CashFlowRE
Sign in Sign up
201-203 W Clark St Multi-family
B- Composite 65.12
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 +23.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.6/10.0
  • 1% rule +6.1/10.0
  • Schools +4.5/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$125,000

201-203 W Clark St · East Palestine, OH 44413
6 bd · 2.0 ba · 1,924 sqft · MultiFamily · 317 Days on market
Built 1930 Fair condition 5,749 sqft lot $65/sqft · 24% below area Est $165k · 24% under ↓ 11% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Incredible Investment Opportunity! Spacious 2-bedroom duplex featuring a welcoming living room and a bright, eat-in kitchen on the main level. Upstairs, you’ll find two comfortable bedrooms and a full bathroom. The home also includes a generous lower-level basement with laundry room, perfect for storage or future expansion.

Key facts

  • Laundry room
  • 5,749 sq ft lot
  • Parking

Tags

WELCOMING LIVING ROOMBRIGHT EAT-IN KITCHENGENEROUS LOWER-LEVEL BASEMENTLAUNDRY ROOM

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 6-bed/2.0-bath multifamily listed at $125k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $234 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $110k (12.0% 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 $864 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 317 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $110,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 317 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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
1.11%
Cap rate
8.54%
Cash-on-cash
8.03%
DSCR
1.36
GRM
7.5

CMA / ARV

ARV (median comp)
$165,445
List price
$125,000
Delta
-24.45%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-4.1%
Equity multiple
0.85×
Total profit
$-5,318
Equity at exit
$18,638
10-year hold
IRR
5.6%
Equity multiple
1.42×
Total profit
$14,661
Equity at exit
$10,808

Cash invested: $35,000 (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
7.5×

Monthly cashflow live

Estimated rent
$1,390 medium interval (Pro) →
Mortgage (P&I)
$656
Tax est. 1.5%
$156 /mo · $1,875/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$234

Break-even live

Break-even rent $1,093
Max offer price $125,000
Occupancy floor 78%

Sensitivity live

Price -10% $321 -5% $277 +0% $234 +5% $191 +10% $148
Rent -10% $124 -5% $179 +0% $234 +5% $289 +10% $344
Rate -1.0pp $297 -0.5pp $266 base $234 +0.5pp $202 +1.0pp $169

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
$31,250
Closing costs
$3,750
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. 2026-06-21
    days on market $125,000 Active 317 DOM
  2. 2026-06-18
    days on market $125,000 Active 315 DOM
  3. 2026-06-17
    days on market $125,000 Active 314 DOM
  4. 2026-06-16
    days on market $125,000 Active 313 DOM
  5. 2026-06-15
    days on market $125,000 Active 312 DOM
  6. 2026-06-13
    days on market $125,000 Active 310 DOM
  7. 2026-06-12
    days on market $125,000 Active 309 DOM
  8. 2026-06-09
    days on market $125,000 Active 306 DOM
  9. 2026-06-08
    days on market $125,000 Active 305 DOM
  10. 2026-06-08
    days on market $125,000 Active 304 DOM
  11. 2026-06-05
    days on market $125,000 Active 302 DOM
  12. 2026-06-04
    days on market $125,000 Active 300 DOM
  13. 2026-06-02
    days on market $125,000 Active 299 DOM
  14. 2026-06-01
    days on market $125,000 Active 298 DOM
  15. 2026-05-31
    days on market $125,000 Active 297 DOM
  16. 2026-05-09
    price $125,000 334-char remark
    Show marketing remark (334 chars)

    Incredible Investment Opportunity! Spacious 2-bedroom duplex featuring a welcoming living room and a bright, eat-in kitchen on the main level. Upstairs, you’ll find two comfortable bedrooms and a full bathroom. The home also includes a generous lower-level basement with laundry room, perfect for storage or future expansion.

  17. 2026-05-09
    price $125,000 334-char remark
    Show marketing remark (334 chars)

    Incredible Investment Opportunity! Spacious 2-bedroom duplex featuring a welcoming living room and a bright, eat-in kitchen on the main level. Upstairs, you’ll find two comfortable bedrooms and a full bathroom. The home also includes a generous lower-level basement with laundry room, perfect for storage or future expansion.

  18. 2025-08-06
    listed $139,900 Active 334-char remark
    Show marketing remark (334 chars)

    Incredible Investment Opportunity! Spacious 2-bedroom duplex featuring a welcoming living room and a bright, eat-in kitchen on the main level. Upstairs, you’ll find two comfortable bedrooms and a full bathroom. The home also includes a generous lower-level basement with laundry room, perfect for storage or future expansion.

  19. 2025-08-06
    listed $139,900 Active 334-char remark
    Show marketing remark (334 chars)

    Incredible Investment Opportunity! Spacious 2-bedroom duplex featuring a welcoming living room and a bright, eat-in kitchen on the main level. Upstairs, you’ll find two comfortable bedrooms and a full bathroom. The home also includes a generous lower-level basement with laundry room, perfect for storage or future expansion.

ⓘ 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 ≥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
$16,679
− Mortgage interest
−$7,002
− Property taxes
−$1,875
− Insurance
−$625
− Repairs & maintenance
−$1,334
− Management
−$1,334
− Depreciation
−$3,636
Taxable income
$872
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$209
After-tax cash flow
$2,601/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 · 12 photos

Fair 45/100 Moderate rehab

This multi-family home presents a fair condition with moderate rehabilitation needs. It offers a spacious layout with potential for significant value increase through updates in paint, landscaping, and kitchen cabinets.

Repairs flagged

  • Moderate kitchen cabinets — Worn condition
  • Major landscaping — Overgrown lawn and unkempt landscaping
  • Major exterior paint — Needs repainting

Value-add opportunities

  • Both paint interior walls — Improves appearance and value
  • Both landscaping — Enhances curb appeal and property value
  • Both kitchen cabinets — Updates kitchen and improves functionality

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · Worn condition Moderate $3,000–15,000
landscaping · Overgrown lawn and unkempt landscaping Major $15,000–50,000
exterior paint · Needs repainting Major $15,000–50,000
Total estimated repair cost · 3 items $33,000–115,000

Value-add ROI direction

  • Both paint interior walls — Improves appearance and value
  • Both landscaping — Enhances curb appeal and property value
  • Both kitchen cabinets — Updates kitchen and improves functionality

ⓘ 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
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

-10.7% since first listed
4 events — show timeline
  • 2026-05-09 Price Changed $125,000 MLSNOW
  • 2026-05-09 Price Changed $125,000 MLSNOW
  • 2025-08-06 Listed $139,900 MLSNOW
  • 2025-08-06 Listed $139,900 MLSNOW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…