CashFlowRE
Sign in Sign up
344 W Main St
B+ Composite 78.14
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.5/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

344 W Main St · East Palestine, OH 44413
3 bd · 1.5 ba · 1,791 sqft · SingleFamily public records · 75 Days on market
Built 1930 8,176 sqft lot $39/sqft · 48% below area Est $134k · 48% under ↓ 13% since listing

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

Listing remarks MLS

Spacious 2 story home offers 1st floor bath with laundry, 3 bedrooms, full bath on 2nd level, all natural hardwood trim throughout. 2 car detached garage, cement drive, front porch and rear deck.

Key facts

  • 1st floor bath
  • Front porch
  • Rear deck

Tags

1ST FLOOR BATHLAUNDRYNATURAL HARDWOOD TRIMDETACHED GARAGEFRONT PORCHREAR DECK

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 3-bed/1.5-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $529 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $66k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 73/100 on livability (#325 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, employment D, amenities F.
  • East Palestine City (town): math 50% / reading 57% proficiency, ranked #405 of 656 in OH (top 62%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 21 active listings in the ZIP; 49 units permitted in Columbiana County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($51k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Columbiana County population projected at -23% 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 $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $65,706 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — 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. Schools are B-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?
  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
1.98%
Cap rate
16.33%
Cash-on-cash
35.85%
DSCR
2.60
GRM
4.2

CMA / ARV

ARV (median comp)
$134,205
List price
$69,900
Delta
-47.92%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
344 W Main St 0.00mi 3/2.0 1,791 (0%) 1mo $60,000 $34 97
189 W Martin St 0.31mi 4/1.0 (+1) 1,820 (+2%) 1mo $150,000 $82 75
99 W Martin St 0.36mi 4/2.0 (+1) 1,791 (0%) 9mo $140,000 $78 69
58 W Main St 0.27mi 3/2.0 1,836 (+2%) 17mo $100,000 $54 67
385 Park Ave 0.10mi 3/2.0 1,560 (-13%) 6mo $193,000 $124 67
331 Alice St 0.64mi 3/2.0 1,714 (-4%) 2mo $142,000 $83 60
353 W North Ave 0.34mi 3/1.5 1,591 (-11%) 9mo $184,900 $116 58
322 W North Ave 0.36mi 3/1.5 1,664 (-7%) 17mo $115,000 $69 57
237 Alice St 0.55mi 3/1.5 1,898 (+6%) 16mo $72,500 $38 51
5136 State Route 170 0.65mi 4/1.0 (+1) 1,680 (-6%) 4mo $66,000 $39 49
5014 Wheathill Rd 0.62mi 4/1.0 (+1) 1,611 (-10%) 13mo $95,000 $59 36
418 E Taggart St 0.73mi 4/1.0 (+1) 1,664 (-7%) 14mo $115,000 $69 36

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
27.6%
Equity multiple
2.15×
Total profit
$22,448
Equity at exit
$10,422
10-year hold
IRR
35.1%
Equity multiple
4.23×
Total profit
$63,235
Equity at exit
$6,044

Cash invested: $19,572 (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 44413

Home prices YoY
-20.4%
Active inventory
21
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,385 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$114 /mo · $1,364/yr
Insurance
$29
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$291
Net cashflow
$529

Break-even live

Break-even rent $715
Max offer price $69,900
Occupancy floor 57%

Sensitivity live

Price -10% $569 -5% $549 +0% $529 +5% $509 +10% $490
Rent -10% $420 -5% $474 +0% $529 +5% $584 +10% $639
Rate -1.0pp $564 -0.5pp $547 base $529 +0.5pp $511 +1.0pp $493

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
$17,475
Closing costs
$2,097
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 7 events

  1. 2026-05-09
    status Pending 195-char remark
    Show marketing remark (195 chars)

    Spacious 2 story home offers 1st floor bath with laundry, 3 bedrooms, full bath on 2nd level, all natural hardwood trim throughout. 2 car detached garage, cement drive, front porch and rear deck.

  2. 2026-03-19
    price $69,900 195-char remark
    Show marketing remark (195 chars)

    Spacious 2 story home offers 1st floor bath with laundry, 3 bedrooms, full bath on 2nd level, all natural hardwood trim throughout. 2 car detached garage, cement drive, front porch and rear deck.

  3. 2026-02-28
    status Active 195-char remark
    Show marketing remark (195 chars)

    Spacious 2 story home offers 1st floor bath with laundry, 3 bedrooms, full bath on 2nd level, all natural hardwood trim throughout. 2 car detached garage, cement drive, front porch and rear deck.

  4. 2026-02-16
    status Pending 195-char remark
    Show marketing remark (195 chars)

    Spacious 2 story home offers 1st floor bath with laundry, 3 bedrooms, full bath on 2nd level, all natural hardwood trim throughout. 2 car detached garage, cement drive, front porch and rear deck.

  5. 2026-02-11
    listed $79,900 Active 195-char remark
    Show marketing remark (195 chars)

    Spacious 2 story home offers 1st floor bath with laundry, 3 bedrooms, full bath on 2nd level, all natural hardwood trim throughout. 2 car detached garage, cement drive, front porch and rear deck.

  6. 2025-10-28
    historical
  7. 2025-10-08
    listed $79,900 Active

ⓘ 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
$1,364 · $114/mo
Projected year-2 tax
$1,364 · $114/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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 18 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
$16,619
− Mortgage interest
−$3,915
− Property taxes
−$1,364
− Insurance
−$1,016
− Repairs & maintenance
−$1,329
− Management
−$1,329
− Depreciation
−$2,033
Taxable income
$5,631
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,351
After-tax cash flow
$4,999/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
East Palestine City
NCES district ID
3904392
Math proficiency
50% ▼ -15.00%
Reading proficiency
57% ▼ -14.00%
Median HH income
$41,573
Composite
44.86/100
National rank
#2726
State rank
#405 of 656 in OH

Livability — East Palestine

Score
73/100
State rank
#325
US rank
#5335

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Palestine, OH
County
Columbiana · 99,532 people
City population
7,329
Population (ZIP)
7,329
Household income
$51,071
Rent vs Own
25.0% rent · 75.0% own
Severe rent burden
11.1

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 (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Serbian 3% Iranian 2% Romanian 2%
Foreign-born
0% · Canada
Languages at home
98% English-only · German/W. Germanic 1% Spanish 1%

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
▼ -48.19%
Current HPI
188.3714
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

-12.5% since first listed
7 events — show timeline
  • 2026-05-09 Pending MLSNOW
  • 2026-03-19 Price Changed $69,900 MLSNOW
  • 2026-02-28 Relisted MLSNOW
  • 2026-02-16 Pending MLSNOW
  • 2026-02-11 Listed $79,900 MLSNOW
  • 2025-10-28 Listing Removed MLSNOW
  • 2025-10-08 Listed $79,900 MLSNOW

Property tax history

+8.1%/yr

Latest (2025): $1,364 · +27.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…