CashFlowRE
Sign in Sign up
214 W 4th St
B+ Composite 79.57
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • Schools +5.8/10.0
  • Rent growth +4.3/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$94,900

214 W 4th St · Ashland, OH 44805
3 bd · 1.5 ba · 1,297 sqft · SingleFamily public records · 89 Days on market
Built 1930 $73/sqft · 24% below area Est $126k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity awaits in this 3 bedroom, 1.5 bathroom home located in the heart of Ashland. Conveniently located near downtown, shopping, and local amenities. Spacious layout with classic characteristic features and a functional floor plan with fireplace. Accessible attic for easy storage or an extra bedroom. House offers all new windows on the front of the home. This property offers strong potential for investors or buyers looking to renovate and add value! HVAC needs fixed or replaced - great opportunity to update to a modern system. House is being sold as-is and is priced to reflect current condition. Great opportunity for a rental, flip, or a long term hold!

Key facts

  • Accessible attic
  • New windows
  • Fireplace

Tags

ACCESSIBLE ATTICNEW WINDOWSFUNCTIONAL FLOOR PLANFIREPLACE

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 3-bed/1.5-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $411 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $89k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.5% vs local median 3.8% in Ashland — 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 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; 7 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 $656 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 7.1% rent growth), your $27k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 89 days — a 6% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $52k; list at $95k implies a 81% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,206 (6.0% below list)

Questions for the listing agent

  1. It's been on market 89 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — 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. 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. 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.
  7. 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.
  8. 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
1.34%
Cap rate
11.49%
Cash-on-cash
18.57%
DSCR
1.83
GRM
6.2

CMA / ARV

ARV (median comp)
$125,571
List price
$94,900
Delta
-24.43%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
605 Evergreen St 0.28mi 3/1.0 1,276 (-2%) 2mo $160,000 $125 80
410 Ohio St 0.31mi 3/1.5 1,288 (-1%) 6mo $150,000 $116 79
122 Lindale Ave 0.39mi 3/2.0 1,316 (+2%) 2mo $125,000 $95 75
1022 Union St 0.48mi 3/1.5 1,248 (-4%) 7mo $152,000 $122 66
857 Sandusky St 0.65mi 3/2.0 1,296 (-0%) 4mo $204,000 $157 64
803 Myers Ave 0.33mi 3/2.0 1,414 (+9%) 4mo $151,000 $107 64
1407 Cottage St 0.59mi 3/2.0 1,368 (+6%) 1mo $50,000 $37 61
420 E Walnut St 0.69mi 3/2.0 1,322 (+2%) 5mo $150,000 $113 59
120 High St 0.73mi 3/1.5 1,346 (+4%) 3mo $177,500 $132 58
347 East 4th St 0.55mi 3/1.5 1,442 (+11%) 5mo $100,000 $69 51
846 Sandusky St 0.63mi 3/1.5 1,482 (+14%) 3mo $219,900 $148 45
255 E 9th St 0.50mi 2/1.0 (-1) 1,112 (-14%) 6mo $145,000 $130 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
14.6%
Equity multiple
1.61×
Total profit
$16,204
Equity at exit
$14,150
10-year hold
IRR
26.0%
Equity multiple
3.71×
Total profit
$71,903
Equity at exit
$8,205

Cash invested: $26,572 (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 44805

Rents YoY
7.1%
Active inventory
122
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,269 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$54 /mo · $653/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$411

Break-even live

Break-even rent $749
Max offer price $94,900
Occupancy floor 63%

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
$23,725
Closing costs
$2,847
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
200 Race St Unit 200 Ashland, OH 2.0 1.0 1532 $735 $0.48 44d 1 0.15mi
510 Broad St Ashland, OH 3.0 1.0 1681 $1,650 $0.98 44d 1 0.39mi
222 E Walnut St Unit 212 Ashland, OH 2.0 1.0 970 $900 $0.93 44d 1 0.56mi
917 Birch St Ashland, OH 3.0 1.0 1116 $1,175 $1.05 44d 1 0.56mi
606 Edgehill Ave Ashland, OH 4.0 2.0 1858 $1,850 $1.00 44d 1 0.84mi
1440 Hiner Ave Ashland, OH 2.0 1.0–1.5 867 $920 $1.06 44d 1 1.32mi
332 Sloan Ave Ashland, OH 3.0 1.5 1120 $1,300 $1.16 44d 1 1.37mi

Listing history 18 events

  1. 2026-06-19
    days on market $94,900 Active 89 DOM
  2. 2026-06-18
    days on market $94,900 Active 88 DOM
  3. 2026-06-17
    days on market $94,900 Active 87 DOM
  4. 2026-06-16
    days on market $94,900 Active 86 DOM
  5. 2026-06-15
    days on market $94,900 Active 85 DOM
  6. 2026-06-14
    days on market $94,900 Active 83 DOM
  7. 2026-06-12
    days on market $94,900 Active 82 DOM
  8. 2026-06-09
    days on market $94,900 Active 79 DOM
  9. 2026-06-08
    days on market $94,900 Active 78 DOM
  10. 2026-06-07
    days on market $94,900 Active 77 DOM
  11. 2026-06-02
    days on market $94,900 Active 72 DOM
  12. 2026-06-01
    days on market $94,900 Active 71 DOM
  13. 2026-05-31
    days on market $94,900 Active 70 DOM
  14. 2026-05-30
    days on market $94,900 Active 69 DOM
  15. 2026-04-07
    price $94,900 667-char remark
    Show marketing remark (667 chars)

    Opportunity awaits in this 3 bedroom, 1.5 bathroom home located in the heart of Ashland. Conveniently located near downtown, shopping, and local amenities. Spacious layout with classic characteristic features and a functional floor plan with fireplace. Accessible attic for easy storage or an extra bedroom. House offers all new windows on the front of the home. This property offers strong potential for investors or buyers looking to renovate and add value! HVAC needs fixed or replaced - great opportunity to update to a modern system. House is being sold as-is and is priced to reflect current condition. Great opportunity for a rental, flip, or a long term hold!

  16. 2026-03-22
    listed $99,900 Active 667-char remark
    Show marketing remark (667 chars)

    Opportunity awaits in this 3 bedroom, 1.5 bathroom home located in the heart of Ashland. Conveniently located near downtown, shopping, and local amenities. Spacious layout with classic characteristic features and a functional floor plan with fireplace. Accessible attic for easy storage or an extra bedroom. House offers all new windows on the front of the home. This property offers strong potential for investors or buyers looking to renovate and add value! HVAC needs fixed or replaced - great opportunity to update to a modern system. House is being sold as-is and is priced to reflect current condition. Great opportunity for a rental, flip, or a long term hold!

  17. 1997-07-29
    soldstatus $52,500
  18. 1990-10-19
    soldstatus $21,000

ⓘ 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
$653 · $54/mo
Projected year-2 tax
$1,067 · $89/mo
Expected delta
+$414/yr (+$34/mo · 63.4%)

ⓘ 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 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
$15,233
− Mortgage interest
−$5,316
− Property taxes
−$653
− Insurance
−$474
− Repairs & maintenance
−$1,219
− Management
−$1,219
− Depreciation
−$2,761
Taxable income
$3,592
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$862
After-tax cash flow
$4,073/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

+351.9% since first listed
4 events — show timeline
  • 2026-04-07 Price Changed $94,900 MARMLS
  • 2026-03-22 Listed $99,900 MARMLS
  • 1997-07-29 Sold (Public Records) $52,500 Public Records
  • 1990-10-19 Sold (Public Records) $21,000 Public Records

Property tax history

+0.6%/yr

Latest (2025): $653 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…