CashFlowRE
Sign in Sign up
128-130 Grandview Ave Triplex
B+ Composite 77.57
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 +13.6/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.1/10.0
  • Condition / age +3.8/5.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

128-130 Grandview Ave · Mingo Junction, OH 43938
15 bd · 9.0 ba · 1,872 sqft · MultiFamily · 276 Days on market
Built 1956 Good condition 3,484 sqft lot $53/sqft · 14% below area Est $116k · 14% under ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Welcome to this exceptional top/bottom triplex, a rare opportunity to own a fully-rented (or owner-occupy ready) multi-family property with strong income potential and long-term upside. Whether you’re an investor looking to expand your portfolio or a homeowner seeking supplemental rental income, this property offers unmatched versatility. Each of the three units features private entrances, functional layouts, and abundant natural light. With a mix of 2 bed/1 bath units and an efficiency unit, these well-maintained units are designed for tenant comfort and ease of management. Separate utilities and ample storage make for efficient operation and lower overhead costs. Situated in a desirable neighborhood close to State Route 7, this property benefits from strong rental demand and a walkable location. Highlights include: Separate utilities for each unit, On-street parking, Strong rental history and low vacancy, Opportunity to increase rents or owner-occupy. Whether you’re house-hacking or building passive income, this top/bottom triplex is the smart buy you’ve been waiting for. Schedule a private showing today and start building equity from day one!

Key facts

  • Separate utilities
  • Private entrances
  • Functional layouts

Tags

PRIVATE ENTRANCESFUNCTIONAL LAYOUTSABUNDANT NATURAL LIGHTSEPARATE UTILITIESAMPLE STORAGEWALKABLE LOCATION

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 2×2bd/1ba + 1×1bd/1ba units multifamily listed at $100k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive. Per door: $436/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.

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 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).
  • At $2,529/mo this rent would consume 53% of the median local household income ($57k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k 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 $28k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 276 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $9k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 276 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.53%
Cap rate
22.00%
Cash-on-cash
56.09%
DSCR
3.50
GRM
3.3

CMA / ARV

ARV (median comp)
$115,523
List price
$99,900
Delta
-13.52%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
54.5%
Equity multiple
3.40×
Total profit
$67,127
Equity at exit
$14,895
10-year hold
IRR
59.6%
Equity multiple
6.93×
Total profit
$165,840
Equity at exit
$8,638

Cash invested: $27,972 (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
9.8×

Monthly cashflow live

Estimated rent
$2,529 medium interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,498/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$531
Net cashflow
$1,308

Break-even live

Break-even rent $874
Max offer price $99,900
Occupancy floor 43%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 1 1 $830
Total (3 units) $2,529

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
$24,975
Closing costs
$2,997
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. 2026-06-19
    days on market $99,900 Active 276 DOM
  2. 2026-06-18
    days on market $99,900 Active 275 DOM
  3. 2026-06-17
    days on market $99,900 Active 274 DOM
  4. 2026-06-16
    days on market $99,900 Active 273 DOM
  5. 2026-06-15
    days on market $99,900 Active 272 DOM
  6. 2026-06-14
    days on market $99,900 Active 270 DOM
  7. 2026-06-12
    days on market $99,900 Active 269 DOM
  8. 2026-06-09
    days on market $99,900 Active 266 DOM
  9. 2026-06-08
    days on market $99,900 Active 265 DOM
  10. 2026-06-07
    days on market $99,900 Active 264 DOM
  11. 2026-06-04
    days on market $99,900 Active 260 DOM
  12. 2026-06-02
    days on market $99,900 Active 259 DOM
  13. 2026-06-01
    days on market $99,900 Active 258 DOM
  14. 2026-05-31
    days on market $99,900 Active 257 DOM
  15. 2026-05-31
    days on market $99,900 Active 256 DOM
  16. 2026-04-29
    price $99,900 1181-char remark
    Show marketing remark (1181 chars)

    Welcome to this exceptional top/bottom triplex, a rare opportunity to own a fully-rented (or owner-occupy ready) multi-family property with strong income potential and long-term upside. Whether you’re an investor looking to expand your portfolio or a homeowner seeking supplemental rental income, this property offers unmatched versatility. Each of the three units features private entrances, functional layouts, and abundant natural light. With a mix of 2 bed/1 bath units and an efficiency unit, these well-maintained units are designed for tenant comfort and ease of management. Separate utilities and ample storage make for efficient operation and lower overhead costs. Situated in a desirable neighborhood close to State Route 7, this property benefits from strong rental demand and a walkable location. Highlights include: Separate utilities for each unit, On-street parking, Strong rental history and low vacancy, Opportunity to increase rents or owner-occupy. Whether you’re house-hacking or building passive income, this top/bottom triplex is the smart buy you’ve been waiting for. Schedule a private showing today and start building equity from day one!

  17. 2026-04-11
    status Active 1181-char remark
    Show marketing remark (1181 chars)

    Welcome to this exceptional top/bottom triplex, a rare opportunity to own a fully-rented (or owner-occupy ready) multi-family property with strong income potential and long-term upside. Whether you’re an investor looking to expand your portfolio or a homeowner seeking supplemental rental income, this property offers unmatched versatility. Each of the three units features private entrances, functional layouts, and abundant natural light. With a mix of 2 bed/1 bath units and an efficiency unit, these well-maintained units are designed for tenant comfort and ease of management. Separate utilities and ample storage make for efficient operation and lower overhead costs. Situated in a desirable neighborhood close to State Route 7, this property benefits from strong rental demand and a walkable location. Highlights include: Separate utilities for each unit, On-street parking, Strong rental history and low vacancy, Opportunity to increase rents or owner-occupy. Whether you’re house-hacking or building passive income, this top/bottom triplex is the smart buy you’ve been waiting for. Schedule a private showing today and start building equity from day one!

  18. 2025-11-09
    historical Contingent 1181-char remark
    Show marketing remark (1181 chars)

    Welcome to this exceptional top/bottom triplex, a rare opportunity to own a fully-rented (or owner-occupy ready) multi-family property with strong income potential and long-term upside. Whether you’re an investor looking to expand your portfolio or a homeowner seeking supplemental rental income, this property offers unmatched versatility. Each of the three units features private entrances, functional layouts, and abundant natural light. With a mix of 2 bed/1 bath units and an efficiency unit, these well-maintained units are designed for tenant comfort and ease of management. Separate utilities and ample storage make for efficient operation and lower overhead costs. Situated in a desirable neighborhood close to State Route 7, this property benefits from strong rental demand and a walkable location. Highlights include: Separate utilities for each unit, On-street parking, Strong rental history and low vacancy, Opportunity to increase rents or owner-occupy. Whether you’re house-hacking or building passive income, this top/bottom triplex is the smart buy you’ve been waiting for. Schedule a private showing today and start building equity from day one!

  19. 2025-09-16
    listed $109,000 Active 1181-char remark
    Show marketing remark (1181 chars)

    Welcome to this exceptional top/bottom triplex, a rare opportunity to own a fully-rented (or owner-occupy ready) multi-family property with strong income potential and long-term upside. Whether you’re an investor looking to expand your portfolio or a homeowner seeking supplemental rental income, this property offers unmatched versatility. Each of the three units features private entrances, functional layouts, and abundant natural light. With a mix of 2 bed/1 bath units and an efficiency unit, these well-maintained units are designed for tenant comfort and ease of management. Separate utilities and ample storage make for efficient operation and lower overhead costs. Situated in a desirable neighborhood close to State Route 7, this property benefits from strong rental demand and a walkable location. Highlights include: Separate utilities for each unit, On-street parking, Strong rental history and low vacancy, Opportunity to increase rents or owner-occupy. Whether you’re house-hacking or building passive income, this top/bottom triplex is the smart buy you’ve been waiting for. Schedule a private showing today and start building equity from day one!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$30,348
− Mortgage interest
−$5,596
− Property taxes
−$1,498
− Insurance
−$500
− Repairs & maintenance
−$2,428
− Management
−$2,428
− Depreciation
−$2,906
Taxable income
$14,992
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,598
After-tax cash flow
$12,092/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.

Condition & rehab AI · 8 photos

Good 75/100 Cosmetic rehab

This fully-rented triplex is in good condition with minor repairs needed. It offers a good investment opportunity with potential for both resale and rental value through cosmetic updates.

Repairs flagged

  • Minor Kitchen cabinets — Worn but still functional.
  • Minor Bathroom fixtures — Basic and dated design.
  • Minor Landscaping — Overgrown and needs trimming

Value-add opportunities

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics.
  • Both Replace carpet in bedrooms — New carpet improves comfort and appearance.
  • Both Landscaping and curb appeal — Aesthetic improvements attract more tenants and buyers.
  • Rental HVAC maintenance — A clean and efficient HVAC system reduces utility costs and tenant complaints.
  • Both Update kitchen and bathrooms — Modernizing these spaces increases both resale and rental value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Worn but still functional. Minor $500–3,000
Bathroom fixtures · Basic and dated design. Minor $500–3,000
Landscaping · Overgrown and needs trimming Minor $500–3,000
Total estimated repair cost · 3 items $1,500–9,000

Value-add ROI direction

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics.
  • Both Replace carpet in bedrooms — New carpet improves comfort and appearance.
  • Both Landscaping and curb appeal — Aesthetic improvements attract more tenants and buyers.
  • Rental HVAC maintenance — A clean and efficient HVAC system reduces utility costs and tenant complaints.
  • Both Update kitchen and bathrooms — Modernizing these spaces increases both resale and rental value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

-8.3% since first listed
4 events — show timeline
  • 2026-04-29 Price Changed $99,900 MLSNOW
  • 2026-04-11 Relisted MLSNOW
  • 2025-11-09 Contingent MLSNOW
  • 2025-09-16 Listed $109,000 MLSNOW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…