CashFlowRE
Sign in Sign up
611 Western Ave
B Composite 70.24
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 +4.1/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$40,000

611 Western Ave · Mingo Junction, OH 43938
4 bd · 1.0 ba · 1,051 sqft · SingleFamily public records · 11 Days on market
Built 1949 3,920 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits with this 4 bedroom, 1 bath Cape Cod located in a quiet neighborhood! Full of potential, this home is ready for someone to bring their vision and creativity to life. Featuring a spacious layout with four bedrooms and plenty of living space, this property would make a great investment, flip, rental, or project home. Conveniently located in a peaceful area with a nice yard and solid bones, this fixer-upper is the perfect chance to build equity and make it your own. Being sold AS-IS.

Key facts

  • 3,920 sq ft lot
  • Built 1949
  • Listed 11 days

Property features AI

Finance

  • Financial info: Annual tax information available

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family property; Fixer condition
  • Construction: Built per assessor records; Vinyl siding; Asphalt/fiberglass roof
  • Exterior features: Public water; Public sewer; Lot is approximately 0.09 acres

Interior

  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Central air conditioning; Forced air heating (gas)
  • Interior features: Unfinished basement; Total of 6 rooms

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 4-bed/1.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $365 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($841 rent vs $40k).

Location & tenants

  • Location reads 72/100 on livability (#381 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: commute D, amenities F, employment D-.
  • Indian Creek Local (suburban): math 42% / reading 56% proficiency, ranked #455 of 656 in OH (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 17 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 2 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).
  • This rent is only 18% of the median local income ($57k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $277 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Jefferson County population projected at -19% 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 $11k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $40,000

Questions for the listing agent

  1. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
2.10%
Cap rate
17.24%
Cash-on-cash
39.09%
DSCR
2.74
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$105,100
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
247 Hallock Ave 0.19mi 3/1.0 (-1) 1,050 (-0%) 21mo $48,000 $46 69
241 Summit Ave 0.30mi 3/1.0 (-1) 1,064 (+1%) 12mo $154,000 $145 69
457 Mclister Ave 0.12mi 3/2.0 (-1) 1,092 (+4%) 17mo $36,000 $33 65
100 Elm St 0.41mi 3/1.0 (-1) 1,040 (-1%) 12mo $122,000 $117 64
119 Benita Dr 0.53mi 3/2.0 (-1) 1,050 (-0%) 3mo $175,000 $167 63
315 Petrick Ave 0.49mi 3/1.0 (-1) 1,103 (+5%) 9mo $55,000 $50 56
310 Penn Ave 0.68mi 3/2.0 (-1) 1,014 (-4%) 3mo $77,000 $76 51
215 Benita Dr 0.62mi 3/1.0 (-1) 1,104 (+5%) 9mo $177,000 $160 50
106 Penn Ave 0.55mi 3/1.5 (-1) 936 (-11%) 6mo $93,500 $100 44
308 Penn Ave 0.67mi 3/1.5 (-1) 1,200 (+14%) 1mo $157,500 $131 37
316 Churchway St 0.66mi 3/1.5 (-1) 1,200 (+14%) 2mo $55,000 $46 37
201 Standard Ave 0.46mi 3/1.0 (-1) 1,189 (+13%) 22mo $15,000 $13 33

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
35.3%
Equity multiple
2.50×
Total profit
$16,780
Equity at exit
$5,964
10-year hold
IRR
42.1%
Equity multiple
4.99×
Total profit
$44,640
Equity at exit
$3,458

Cash invested: $11,200 (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 43938

Home prices YoY
-6.0%
Active inventory
17
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$841 medium interval (Pro) →
Mortgage (P&I)
$210
Tax from tax record
$73 /mo · $874/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$365

Break-even live

Break-even rent $379
Max offer price $40,000
Occupancy floor 52%

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
$10,000
Closing costs
$1,200
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
126 Grandview Ave Unit 126 Mingo Junction, OH 3.0 1.0 850 $899 $1.06 44d 1 0.28mi
113 Spring Ave Mingo Junction, OH 3.0 1.0 840 $750 $0.89 44d 1 0.43mi

Listing history 6 events

  1. 2026-06-01
    status $40,000 Pending 11 DOM
  2. 2026-06-01
    days on market $40,000 Active 11 DOM
  3. 2026-05-31
    days on market $40,000 Active 10 DOM
  4. 2026-05-31
    days on market $40,000 Active 9 DOM
  5. 2026-05-21
    listed $40,000 Active
  6. 2025-11-06
    soldstatus $300,000

ⓘ 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
$874 · $73/mo
Projected year-2 tax
$874 · $73/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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$10,087
− Mortgage interest
−$2,241
− Property taxes
−$874
− Insurance
−$200
− Repairs & maintenance
−$807
− Management
−$807
− Depreciation
−$1,164
Taxable income
$3,995
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$959
After-tax cash flow
$3,419/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
Indian Creek Local
NCES district ID
3904780
Math proficiency
42% ▼ -24.00%
Reading proficiency
56% ▼ -10.00%
Median HH income
$44,695
Composite
41.39/100
National rank
#3483
State rank
#455 of 656 in OH

Livability — Mingo Junction

Score
72/100
State rank
#381
US rank
#6170

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mingo Junction, OH
County
Jefferson · 64,369 people
Metro
Weirton-Steubenville, WV-OH
Population (ZIP)
5,448
Household income
$57,453
Rent vs Own
25.0% rent · 75.0% own
Severe rent burden
11.2

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
63,481 people
By 2030
61,067 · -3.8%
By 2040
55,860 · -12.0%
By 2050
51,236 · -19.3%
By 2075
41,804 · -34.1%
By 2100
32,344 · -49.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 5%
Common ancestry
Romanian 4% Slovak 1% Italian 1%
Foreign-born
1% · Canada

Political lean MEDSL · Jefferson

2024 margin
Solid R (+43.9) · D 27.5% · R 71.4% · Other 1.1%
2008→2024 swing
-44.1pp toward R · 2008: 0.2pp · 2024: -43.9pp
All cycles
2024: R+43.9 2020: R+38.4 2016: R+35.7 2012: R+5.5 2008: D+0.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -11.44%
Current HPI
179.3725
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

-86.7% since first listed
2 events — show timeline
  • 2026-05-21 Listed $40,000 MLSNOW
  • 2025-11-06 Sold (Public Records) $300,000 Public Records

Property tax history

+0.0%/yr

Latest (2025): $874 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…