CashFlowRE
Sign in Sign up
341 Saint Clair Ave SW
C+ Composite 62.23
Why this score? — see what drove the C+ 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 +21.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • Schools +5.3/10.0
  • 1% rule +5.1/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

341 Saint Clair Ave SW · New Philadelphia, OH 44663
3 bd · 1.0 ba · 1,344 sqft · SingleFamily public records · 1 Days on market
Built 1900 4,356 sqft lot Est $159k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This property was tenant occupied until August 2017. Rent was $675/month plus utilities. Great investment opportunity or starter home.

Key facts

  • Spacious backyard
  • Shed
  • Newer appliances

Tags

CONVENIENTLY LOCATEDNEWER APPLIANCESSPACIOUS BACKYARDATTACHED COVERED STORAGE ROOMBACK PATIOSHED

Property features AI

Finance

  • Financial info: Annual tax noted (details available in listing)

Exterior

  • Parking: On-street parking
  • Utilities: Public water supply; Public sewer
  • Home design: 2-story home; Shingle roof; Vinyl siding
  • Construction: Built (year per public records); Vinyl siding construction; Shingle roof; Basement (exterior entry)
  • Exterior features: Public water; Public sewer

Interior

  • Bedrooms: Three main-level bedrooms
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Forced-air gas heating
  • Interior features: Total of 7 rooms; Basement with exterior entry

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/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $189 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Cap rate 8.0% vs local median 2.7% in New Philadelphia — 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 75/100 on livability (#265 in OH, #4,229 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • New Philadelphia City (town): math 61% / reading 66% proficiency, ranked #248 of 656 in OH (top 38%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 67 active listings in the ZIP; 244 units permitted in Tuscarawas County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Tuscarawas County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 29y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $41k; list at $130k implies a 217% 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 $129,900

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. 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.
  5. 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.
  6. 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
1.01%
Cap rate
8.04%
Cash-on-cash
6.24%
DSCR
1.28
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$158,592
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
122 5th St SW 0.24mi 3/1.0 1,292 (-4%) 2mo $185,000 $143 81
230 2nd Dr SW 0.14mi 3/1.0 1,146 (-15%) 2mo $85,000 $74 67
148 North Ave NW 0.61mi 3/1.5 1,403 (+4%) 3mo $105,000 $75 60
116 6th St SW 0.34mi 2/1.0 (-1) 1,232 (-8%) 9mo $131,500 $107 58
820 Park Ave NW 0.74mi 3/2.0 1,334 (-1%) 5mo $220,000 $165 56
237 7th St NW 0.56mi 3/2.0 1,248 (-7%) 2mo $184,000 $147 56
431 Cedar Ln NW 0.54mi 2/2.5 (-1) 1,320 (-2%) 6mo $77,500 $59 56
230 5th St NW 0.44mi 3/1.5 1,232 (-8%) 10mo $144,900 $118 55
730 2nd St SW 0.65mi 3/1.0 1,232 (-8%) 9mo $54,900 $45 48
402 4th St NW 0.62mi 3/1.0 1,148 (-15%) 7mo $190,000 $166 41
231 4th St SE 0.69mi 3/2.0 1,152 (-14%) 7mo $200,000 $174 34
444 5th St NW 0.73mi 2/1.0 (-1) 1,165 (-13%) 10mo $127,900 $110 31

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
-6.7%
Equity multiple
0.75×
Total profit
$-9,019
Equity at exit
$19,369
10-year hold
IRR
2.9%
Equity multiple
1.21×
Total profit
$7,611
Equity at exit
$11,231

Cash invested: $36,372 (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 44663

Active inventory
67
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,316 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$115 /mo · $1,380/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$189

Break-even live

Break-even rent $1,076
Max offer price $129,900
Occupancy floor 81%

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
$32,475
Closing costs
$3,897
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 2 events

  1. 2026-06-18
    remarks 477-char remark
  2. 2026-06-18
    listed $129,900 Active 1 DOM

ⓘ 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
$1,380 · $115/mo
Projected year-2 tax
$1,703 · $142/mo
Expected delta
+$323/yr (+$27/mo · 23.4%)

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$15,788
− Mortgage interest
−$7,276
− Property taxes
−$1,380
− Insurance
−$650
− Repairs & maintenance
−$1,263
− Management
−$1,263
− Depreciation
−$3,779
Taxable income
$177
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$42
After-tax cash flow
$2,226/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
New Philadelphia City
NCES district ID
3904448
Math proficiency
61% ▼ -5.00%
Reading proficiency
66% ▼ -3.00%
Median HH income
$42,895
Composite
53.28/100
National rank
#1490
State rank
#248 of 656 in OH

Livability — New Philadelphia

Score
75/100
State rank
#265
US rank
#4229

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
New Philadelphia, OH
County
Tuscarawas · 99,287 people
City population
24,732
Population (ZIP)
24,732
Household income
$62,383
Rent vs Own
32.4% rent · 67.6% own
Severe rent burden
20.1

Population outlook (Tuscarawas County) Hauer SSP2

Today (2025)
92,253 people
By 2030
91,060 · -1.3%
By 2040
87,479 · -5.2%
By 2050
83,174 · -9.8%
By 2075
72,000 · -22.0%
By 2100
58,574 · -36.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 8% Two or more races 3% Asian 1%
Hispanic origin (detail)
Puerto Rican 5%
Common ancestry
Slovak 3% Serbian 2% Lithuanian 2%
Foreign-born
4% · Canada
Languages at home
91% English-only · Spanish 6% German/W. Germanic 1% Other Indo-European 1%

Political lean MEDSL · Tuscarawas

2024 margin
Solid R (+43.3) · D 28.0% · R 71.2%
2008→2024 swing
-45.7pp toward R · 2008: 2.4pp · 2024: -43.3pp
All cycles
2024: R+43.3 2020: R+39.9 2016: R+35.5 2012: R+9.8 2008: D+2.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -201.12%
Current HPI
180.4068
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

+334.4% since first listed
13 events — show timeline
  • 2026-06-17 Listed $129,900 MLSNOW
  • 2022-03-04 Listing Removed MLSNOW
  • 2022-01-24 Price Changed $115,000 MLSNOW
  • 2021-12-23 Listed $125,000 MLSNOW
  • 2018-03-05 Sold (MLS) $41,000 MLSNOW
  • 2017-09-26 Listed $44,900 MLSNOW
  • 2012-04-15 Listing Removed MLSNOW
  • 2011-04-21 Listed $38,000 MLSNOW
  • 2004-11-08 Sold (MLS) $29,000 MLSNOW
  • 2004-07-23 Listed $29,000 MLSNOW
  • 1997-10-30 Sold (Public Records) $51,100 Public Records
  • 1997-07-21 Listed $49,900 MLSNOW
  • 1993-06-14 Sold (Public Records) $29,900 Public Records

Property tax history

+4.6%/yr

Latest (2025): $1,380 · +22.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…