1243 State Route 167 · Jefferson, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 2/10 · Minimal
- Hot days now (above 95°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- -12.5%
- Equity multiple
- 0.55×
- Total profit
- $-17,719
- Equity at exit
- $20,874
- 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
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
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
-
2026-06-13statusdays on market $140,000 Pending 17 DOM
-
2026-06-12pricedays on market $140,000 Active 16 DOM
-
2026-06-09days on market $150,000 Active 13 DOM
-
2026-06-08days on market $150,000 Active 12 DOM
-
2026-06-08days on market $150,000 Active 11 DOM
-
2026-06-05days on market $150,000 Active 9 DOM
-
2026-06-04days on market $150,000 Active 7 DOM
-
2026-06-02days on market $150,000 Active 6 DOM
-
2026-06-01days on market $150,000 Active 5 DOM
-
2026-05-31days on market $150,000 Active 4 DOM
-
2026-05-12$140,000 Active 1122-char remark
-
2026-04-06soldstatus $49,200
-
2016-10-12soldstatus $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.
-
2016-10-12soldstatus $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.
-
2016-09-14status 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.
-
2016-08-10$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.
-
1996-11-15soldstatus $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
- 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
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
- 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 |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+205.0% since first listed9 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%/yrLatest (2025): $2,471 · +0.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…