CashFlowRE
Sign in Sign up
43 Washington St
F Composite 34.55
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 +14.1/30.0
  • Schools +4.5/10.0
  • DSCR +4.3/10.0
  • Livability +3.7/5.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$145,000

43 Washington St · East Palestine, OH 44413
2 bd · 1.0 ba · 840 sqft · SingleFamily public records · 64 Days on market
Built 1960 7,143 sqft lot $173/sqft · 72% above area Est $112k · 29% over

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

Listing remarks MLS

Looking for a remodeled home? Gorgeous inside and out! This one surely will surprise you! The new roof, vinyl siding, gutters and downspouts. Amazing remodeled exterior spaces with a front porch, a covered side porch and an awesome covered back deck allow you to enjoy the sun…or the shade depending on your preference from all times of the day! Remodeled floorplan in this home, the home was rebuilt from the walls out. Offering a spacious living room flooded with natural light from the updated vinyl windows, beautiful kitchen with brand new fridge and stove, all new cabinets and countertops, gorgeous full bath, the vinyl windows, the flooring, fixtures, lighting and furnace are all new! Spacious bedrooms. The full bath is gorgeous complete woth a walk in tiled shower! SO MUCH MORE. First floor laundry complete with a new stacked washer dryer in this great ranch one story floor plan. Attached garage is great storage and you are so close to everything! Call today, this house has been transformed to a gorgeous home!

Key facts

  • 7,143 sq ft lot
  • Garage
  • Built 1960

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 $145k.

Deal economics

  • At list price, monthly cash flow is $22 ($261/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $116k (19.9% below list).
  • Recommended offer: $116k (19.9% below list) — sets the bar for 1% rule.

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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 28y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $17k; list at $145k implies a 763% gain — meaningful room to come down on a strong offer.
Recommended offer $116,096 (19.9% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.80%
Cap rate
6.47%
Cash-on-cash
0.64%
DSCR
1.03
GRM
10.4

CMA / ARV

ARV (median comp)
$112,170
List price
$145,000
Delta
29.27%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
486 E Clark St 0.24mi 2/1.0 842 (+0%) 1mo $95,000 $113 87
616 E Taggart St 0.17mi 3/1.5 (+1) 780 (-7%) 9mo $129,000 $165 66
254 E North Ave 0.44mi 2/1.0 858 (+2%) 22mo $120,000 $140 58
290 W Main St 0.74mi 2/1.0 960 (+14%) 23mo $94,500 $98 23

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
-15.3%
Equity multiple
0.45×
Total profit
$-22,159
Equity at exit
$21,620
10-year hold
IRR
-6.8%
Equity multiple
0.56×
Total profit
$-17,708
Equity at exit
$12,537

Cash invested: $40,600 (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
10.4×

Monthly cashflow live

Estimated rent
$1,161 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$75 /mo · $895/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$22

Break-even live

Break-even rent $1,133
Max offer price $145,000
Occupancy floor 93%

Sensitivity live

Price -10% $104 -5% $63 +0% $22 +5% $-19 +10% $-60
Rent -10% $-70 -5% $-24 +0% $22 +5% $68 +10% $113
Rate -1.0pp $95 -0.5pp $59 base $22 +0.5pp $-16 +1.0pp $-54

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
$36,250
Closing costs
$4,350
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 36 events

  1. 2026-06-21
    days on market $145,000 Active 64 DOM
  2. 2026-06-18
    days on market $145,000 Active 62 DOM
  3. 2026-06-17
    days on market $145,000 Active 61 DOM
  4. 2026-06-16
    days on market $145,000 Active 60 DOM
  5. 2026-06-15
    days on market $145,000 Active 59 DOM
  6. 2026-06-13
    days on market $145,000 Active 57 DOM
  7. 2026-06-12
    days on market $145,000 Active 56 DOM
  8. 2026-06-09
    days on market $145,000 Active 53 DOM
  9. 2026-06-08
    days on market $145,000 Active 52 DOM
  10. 2026-06-08
    days on market $145,000 Active 51 DOM
  11. 2026-06-05
    days on market $145,000 Active 49 DOM
  12. 2026-06-04
    days on market $145,000 Active 47 DOM
  13. 2026-06-02
    days on market $145,000 Active 46 DOM
  14. 2026-06-01
    days on market $145,000 Active 45 DOM
  15. 2026-05-31
    days on market $145,000 Active 44 DOM
  16. 2026-04-20
    status Active 1033-char remark
    Show marketing remark (1033 chars)

    Looking for a remodeled home? Gorgeous inside and out! This one surely will surprise you! The new roof, vinyl siding, gutters and downspouts. Amazing remodeled exterior spaces with a front porch, a covered side porch and an awesome covered back deck allow you to enjoy the sun…or the shade depending on your preference from all times of the day! Remodeled floorplan in this home, the home was rebuilt from the walls out. Offering a spacious living room flooded with natural light from the updated vinyl windows, beautiful kitchen with brand new fridge and stove, all new cabinets and countertops, gorgeous full bath, the vinyl windows, the flooring, fixtures, lighting and furnace are all new! Spacious bedrooms. The full bath is gorgeous complete woth a walk in tiled shower! SO MUCH MORE. First floor laundry complete with a new stacked washer dryer in this great ranch one story floor plan. Attached garage is great storage and you are so close to everything! Call today, this house has been transformed to a gorgeous home!

  17. 2026-04-18
    historical Contingent 1033-char remark
    Show marketing remark (1033 chars)

    Looking for a remodeled home? Gorgeous inside and out! This one surely will surprise you! The new roof, vinyl siding, gutters and downspouts. Amazing remodeled exterior spaces with a front porch, a covered side porch and an awesome covered back deck allow you to enjoy the sun…or the shade depending on your preference from all times of the day! Remodeled floorplan in this home, the home was rebuilt from the walls out. Offering a spacious living room flooded with natural light from the updated vinyl windows, beautiful kitchen with brand new fridge and stove, all new cabinets and countertops, gorgeous full bath, the vinyl windows, the flooring, fixtures, lighting and furnace are all new! Spacious bedrooms. The full bath is gorgeous complete woth a walk in tiled shower! SO MUCH MORE. First floor laundry complete with a new stacked washer dryer in this great ranch one story floor plan. Attached garage is great storage and you are so close to everything! Call today, this house has been transformed to a gorgeous home!

  18. 2026-04-16
    listed $145,000 Active 1033-char remark
    Show marketing remark (1033 chars)

    Looking for a remodeled home? Gorgeous inside and out! This one surely will surprise you! The new roof, vinyl siding, gutters and downspouts. Amazing remodeled exterior spaces with a front porch, a covered side porch and an awesome covered back deck allow you to enjoy the sun…or the shade depending on your preference from all times of the day! Remodeled floorplan in this home, the home was rebuilt from the walls out. Offering a spacious living room flooded with natural light from the updated vinyl windows, beautiful kitchen with brand new fridge and stove, all new cabinets and countertops, gorgeous full bath, the vinyl windows, the flooring, fixtures, lighting and furnace are all new! Spacious bedrooms. The full bath is gorgeous complete woth a walk in tiled shower! SO MUCH MORE. First floor laundry complete with a new stacked washer dryer in this great ranch one story floor plan. Attached garage is great storage and you are so close to everything! Call today, this house has been transformed to a gorgeous home!

  19. 2025-11-14
    price $59,900
  20. 2020-11-04
    price $59,900
  21. 2020-08-25
    price $59,900
  22. 2015-05-15
    price $174,900
  23. 2014-02-12
    price $59,900
  24. 2014-02-12
    price $59,900
  25. 2010-05-17
    soldstatus $16,800
  26. 2009-12-24
    listed $25,900
  27. 2001-07-31
    historical
  28. 1999-09-14
    listed $59,900
  29. 1999-08-30
    historical
  30. 1999-08-30
    price $174,900
  31. 1999-08-30
    price $174,900
  32. 1999-08-30
    price $174,900
  33. 1999-08-30
    price $174,900
  34. 1998-05-20
    listed $59,900
  35. 1996-08-05
    soldstatus $50,000
  36. 1996-01-11
    soldstatus $57,000

ⓘ 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
$895 · $75/mo
Projected year-2 tax
$1,579 · $132/mo
Expected delta
+$683/yr (+$57/mo · 76.3%)

ⓘ 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 ≥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
$13,932
− Mortgage interest
−$8,122
− Property taxes
−$895
− Insurance
−$725
− Repairs & maintenance
−$1,115
− Management
−$1,115
− Depreciation
−$4,218
Taxable loss
−$2,258
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$542
After-tax cash flow
$803/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

+154.4% since first listed
21 events — show timeline
  • 2026-04-20 Relisted MLSNOW
  • 2026-04-18 Contingent MLSNOW
  • 2026-04-16 Listed $145,000 MLSNOW
  • 2025-11-14 Price Changed $59,900 MLSNOW
  • 2020-11-04 Price Changed $59,900 MLSNOW
  • 2020-08-25 Price Changed $59,900 MLSNOW
  • 2015-05-15 Price Changed $174,900 MLSNOW
  • 2014-02-12 Price Changed $59,900 MLSNOW
  • 2014-02-12 Price Changed $59,900 MLSNOW
  • 2010-05-17 Sold (MLS) $16,800 MLSNOW
  • 2009-12-24 Listed $25,900 MLSNOW
  • 2001-07-31 Listing Removed MLSNOW
  • 1999-09-14 Listed $59,900 MLSNOW
  • 1999-08-30 Price Changed $174,900 MLSNOW
  • 1999-08-30 Price Changed $174,900 MLSNOW
  • 1999-08-30 Price Changed $174,900 MLSNOW
  • 1999-08-30 Price Changed $174,900 MLSNOW
  • 1999-08-30 Listing Removed MLSNOW
  • 1998-05-20 Listed $59,900 MLSNOW
  • 1996-08-05 Sold (Public Records) $50,000 Public Records
  • 1996-01-11 Sold (Public Records) $57,000 Public Records

Property tax history

+0.9%/yr

Latest (2025): $895 · +112.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…