CashFlowRE
Sign in Sign up
313 & 315 Ridgeway St
B- Composite 69.78
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.0/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$44,182

313 & 315 Ridgeway St · Coal Grove, OH 45638
2 bd · 1.0 ba · 672 sqft · SingleFamily public records · 34 Days on market
Built 1947 5,227 sqft lot

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

Listing remarks

Court Ordered Sale by Private Selling Officer. Auction ends on June 30, 2026. This property includes 2 single family homes. All information we have on the property is included. We have no additional information, property condition is unknown. NO SHOWINGS, NO trespassing for any reason. Information is thought to be correct but not guaranteed. 10% Buyer Premium added to the high bid, $5,000 deposit is due within 24 hours of bidding end.

Key facts

  • 5,227 sq ft lot
  • Built 1947
  • Listed 33 days

Property features AI

Finance

  • Other: Listing broker: Prodigy Properties; Listing agent: April Lane
  • Financial info: Financial details not provided
  • HOA & community: HOA information not provided

Exterior

  • Parking: Parking details not provided
  • Security: Security details not provided
  • Utilities: Utilities details not provided
  • Home design: Single-family residence; One story
  • Construction: Wood siding exterior; Construction year not provided; Foundation details not provided
  • Exterior features: Asphalt shingle roof

Interior

  • Kitchen: Kitchen details not provided
  • Bedrooms: Bedrooms information not provided
  • Flooring: Flooring details not provided
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Has heating (type listed as Other); No central cooling
  • Interior features: Total of 4 rooms
  • Laundry & utility: Laundry details not provided

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 single-family listed at $44k.

Deal economics

  • At list price, monthly cash flow is $355 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($820 rent vs $44k).
  • Recommended offer: $43k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#638 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Dawson-Bryant Local (suburban): math 44% / reading 50% proficiency, ranked #485 of 656 in OH (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Dawson-Bryant Elementary School (math 58% / reading 56%, grade C+, #729 of 1,584 statewide, top 48%, 576 students, 0% FRL); Dawson-Bryant Middle School (math 37% / reading 45%, grade F, #505 of 654 statewide, top 78%, 262 students, 0% FRL); Dawson-Bryant High School (math 27% / reading 52%, grade F, #528 of 781 statewide, top 71%, 311 students, 0% FRL) — zoned schools average 0% FRL vs 54% district-wide (54 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 86 active listings in the ZIP; 18 units permitted in Lawrence County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $306 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Lawrence County population projected at -22% 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 $12k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($43k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $10k; list at $44k implies a 321% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $42,856 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 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 1947 — 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. 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.
  5. 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.
  6. 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
1.86%
Cap rate
15.94%
Cash-on-cash
34.47%
DSCR
2.53
GRM
4.5

CMA / ARV

ARV (on-the-fly)
$102,816
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
805-1/2 High St 0.16mi 2/1.0 744 (+11%) 2mo $100,000 $134 73
701 Lane 0.18mi 2/1.0 768 (+14%) 16mo $117,500 $153 54

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
29.9%
Equity multiple
2.25×
Total profit
$15,478
Equity at exit
$6,588
10-year hold
IRR
37.2%
Equity multiple
4.45×
Total profit
$42,640
Equity at exit
$3,820

Cash invested: $12,371 (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 45638

Home prices YoY
-19.6%
Active inventory
86
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$820 medium interval (Pro) →
Mortgage (P&I)
$232
Tax from tax record
$43 /mo · $511/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$172
Net cashflow
$355

Break-even live

Break-even rent $370
Max offer price $44,182
Occupancy floor 52%

Sensitivity live

Price -10% $380 -5% $368 +0% $355 +5% $343 +10% $330
Rent -10% $291 -5% $323 +0% $355 +5% $388 +10% $420
Rate -1.0pp $378 -0.5pp $367 base $355 +0.5pp $344 +1.0pp $332

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
$11,046
Closing costs
$1,325
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 19 events

  1. 2026-06-21
    days on market $44,182 Active 34 DOM
  2. 2026-06-21
    days on market $44,182 Active 33 DOM
  3. 2026-06-18
    days on market $44,182 Active 31 DOM
  4. 2026-06-17
    days on market $44,182 Active 30 DOM
  5. 2026-06-16
    days on market $44,182 Active 29 DOM
  6. 2026-06-15
    days on market $44,182 Active 28 DOM
  7. 2026-06-13
    days on market $44,182 Active 26 DOM
  8. 2026-06-12
    remarks 438-char remark
  9. 2026-06-12
    days on market $44,182 Active 25 DOM
  10. 2026-06-09
    days on market $44,182 Active 22 DOM
  11. 2026-06-08
    days on market $44,182 Active 21 DOM
  12. 2026-06-08
    days on market $44,182 Active 20 DOM
  13. 2026-06-05
    days on market $44,182 Active 18 DOM
  14. 2026-06-04
    days on market $44,182 Active 16 DOM
  15. 2026-06-02
    days on market $44,182 Active 15 DOM
  16. 2026-06-01
    days on market $44,182 Active 14 DOM
  17. 2026-05-31
    days on market $44,182 Active 13 DOM
  18. 2026-05-18
    listed $44,182 Active
  19. 1991-11-15
    soldstatus $10,500

ⓘ 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
$511 · $43/mo
Projected year-2 tax
$600 · $50/mo
Expected delta
+$89/yr (+$7/mo · 17.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (shaded) · 27% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥102°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$9,843
− Mortgage interest
−$2,475
− Property taxes
−$511
− Insurance
−$221
− Repairs & maintenance
−$787
− Management
−$787
− Depreciation
−$1,285
Taxable income
$3,777
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$906
After-tax cash flow
$3,358/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
Dawson-Bryant Local
NCES district ID
3904792
Math proficiency
44% ▼ -31.00%
Reading proficiency
50% ▼ -19.00%
Median HH income
$45,537
Composite
39.85/100
National rank
#3870
State rank
#485 of 656 in OH

Livability — Coal Grove

Score
66/100
State rank
#638
US rank
#11274

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
Coal Grove, OH
County
Lawrence · 57,020 people
Metro
Huntington-Ashland, WV-KY-OH
Population (ZIP)
19,921
Household income
$49,544
Rent vs Own
32.4% rent · 67.6% own
Severe rent burden
10.7

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
57,915 people
By 2030
55,650 · -3.9%
By 2040
50,523 · -12.8%
By 2050
45,103 · -22.1%
By 2075
32,441 · -44.0%
By 2100
21,754 · -62.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Black 1%
Common ancestry
Slovak 2% Iranian 2% Lithuanian 1%
Foreign-born
0%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+50.5) · D 24.4% · R 74.9%
2008→2024 swing
-35.2pp toward R · 2008: -15.3pp · 2024: -50.5pp
All cycles
2024: R+50.5 2020: R+45.6 2016: R+43.9 2012: R+15.5 2008: R+15.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -48.00%
Current HPI
196.7459
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

+320.8% since first listed
2 events — show timeline
  • 2026-05-18 Listed $44,182 ACBOR
  • 1991-11-15 Sold (Public Records) $10,500 Public Records

Property tax history

+2.4%/yr

Latest (2025): $511 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…