CashFlowRE
Sign in Sign up
1243 State Route 167
D+ Composite 46.66
Why this score? — see what drove the D+ 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 +16.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.1/10.0
  • 1% rule +4.7/10.0
  • Schools +4.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

1243 State Route 167 · Jefferson, OH 44047
4 bd · 1.0 ba · 1,976 sqft · SingleFamily public records · 17 Days on market
Built 1900 9.30 ac lot

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

Listing remarks MLS

This 2 story farmhouse brings home that nostalgic country feel that many homes do not have. The rooms are very large and open into each other, creating a spacious atmosphere. Sliding doors to the back open onto a surrounding deck with views of yard and pond. Family room has a woodburner supplying additional warmth. The eat in kitchen is truly country style with doorways to dining room. Mud/utility room is 11x18, allowing for lots of extra space. There are ceiling fans throughout the house and many newer windows, allowing for lots of daylight. Furnace is 8-10 years old. Older block barn/garage has metal roof, is 2 story and has lots of extra storage. Great workshop and/or barn for animals of your choice. Lots of charm. Dinner bell does not stay. Water from pond system. Acreage is approximate; subject to survey at Seller's expense.

Key facts

  • 1/2 acre pond
  • Some woods
  • Oversized garage

Tags

OVER 9 COUNTRY ACRES1/2 ACRE PONDOVERSIZED GARAGESOME WOODSOPEN AREA FOR PASTUREGARAGE BARN WORKSHOP

Property features AI

Exterior

  • Parking: Detached garage; Three garage spaces; Garage faces front; Gravel parking; Workshop in garage
  • Utilities: Private water; Septic tank
  • Home design: Two-story home; Block foundation; Has a view; Property listed as fixer
  • Construction: Vinyl siding; Asphalt/fiberglass roof; Built per public records
  • Exterior features: Private lot with pond; Playground; Deck; Shed(s)

Interior

  • Bedrooms: One main-level bedroom
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Forced-air heating; Gas heating
  • Interior features: Full basement; Wood burning stove (fireplace)
  • Laundry & utility: Main-level laundry

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 4-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $77 ($928/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 $136k (2.7% below list).
  • Recommended offer: $136k (2.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 69/100 on livability (#506 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety D, amenities F, commute F.
  • Jefferson Area Local (rural): math 46% / reading 62% proficiency, ranked #382 of 656 in OH (top 58%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 25 active listings in the ZIP; 155 units permitted in Ashtabula County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Ashtabula County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 10y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $49k; list at $140k implies a 185% 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 $136,176 (2.7% below list)

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.97%
Cap rate
6.96%
Cash-on-cash
2.37%
DSCR
1.11
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$343,824
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1215 State Route 167 0.07mi 4/2.0 2,200 (+11%) 15mo $382,500 $174 62
1510 Garrett Rd 0.57mi 4/3.5 1,920 (-3%) 10mo $447,000 $233 50
1090 E Jefferson St 0.65mi 3/1.0 (-1) 1,916 (-3%) 12mo $150,000 $78 49

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
-12.5%
Equity multiple
0.55×
Total profit
$-17,719
Equity at exit
$20,874
10-year hold
IRR
-3.4%
Equity multiple
0.77×
Total profit
$-8,923
Equity at exit
$12,105

Cash invested: $39,200 (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 44047

Home prices YoY
-23.3%
Active inventory
25
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,362 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$206 /mo · $2,471/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$286
Net cashflow
$77

Break-even live

Break-even rent $1,264
Max offer price $140,000
Occupancy floor 89%

Sensitivity live

Price -10% $157 -5% $117 +0% $77 +5% $38 +10% $-2
Rent -10% $-30 -5% $24 +0% $77 +5% $131 +10% $185
Rate -1.0pp $148 -0.5pp $113 base $77 +0.5pp $41 +1.0pp $4

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
$35,000
Closing costs
$4,200
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 17 events

  1. 2026-06-13
    statusdays on market $140,000 Pending 17 DOM
  2. 2026-06-12
    pricedays on market $140,000 Active 16 DOM
  3. 2026-06-09
    days on market $150,000 Active 13 DOM
  4. 2026-06-08
    days on market $150,000 Active 12 DOM
  5. 2026-06-08
    days on market $150,000 Active 11 DOM
  6. 2026-06-05
    days on market $150,000 Active 9 DOM
  7. 2026-06-04
    days on market $150,000 Active 7 DOM
  8. 2026-06-02
    days on market $150,000 Active 6 DOM
  9. 2026-06-01
    days on market $150,000 Active 5 DOM
  10. 2026-05-31
    days on market $150,000 Active 4 DOM
  11. 2026-05-12
    listed $140,000 Active 1122-char remark
  12. 2026-04-06
    soldstatus $49,200
  13. 2016-10-12
    soldstatus $111,000 Sold 841-char remark
    Show marketing remark (841 chars)

    This 2 story farmhouse brings home that nostalgic country feel that many homes do not have. The rooms are very large and open into each other, creating a spacious atmosphere. Sliding doors to the back open onto a surrounding deck with views of yard and pond. Family room has a woodburner supplying additional warmth. The eat in kitchen is truly country style with doorways to dining room. Mud/utility room is 11x18, allowing for lots of extra space. There are ceiling fans throughout the house and many newer windows, allowing for lots of daylight. Furnace is 8-10 years old. Older block barn/garage has metal roof, is 2 story and has lots of extra storage. Great workshop and/or barn for animals of your choice. Lots of charm. Dinner bell does not stay. Water from pond system. Acreage is approximate; subject to survey at Seller's expense.

  14. 2016-10-12
    soldstatus $111,000
    Show marketing remark (841 chars)

    This 2 story farmhouse brings home that nostalgic country feel that many homes do not have. The rooms are very large and open into each other, creating a spacious atmosphere. Sliding doors to the back open onto a surrounding deck with views of yard and pond. Family room has a woodburner supplying additional warmth. The eat in kitchen is truly country style with doorways to dining room. Mud/utility room is 11x18, allowing for lots of extra space. There are ceiling fans throughout the house and many newer windows, allowing for lots of daylight. Furnace is 8-10 years old. Older block barn/garage has metal roof, is 2 story and has lots of extra storage. Great workshop and/or barn for animals of your choice. Lots of charm. Dinner bell does not stay. Water from pond system. Acreage is approximate; subject to survey at Seller's expense.

  15. 2016-09-14
    status Pending 841-char remark
    Show marketing remark (841 chars)

    This 2 story farmhouse brings home that nostalgic country feel that many homes do not have. The rooms are very large and open into each other, creating a spacious atmosphere. Sliding doors to the back open onto a surrounding deck with views of yard and pond. Family room has a woodburner supplying additional warmth. The eat in kitchen is truly country style with doorways to dining room. Mud/utility room is 11x18, allowing for lots of extra space. There are ceiling fans throughout the house and many newer windows, allowing for lots of daylight. Furnace is 8-10 years old. Older block barn/garage has metal roof, is 2 story and has lots of extra storage. Great workshop and/or barn for animals of your choice. Lots of charm. Dinner bell does not stay. Water from pond system. Acreage is approximate; subject to survey at Seller's expense.

  16. 2016-08-10
    listed $124,900 Active 841-char remark
    Show marketing remark (841 chars)

    This 2 story farmhouse brings home that nostalgic country feel that many homes do not have. The rooms are very large and open into each other, creating a spacious atmosphere. Sliding doors to the back open onto a surrounding deck with views of yard and pond. Family room has a woodburner supplying additional warmth. The eat in kitchen is truly country style with doorways to dining room. Mud/utility room is 11x18, allowing for lots of extra space. There are ceiling fans throughout the house and many newer windows, allowing for lots of daylight. Furnace is 8-10 years old. Older block barn/garage has metal roof, is 2 story and has lots of extra storage. Great workshop and/or barn for animals of your choice. Lots of charm. Dinner bell does not stay. Water from pond system. Acreage is approximate; subject to survey at Seller's expense.

  17. 1996-11-15
    soldstatus $45,900

ⓘ 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
$2,471 · $206/mo
Projected year-2 tax
$2,471 · $206/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$16,341
− Mortgage interest
−$7,842
− Property taxes
−$2,471
− Insurance
−$700
− Repairs & maintenance
−$1,307
− Management
−$1,307
− Depreciation
−$4,073
Taxable loss
−$1,359
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$326
After-tax cash flow
$1,255/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
Jefferson Area Local
NCES district ID
3904587
Math proficiency
46% ▼ -14.00%
Reading proficiency
62% ▼ -10.00%
Median HH income
$50,966
Composite
46.13/100
National rank
#2506
State rank
#382 of 656 in OH

Livability — Jefferson

Score
69/100
State rank
#506
US rank
#8526

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Ashtabula · 97,617 people
Metro
Cleveland, OH
Population (ZIP)
8,379
Household income
$59,720
Rent vs Own
23.8% rent · 76.2% own
Severe rent burden
10.7

Population outlook (Ashtabula County) Hauer SSP2

Today (2025)
92,950 people
By 2030
89,146 · -4.1%
By 2040
80,715 · -13.2%
By 2050
72,270 · -22.2%
By 2075
55,780 · -40.0%
By 2100
40,928 · -56.0%

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
Romanian 3% Slovak 3% Scotch-Irish 1%
Foreign-born
2% · Canada

Political lean MEDSL · Ashtabula

2024 margin
Strong R (+28.4) · D 35.4% · R 63.8%
2008→2024 swing
-41.9pp toward R · 2008: 13.5pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+23.5 2016: R+19.0 2012: D+12.1 2008: D+13.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.79%
Current HPI
243.2537
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

+205.0% since first listed
9 events — show timeline
  • 2026-06-13 Pending MLSNOW
  • 2026-06-11 Price Changed $140,000 MLSNOW
  • 2026-05-26 Listed $150,000 MLSNOW
  • 2026-04-06 Sold (Public Records) $49,200 Public Records
  • 2016-10-12 Sold (Public Records) $111,000 Public Records
  • 2016-10-12 Sold (MLS) $111,000 MLSNOW
  • 2016-09-14 Pending MLSNOW
  • 2016-08-10 Listed $124,900 MLSNOW
  • 1996-11-15 Sold (Public Records) $45,900 Public Records

Property tax history

+3.8%/yr

Latest (2025): $2,471 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…