CashFlowRE
Sign in Sign up
29 E 9th St 🔨 Auction
F Composite 34.76
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).

  • ARV discount +7.5/15.0
  • Cash flow +7.4/30.0
  • Schools +5.8/10.0
  • Rent growth +4.3/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • DSCR +1.5/10.0
  • Appreciation +0.0/10.0

$1

29 E 9th St · Ashland, OH 44805
3 bd · 1.0 ba · 1,232 sqft · SingleFamily public records · 18 Days on market
Built 1901 4,356 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Offering at ABSOLUTE auction, ONLINE ONLY, an Investor Special. ! Welcome to this nice home built in 1901! You enter through a fair entryway, to the left is a family room, followed by a dining room and then the kitchen. Upstairs there are 3 bedrooms, 1 full bath and an attic area. The basement is off the kitchen and houses the laundry. This home has tons of potential, needs plenty of work!! A perfect rental or flip investment. Selling as-is. Don't miss your opportunity on this 1,232 sq foot home with original woodwork throughout!

Key facts

  • 4,356 sq ft lot
  • Built 1901
  • Listed 17 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Cable available
  • Home design: Single family residence; 2 stories
  • Construction: Vinyl siding
  • Exterior features: Shingle roof

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas)
  • Interior features: Electric water heater; Full basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $154,000 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $-198 ($-2k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).
  • Cap rate 4.7% vs local median 3.8% in Ashland — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 72/100 on livability (#373 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment C-, amenities D-, commute F.
  • Ashland City (town): math 70% / reading 69% proficiency, ranked #165 of 656 in OH (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+7.1%/yr); 122 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 61 units permitted in Ashland 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 $5k of value loss. Plan a longer hold.
  • Ashland County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($0) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 231000.0% of price; built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $1

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
0.71%
Cap rate
4.75%
Cash-on-cash
-5.52%
DSCR
0.75
GRM
11.7

CMA / ARV

ARV (on-the-fly)
$154,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
917 Union St 0.10mi 2/1.0 (-1) 1,064 (-14%) 1mo $120,000 $113 67
1000 Union St 0.10mi 3/1.0 1,056 (-14%) 6mo $140,000 $133 66
410 Ohio St 0.42mi 3/1.5 1,288 (+4%) 6mo $150,000 $116 66
605 Evergreen St 0.58mi 3/1.0 1,276 (+4%) 2mo $160,000 $125 65
1407 Cottage St 0.47mi 3/2.0 1,368 (+11%) 1mo $50,000 $37 55
1499 Troy Rd 0.55mi 3/1.0 1,092 (-11%) 4mo $179,000 $164 52
122 Lindale Ave 0.70mi 3/2.0 1,316 (+7%) 2mo $125,000 $95 50
422 Snader Ave 0.68mi 3/1.0 1,100 (-11%) 1mo $165,000 $150 50
420 E Walnut St 0.65mi 3/2.0 1,322 (+7%) 5mo $150,000 $113 49
803 Myers Ave 0.51mi 3/2.0 1,414 (+15%) 4mo $151,000 $107 44
406 E Liberty St 0.72mi 3/1.0 1,090 (-12%) 5mo $155,000 $142 43
840 W 10th St 0.75mi 3/1.0 1,056 (-14%) 1mo $144,000 $136 41

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 · 7.07% rent growth · sell at horizon

5-year hold
IRR
-21.3%
Equity multiple
0.24×
Total profit
$-32,896
Equity at exit
$22,962
10-year hold
IRR
-7.5%
Equity multiple
0.44×
Total profit
$-23,987
Equity at exit
$13,315

Cash invested: $43,120 (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 44805

Rents YoY
7.1%
Active inventory
122

Monthly cashflow live

Estimated rent
$1,096 medium interval (Pro) →
Mortgage (P&I)
$808
Tax est. 1.5%
$192 /mo · $2,310/yr
Insurance
$64
HOA
$0
Vacancy / Maint / Mgmt
$230
Net cashflow
$-198

Break-even live

Break-even rent $1,347
Max offer price $125,306
Occupancy floor

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
$38,500
Closing costs
$4,620
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.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
917 Birch St Ashland, OH 3.0 1.0 1116 $1,175 $1.05 43d 1 0.21mi
318 Quarry St Unit 4 Ashland, OH 2.0 1.0 750 $800 $1.07 43d 1 0.60mi
222 E Walnut St Unit 212 Ashland, OH 2.0 1.0 970 $900 $0.93 43d 1 0.62mi
332 Sloan Ave Ashland, OH 3.0 1.5 1120 $1,300 $1.16 43d 1 1.34mi

Listing history 12 events

  1. 2026-06-19
    days on market $1 Active 18 DOM
  2. 2026-06-18
    days on market $1 Active 17 DOM
  3. 2026-06-17
    days on market $1 Active 16 DOM
  4. 2026-06-16
    days on market $1 Active 15 DOM
  5. 2026-06-15
    days on market $1 Active 14 DOM
  6. 2026-06-14
    days on market $1 Active 12 DOM
  7. 2026-06-12
    days on market $1 Active 11 DOM
  8. 2026-06-09
    days on market $1 Active 8 DOM
  9. 2026-06-08
    days on market $1 Active 7 DOM
  10. 2026-06-07
    days on market $1 Active 6 DOM
  11. 2026-06-02
    remarks 535-char remark
  12. 2026-06-02
    listed $1 Active 1 DOM

ⓘ 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 ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$13,154
− Mortgage interest
−$8,626
− Property taxes
−$2,310
− Insurance
−$770
− Repairs & maintenance
−$1,052
− Management
−$1,052
− Depreciation
−$4,480
Taxable loss
−$5,137
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,233
After-tax cash flow
$-1,147/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
Ashland City
NCES district ID
3904350
Math proficiency
70% ▼ -2.00%
Reading proficiency
69% ▼ -4.00%
Median HH income
$43,164
Composite
58.31/100
National rank
#1015
State rank
#165 of 656 in OH

Livability — Ashland

Score
72/100
State rank
#373
US rank
#6095

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ashland, OH
County
Ashland County · 30,805 people
City population
30,805
Metro
Ashland, OH
Population (ZIP)
30,805
Household income
$68,299
Rent vs Own
28.0% rent · 72.0% own
Severe rent burden
706.0

Population outlook (Ashland County) Hauer SSP2

Today (2025)
52,732 people
By 2030
51,728 · -1.9%
By 2040
48,956 · -7.2%
By 2050
46,070 · -12.6%
By 2075
38,945 · -26.1%
By 2100
30,883 · -41.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Black 2% Hispanic / Latino 2%
Common ancestry
Italian 2% Romanian 2% Slovak 2%
Foreign-born
1% · Canada
Languages at home
95% English-only · German/W. Germanic 4% Spanish 1%

Political lean MEDSL · Ashland

2024 margin
Solid R (+50.0) · D 24.5% · R 74.5%
2008→2024 swing
-26.7pp toward R · 2008: -23.3pp · 2024: -50.0pp
All cycles
2024: R+50.0 2020: R+48.7 2016: R+47.8 2012: R+30.0 2008: R+23.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -196.79%
Current HPI
201.96
Rent YoY
▲ 7.07%
Metro
Ashland, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-06-02 Listed $1 ABOR
  • 1976-11-15 Sold (Public Records) $14,500 Public Records

Property tax history

+0.9%/yr

Latest (2025): $259 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…