CashFlowRE
Sign in Sign up
1309 S Maine Ave
B Composite 74.51
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 +27.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.8/10.0
  • 1% rule +6.7/10.0
  • Appreciation +3.5/10.0
  • Schools +3.5/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$69,900

1309 S Maine Ave · Wellston, OH 45692
1 bd · 1.0 ba · 784 sqft · SingleFamily public records · 181 Days on market
Built 1900 7,200 sqft lot $89/sqft · 36% below area Est $109k · 36% under

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

Listing remarks MLS

Discover this affordable 1-story home in Wellston, OH, offering a great opportunity for investors or first-time home buyers. The property features 2 bedrooms and 1 bathroom and sits on its own parcel PLUS 2 additional lots, giving you extra space for expansion, a large yard, or future development. The home includes a durable metal roof, and with immediate possession, you can move right in and start putting your touch on it. Whether you're looking to add to your rental portfolio, flip a property, or purchase your first home, this property delivers excellent potential at an affordable price. In addition to a traditional sale, Seller may consider a 1–2 year Lease with Option to Purchase Agreement for qualified buyers. Terms include a 10% option fee (non-refundable, applied toward purchase at closing). This can be a great opportunity for buyers who want to lock in a purchase price while preparing for traditional financing.

Key facts

  • 7,200 sq ft lot
  • Listed 181 days

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 1-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $212 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($815 rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 3.2% in Wellston — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 67/100 on livability (#606 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: health & safety C-, employment D, amenities F.
  • Wellston City (rural): math 38% / reading 47% proficiency, ranked #532 of 656 in OH (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Bundy Elementary School (297 students, 0% FRL); Wellston Middle School (math 42% / reading 47%, grade D, #477 of 654 statewide, top 74%, 301 students, 0% FRL); Wellston High School (math 22% / reading 52%, grade F, #564 of 781 statewide, top 74%, 377 students, 0% FRL) — zoned schools average 0% FRL vs 59% district-wide (59 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 50 active listings in the ZIP; 32 units permitted in Jackson County in 2024 (0 in 5+ unit buildings).

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.
  • Jackson 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 $20k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 181 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $29k (29%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $45k; list at $70k implies a 55% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $61,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 181 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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. 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.
  6. 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.
  7. 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
1.17%
Cap rate
9.93%
Cash-on-cash
12.99%
DSCR
1.58
GRM
7.1

CMA / ARV

ARV (median comp)
$109,461
List price
$69,900
Delta
-36.14%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1406 S Connecticut Ave 0.23mi 2/1.0 (+1) 872 (+11%) 6mo $107,000 $123 61
115 E 14th St 0.58mi 2/1.0 (+1) 774 (-1%) 20mo $105,000 $136 49
25 E 10th St 0.65mi 2/1.0 (+1) 812 (+4%) 16mo $50,700 $62 46

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
2.9%
Equity multiple
1.11×
Total profit
$2,148
Equity at exit
$10,422
10-year hold
IRR
12.4%
Equity multiple
1.98×
Total profit
$19,169
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 45692

Home prices YoY
-1.4%
Active inventory
50
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$815 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$37 /mo · $438/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$171
Net cashflow
$212

Break-even live

Break-even rent $547
Max offer price $69,900
Occupancy floor 69%

Sensitivity live

Price -10% $251 -5% $232 +0% $212 +5% $192 +10% $172
Rent -10% $147 -5% $180 +0% $212 +5% $244 +10% $276
Rate -1.0pp $247 -0.5pp $230 base $212 +0.5pp $194 +1.0pp $175

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 16 events

  1. 2026-06-04
    days on market $69,900 Active 181 DOM
  2. 2026-06-02
    days on market $69,900 Active 180 DOM
  3. 2026-06-01
    days on market $69,900 Active 179 DOM
  4. 2026-05-31
    days on market $69,900 Active 178 DOM
  5. 2026-04-06
    price $69,900 938-char remark
    Show marketing remark (938 chars)

    Discover this affordable 1-story home in Wellston, OH, offering a great opportunity for investors or first-time home buyers. The property features 2 bedrooms and 1 bathroom and sits on its own parcel PLUS 2 additional lots, giving you extra space for expansion, a large yard, or future development. The home includes a durable metal roof, and with immediate possession, you can move right in and start putting your touch on it. Whether you're looking to add to your rental portfolio, flip a property, or purchase your first home, this property delivers excellent potential at an affordable price. In addition to a traditional sale, Seller may consider a 1–2 year Lease with Option to Purchase Agreement for qualified buyers. Terms include a 10% option fee (non-refundable, applied toward purchase at closing). This can be a great opportunity for buyers who want to lock in a purchase price while preparing for traditional financing.

  6. 2026-03-24
    price $74,900 938-char remark
    Show marketing remark (938 chars)

    Discover this affordable 1-story home in Wellston, OH, offering a great opportunity for investors or first-time home buyers. The property features 2 bedrooms and 1 bathroom and sits on its own parcel PLUS 2 additional lots, giving you extra space for expansion, a large yard, or future development. The home includes a durable metal roof, and with immediate possession, you can move right in and start putting your touch on it. Whether you're looking to add to your rental portfolio, flip a property, or purchase your first home, this property delivers excellent potential at an affordable price. In addition to a traditional sale, Seller may consider a 1–2 year Lease with Option to Purchase Agreement for qualified buyers. Terms include a 10% option fee (non-refundable, applied toward purchase at closing). This can be a great opportunity for buyers who want to lock in a purchase price while preparing for traditional financing.

  7. 2026-03-11
    price $79,000 938-char remark
    Show marketing remark (938 chars)

    Discover this affordable 1-story home in Wellston, OH, offering a great opportunity for investors or first-time home buyers. The property features 2 bedrooms and 1 bathroom and sits on its own parcel PLUS 2 additional lots, giving you extra space for expansion, a large yard, or future development. The home includes a durable metal roof, and with immediate possession, you can move right in and start putting your touch on it. Whether you're looking to add to your rental portfolio, flip a property, or purchase your first home, this property delivers excellent potential at an affordable price. In addition to a traditional sale, Seller may consider a 1–2 year Lease with Option to Purchase Agreement for qualified buyers. Terms include a 10% option fee (non-refundable, applied toward purchase at closing). This can be a great opportunity for buyers who want to lock in a purchase price while preparing for traditional financing.

  8. 2026-02-25
    price $84,900 938-char remark
    Show marketing remark (938 chars)

    Discover this affordable 1-story home in Wellston, OH, offering a great opportunity for investors or first-time home buyers. The property features 2 bedrooms and 1 bathroom and sits on its own parcel PLUS 2 additional lots, giving you extra space for expansion, a large yard, or future development. The home includes a durable metal roof, and with immediate possession, you can move right in and start putting your touch on it. Whether you're looking to add to your rental portfolio, flip a property, or purchase your first home, this property delivers excellent potential at an affordable price. In addition to a traditional sale, Seller may consider a 1–2 year Lease with Option to Purchase Agreement for qualified buyers. Terms include a 10% option fee (non-refundable, applied toward purchase at closing). This can be a great opportunity for buyers who want to lock in a purchase price while preparing for traditional financing.

  9. 2026-01-08
    price $89,000 938-char remark
    Show marketing remark (938 chars)

    Discover this affordable 1-story home in Wellston, OH, offering a great opportunity for investors or first-time home buyers. The property features 2 bedrooms and 1 bathroom and sits on its own parcel PLUS 2 additional lots, giving you extra space for expansion, a large yard, or future development. The home includes a durable metal roof, and with immediate possession, you can move right in and start putting your touch on it. Whether you're looking to add to your rental portfolio, flip a property, or purchase your first home, this property delivers excellent potential at an affordable price. In addition to a traditional sale, Seller may consider a 1–2 year Lease with Option to Purchase Agreement for qualified buyers. Terms include a 10% option fee (non-refundable, applied toward purchase at closing). This can be a great opportunity for buyers who want to lock in a purchase price while preparing for traditional financing.

  10. 2025-12-17
    price $94,000 938-char remark
    Show marketing remark (938 chars)

    Discover this affordable 1-story home in Wellston, OH, offering a great opportunity for investors or first-time home buyers. The property features 2 bedrooms and 1 bathroom and sits on its own parcel PLUS 2 additional lots, giving you extra space for expansion, a large yard, or future development. The home includes a durable metal roof, and with immediate possession, you can move right in and start putting your touch on it. Whether you're looking to add to your rental portfolio, flip a property, or purchase your first home, this property delivers excellent potential at an affordable price. In addition to a traditional sale, Seller may consider a 1–2 year Lease with Option to Purchase Agreement for qualified buyers. Terms include a 10% option fee (non-refundable, applied toward purchase at closing). This can be a great opportunity for buyers who want to lock in a purchase price while preparing for traditional financing.

  11. 2025-12-04
    listed $99,000 Active 938-char remark
    Show marketing remark (938 chars)

    Discover this affordable 1-story home in Wellston, OH, offering a great opportunity for investors or first-time home buyers. The property features 2 bedrooms and 1 bathroom and sits on its own parcel PLUS 2 additional lots, giving you extra space for expansion, a large yard, or future development. The home includes a durable metal roof, and with immediate possession, you can move right in and start putting your touch on it. Whether you're looking to add to your rental portfolio, flip a property, or purchase your first home, this property delivers excellent potential at an affordable price. In addition to a traditional sale, Seller may consider a 1–2 year Lease with Option to Purchase Agreement for qualified buyers. Terms include a 10% option fee (non-refundable, applied toward purchase at closing). This can be a great opportunity for buyers who want to lock in a purchase price while preparing for traditional financing.

  12. 2025-12-04
    historical $99,000 938-char remark
    Show marketing remark (938 chars)

    Discover this affordable 1-story home in Wellston, OH, offering a great opportunity for investors or first-time home buyers. The property features 2 bedrooms and 1 bathroom and sits on its own parcel PLUS 2 additional lots, giving you extra space for expansion, a large yard, or future development. The home includes a durable metal roof, and with immediate possession, you can move right in and start putting your touch on it. Whether you're looking to add to your rental portfolio, flip a property, or purchase your first home, this property delivers excellent potential at an affordable price. In addition to a traditional sale, Seller may consider a 1–2 year Lease with Option to Purchase Agreement for qualified buyers. Terms include a 10% option fee (non-refundable, applied toward purchase at closing). This can be a great opportunity for buyers who want to lock in a purchase price while preparing for traditional financing.

  13. 2025-04-16
    soldstatus $45,000
  14. 2025-04-15
    soldstatus $45,000 Closed
  15. 2025-03-29
    status Pending
  16. 2025-03-28
    listed $45,000 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
$438 · $37/mo
Projected year-2 tax
$764 · $64/mo
Expected delta
+$326/yr (+$27/mo · 74.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$9,783
− Mortgage interest
−$3,915
− Property taxes
−$438
− Insurance
−$350
− Repairs & maintenance
−$783
− Management
−$783
− Depreciation
−$2,033
Taxable income
$1,481
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$356
After-tax cash flow
$2,187/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
Wellston City
NCES district ID
3904502
Math proficiency
38% ▼ -18.00%
Reading proficiency
47% ▼ -10.00%
Median HH income
$35,982
Composite
35.2/100
National rank
#4991
State rank
#532 of 656 in OH

Livability — Wellston

Score
67/100
State rank
#606
US rank
#10407

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wellston, OH
County
Jackson · 32,540 people
City population
7,699
Population (ZIP)
7,699
Household income
$52,449
Rent vs Own
30.4% rent · 69.6% own

Population outlook (Jackson County) Hauer SSP2

Today (2025)
30,794 people
By 2030
29,535 · -4.1%
By 2040
26,757 · -13.1%
By 2050
23,897 · -22.4%
By 2075
17,115 · -44.4%
By 2100
10,908 · -64.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98% Two or more races 1%
Common ancestry
Italian 2% Lithuanian 1% Serbian 1%
Languages at home
99% English-only · German/W. Germanic 1%

Political lean MEDSL · Jackson

2024 margin
Solid R (+58.1) · D 20.7% · R 78.8%
2008→2024 swing
-37.9pp toward R · 2008: -20.2pp · 2024: -58.1pp
All cycles
2024: R+58.1 2020: R+54.1 2016: R+48.9 2012: R+20.8 2008: R+20.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -3.09%
Current HPI
219.2619
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

+55.3% since first listed
12 events — show timeline
  • 2026-04-06 Price Changed $69,900 SVAR
  • 2026-03-24 Price Changed $74,900 SVAR
  • 2026-03-11 Price Changed $79,000 SVAR
  • 2026-02-25 Price Changed $84,900 SVAR
  • 2026-01-08 Price Changed $89,000 SVAR
  • 2025-12-17 Price Changed $94,000 SVAR
  • 2025-12-04 Listed $99,000 SVAR
  • 2025-12-04 Coming Soon $99,000 SVAR
  • 2025-04-16 Sold (Public Records) $45,000 Public Records
  • 2025-04-15 Sold (MLS) $45,000 SVAR
  • 2025-03-29 Pending SVAR
  • 2025-03-28 Listed $45,000 SVAR

Property tax history

+2.8%/yr

Latest (2025): $438 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…