13
    soldstatus $15,500

ⓘ 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
$2,935 · $245/mo
Projected year-2 tax
$2,935 · $245/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥101°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$11,758
− Mortgage interest
−$6,442
− Property taxes
−$2,935
− Insurance
−$575
− Repairs & maintenance
−$941
− Management
−$941
− Depreciation
−$3,345
Taxable loss
−$3,421
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$821
After-tax cash flow
$-637/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
Belpre City
NCES district ID
3904361
Math proficiency
41% ▼ -25.00%
Reading proficiency
55% ▼ -11.00%
Median HH income
$37,537
Composite
39.88/100
National rank
#3860
State rank
#484 of 656 in OH

Livability — Belpre

Score
79/100
State rank
#141
US rank
#2191

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Belpre, OH
County
Washington · 57,253 people
Population (ZIP)
9,333
Household income
$57,045
Rent vs Own
29.6% rent · 70.4% own
Severe rent burden
19.0

Population outlook (Washington County) Hauer SSP2

Today (2025)
59,640 people
By 2030
58,315 · -2.2%
By 2040
55,186 · -7.5%
By 2050
52,246 · -12.4%
By 2075
45,893 · -23.0%
By 2100
38,128 · -36.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Slovak 4% Italian 2% Lithuanian 1%
Foreign-born
1%
Languages at home
97% English-only · Spanish 1%

Political lean MEDSL · Washington

2024 margin
Solid R (+43.8) · D 27.7% · R 71.5%
2008→2024 swing
+40.2pp toward D · 2008: -83.9pp · 2024: -43.8pp
All cycles
2024: R+43.8 2020: R+40.8 2016: R+41.6 2012: R+19.4 2008: R+83.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -55.92%
Current HPI
199.601
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

+641.9% since first listed
23 events — show timeline
  • 2026-05-14 Price Changed $115,000 MLSNOW
  • 2026-04-22 Price Changed $129,000 MLSNOW
  • 2026-03-24 Listed $141,000 MLSNOW
  • 2025-10-24 Sold (Public Records) $60,000 Public Records
  • 2022-04-05 Sold (Public Records) $149,000 Public Records
  • 2022-04-01 Sold (MLS) $149,000 MLSNOW
  • 2022-02-11 Pending MLSNOW
  • 2021-12-10 Price Changed $145,000 MLSNOW
  • 2021-09-02 Price Changed $150,000 MLSNOW
  • 2021-08-20 Listed $160,000 MLSNOW
  • 2021-08-09 Price Changed $160,000 MLSNOW
  • 2021-07-23 Price Changed $168,500 MLSNOW
  • 2021-06-28 Listed $178,000 MLSNOW
  • 2019-04-08 Sold (Public Records) $250 Public Records
  • 2016-12-09 Sold (Public Records) $63,000 Public Records
  • 2007-12-12 Sold (Public Records) $59,000 Public Records
  • 2007-12-07 Sold (MLS) $59,000 MLSNOW
  • 2007-09-12 Listed $60,000 MLSNOW
  • 2007-01-19 Sold (Public Records) $50,000 Public Records
  • 2007-01-18 Sold (MLS) $50,000 MLSNOW
  • 2006-08-31 Listed $55,000 MLSNOW
  • 2006-08-08 Sold (Public Records) $3,500 Public Records
  • 2001-11-13 Sold (Public Records) $15,500 Public Records

Property tax history

+12.3%/yr

Latest (2025): $2,935 · +40.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…