CashFlowRE
Sign in Sign up
44 Kensington Ave
C+ Composite 64.72
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 +23.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +4.9/10.0
  • Schools +4.3/10.0
  • Livability +3.8/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

44 Kensington Ave · South Zanesville, OH 43701
3 bd · 1.0 ba · 1,042 sqft · SingleFamily public records · 24 Days on market
Built 1901 5,749 sqft lot $125/sqft · 14% below area Est $168k · 23% under ↓ 21% since listing

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

Listing remarks

ONLY $ 129,900 ! Great Convenient Neighborhood Maysville Schools Double Lot, Covered Front Porch ( 18' x 16' ) Plus Covered Side Porch ( 16' x 8' ) Large Eat-In Kitchen, Main Floor Laundry Room or Office due to the Additional Outside Entry, ( Room Could also be converted to a Main Floor Bedroom ) Full Basement with Inside And outside Access, ( inside Stairway Plus Outside Covered Entry ) Original hardwood Floors, Newer 1 Car Garage with Electric and Automatic Garage Door Opener, 2 Large Bedrooms and the updated full Bath on the Second Floor, Unique Round Window Sets Off the Upstairs Hall at the Top of the Stairway, There are the Original Hardwood Floors under the Linoleum in The Bedroom,

Key facts

  • Covered front porch
  • Large eat-in kitchen
  • Main floor office

Tags

DOUBLE LOTCOVERED FRONT PORCHCOVERED SIDE PORCHLARGE EAT-IN KITCHENMAIN FLOOR OFFICEFULL BASEMENT

Property features AI

Exterior

  • Parking: 1-car garage; Unpaved parking
  • Utilities: Public water; Public sewer
  • Home design: 2 stories (3 total reported); Has view; Below-grade finished area reported by owner
  • Construction: Wood siding; Asphalt, rubber, and slate roof; Block foundation; Built (year per public records)
  • Exterior features: Covered front and side porches; Back yard, front yard — level/flat; Garage(s)

Interior

  • Kitchen: Large eat-in kitchen with wood floors
  • Bedrooms: Spacious master bedroom (Second level); Guest bedroom with wood floors (Second level)
  • Flooring: Wood flooring in kitchen and guest bedroom; Carpet and wood flooring in living room
  • Bathrooms: Main bathroom (Second level) — updated
  • Heating & cooling: Forced air heating (gas)
  • Interior features: Storm windows; Eat-in kitchen; See remarks
  • Laundry & utility: Main floor laundry; Office doubles as laundry room; Laundry room

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 $237 ($3k/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 $128k (1.3% below list).
  • Recommended offer: $128k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 75/100 on livability (#242 in OH, #3,856 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: schools F, commute F, employment F.
  • Maysville Local (town): math 46% / reading 56% proficiency, ranked #435 of 656 in OH (top 66%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+4.2%/yr); 299 active listings in the ZIP; 140 units permitted in Muskingum County in 2024 (100 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.
  • Muskingum County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $127,951 (1.5% below list)

Questions for the listing agent

  1. Built in 1901 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.99%
Cap rate
8.48%
Cash-on-cash
7.83%
DSCR
1.35
GRM
8.4

CMA / ARV

ARV (median comp)
$167,962
List price
$129,900
Delta
-13.73%
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
97 E King St 0.27mi 2/1.0 (-1) 1,056 (+1%) 2mo $115,000 $109 78
84 Edmund St 0.16mi 3/2.0 1,040 (-0%) 13mo $180,000 $173 77
67 E King St 0.23mi 2/2.0 (-1) 1,088 (+4%) 1mo $139,800 $128 72
900 Milldale Ave 0.42mi 3/1.0 1,080 (+4%) 10mo $214,999 $199 66
77 Grandview Ave 0.45mi 3/1.0 1,104 (+6%) 6mo $270,000 $245 64
27 Marshdale Rd 0.46mi 3/1.0 1,144 (+10%) 1mo $195,000 $170 61
20 E Overlook Dr 0.64mi 3/1.5 1,092 (+5%) 11mo $237,000 $217 51
2654 Darlington Dr 0.66mi 3/2.0 1,188 (+14%) 1mo $289,000 $243 41
1131 Federal Ave 0.69mi 2/1.0 (-1) 960 (-8%) 11mo $145,000 $151 41
92 Beechrock Dr 0.68mi 3/1.0 1,176 (+13%) 8mo $187,000 $159 40
801 Federal 0.66mi 3/1.5 1,155 (+11%) 14mo $58,000 $50 37
25 W Overlook Dr 0.57mi 3/2.0 1,196 (+15%) 14mo $250,000 $209 33

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 · 4.23% rent growth · sell at horizon

5-year hold
IRR
-3.2%
Equity multiple
0.88×
Total profit
$-4,386
Equity at exit
$19,369
10-year hold
IRR
7.7%
Equity multiple
1.61×
Total profit
$22,175
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 43701

Home prices YoY
-23.2%
Rents YoY
4.2%
Active inventory
299
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,283 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$41 /mo · $489/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$237

Break-even live

Break-even rent $982
Max offer price $129,900
Occupancy floor 76%

Sensitivity live

Price -10% $311 -5% $274 +0% $237 +5% $200 +10% $164
Rent -10% $136 -5% $187 +0% $237 +5% $288 +10% $339
Rate -1.0pp $303 -0.5pp $270 base $237 +0.5pp $204 +1.0pp $169

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 17 events

  1. 2026-06-19
    days on market $129,900 Active 24 DOM
  2. 2026-06-18
    days on market $129,900 Active 23 DOM
  3. 2026-06-17
    days on market $129,900 Active 22 DOM
  4. 2026-06-16
    days on market $129,900 Active 21 DOM
  5. 2026-06-15
    days on market $129,900 Active 20 DOM
  6. 2026-06-14
    days on market $129,900 Active 18 DOM
  7. 2026-06-12
    days on market $129,900 Active 17 DOM
  8. 2026-06-09
    days on market $129,900 Active 14 DOM
  9. 2026-06-08
    days on market $129,900 Active 13 DOM
  10. 2026-06-07
    days on market $129,900 Active 12 DOM
  11. 2026-06-02
    days on market $129,900 Active 7 DOM
  12. 2026-06-01
    days on market $129,900 Active 6 DOM
  13. 2026-05-31
    days on market $129,900 Active 5 DOM
  14. 2026-05-30
    days on market $129,900 Active 4 DOM
  15. 2026-05-17
    historical
  16. 2026-04-20
    price $144,900
  17. 2025-11-17
    listed $164,900 Active

ⓘ 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
$489 · $41/mo
Projected year-2 tax
$1,258 · $105/mo
Expected delta
+$769/yr (+$64/mo · 157.1%)

ⓘ 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 4/10 Moderate 7 d/yr ≥98°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$15,393
− Mortgage interest
−$7,276
− Property taxes
−$489
− Insurance
−$650
− Repairs & maintenance
−$1,231
− Management
−$1,231
− Depreciation
−$3,779
Taxable income
$736
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$177
After-tax cash flow
$2,671/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
Maysville Local
NCES district ID
3904885
Math proficiency
46% ▼ -19.00%
Reading proficiency
56% ▼ -11.00%
Median HH income
$40,901
Composite
42.71/100
National rank
#3167
State rank
#435 of 656 in OH

Livability — South Zanesville

Score
75/100
State rank
#242
US rank
#3856

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Zanesville, OH
County
Muskingum County · 56,402 people
Metro
Zanesville, OH
Population (ZIP)
56,402
Household income
$57,565
Rent vs Own
36.6% rent · 63.4% own
Severe rent burden
1619.0

Population outlook (Muskingum County) Hauer SSP2

Today (2025)
85,625 people
By 2030
84,592 · -1.2%
By 2040
81,288 · -5.1%
By 2050
76,751 · -10.4%
By 2075
64,143 · -25.1%
By 2100
47,598 · -44.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 6% Black 4% Hispanic / Latino 2%
Common ancestry
Slovak 2% Iranian 1% Italian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Muskingum

2024 margin
Solid R (+43.9) · D 27.6% · R 71.6%
2008→2024 swing
-36.7pp toward R · 2008: -7.2pp · 2024: -43.9pp
All cycles
2024: R+43.9 2020: R+39.3 2016: R+35.0 2012: R+7.0 2008: R+7.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -90.41%
Current HPI
298.9994
Rent YoY
▲ 4.23%
Metro
Zanesville, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

-21.2% since first listed
4 events — show timeline
  • 2026-05-26 Listed $129,900 MLSNOW
  • 2026-05-17 Listing Removed MLSNOW
  • 2026-04-20 Price Changed $144,900 MLSNOW
  • 2025-11-17 Listed $164,900 MLSNOW

Property tax history

+4.8%/yr

Latest (2025): $489 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…