CashFlowRE
Sign in Sign up
909 Greene St
B Composite 70.63
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 +26.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.0/10.0
  • 1% rule +7.6/10.0
  • Livability +4.0/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

909 Greene St · Marietta, OH 45750
3 bd · 1.5 ba · 1,986 sqft · SingleFamily public records · 38 Days on market
Built 1900 Est $167k · 19% under

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

Listing remarks MLS

MOTIVATED SELLER! Two-story brick home in Norwood. Three bedrooms, 1.5 baths with an updated kitchen. 200 AMP electric, newer wiring, newer windows, newer hot water tank. Two furnaces, central air on the second floor only. Second-floor laundry is convenient to the bedrooms. Off-street parking at the alley. Partially fenced yard. Make this place your home!

Key facts

  • 200 amp electric
  • Newer windows
  • Newer wiring

Tags

TWO STORY BRICK HOME200 AMP ELECTRICNEWER WIRINGNEWER WINDOWSCENTRAL AIRSECOND FLOOR 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 3-bed/1.5-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $357 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $131k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 6.3% in Marietta — 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 80/100 on livability (#127 in OH, #1,845 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute F, employment D-.
  • Marietta City (town): math 35% / reading 49% proficiency, ranked #534 of 656 in OH (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 118 active listings in the ZIP; 3 units permitted in Washington County in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($60k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Washington County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 14y 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 $110k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $130,950 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.26%
Cap rate
9.47%
Cash-on-cash
11.34%
DSCR
1.50
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$166,824
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
209 Oakwood Ave 0.15mi 4/2.0 (+1) 2,022 (+2%) 2mo $255,000 $126 82
1117 Greene St 0.26mi 3/2.0 2,164 (+9%) 9mo $99,000 $46 64
1105 Greene St 0.23mi 4/2.0 (+1) 2,218 (+12%) 2mo $82,000 $37 61
710 Quarry St 0.54mi 3/2.0 1,878 (-5%) 12mo $158,000 $84 54
840 Glendale Rd 0.71mi 4/3.0 (+1) 2,242 (+13%) 17mo $291,235 $130 20

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
0.6%
Equity multiple
1.02×
Total profit
$934
Equity at exit
$20,129
10-year hold
IRR
10.3%
Equity multiple
1.80×
Total profit
$30,342
Equity at exit
$11,672

Cash invested: $37,800 (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 45750

Home prices YoY
-32.4%
Active inventory
118
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,696 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$219 /mo · $2,622/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$356
Net cashflow
$357

Break-even live

Break-even rent $1,244
Max offer price $135,000
Occupancy floor 74%

Sensitivity live

Price -10% $434 -5% $395 +0% $357 +5% $319 +10% $281
Rent -10% $223 -5% $290 +0% $357 +5% $424 +10% $491
Rate -1.0pp $425 -0.5pp $392 base $357 +0.5pp $322 +1.0pp $287

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
$33,750
Closing costs
$4,050
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 23 events

  1. 2026-06-19
    days on market $135,000 Active 38 DOM
  2. 2026-06-18
    days on market $135,000 Active 37 DOM
  3. 2026-06-17
    days on market $135,000 Active 36 DOM
  4. 2026-06-16
    days on market $135,000 Active 35 DOM
  5. 2026-06-15
    days on market $135,000 Active 34 DOM
  6. 2026-06-14
    days on market $135,000 Active 32 DOM
  7. 2026-06-12
    days on market $135,000 Active 31 DOM
  8. 2026-06-09
    days on market $135,000 Active 28 DOM
  9. 2026-06-08
    days on market $135,000 Active 27 DOM
  10. 2026-06-07
    days on market $135,000 Active 26 DOM
  11. 2026-06-07
    days on market $135,000 Active 25 DOM
  12. 2026-06-03
    days on market $135,000 Active 22 DOM
  13. 2026-06-02
    days on market $135,000 Active 21 DOM
  14. 2026-06-01
    days on market $135,000 Active 20 DOM
  15. 2026-05-31
    days on market $135,000 Active 19 DOM
  16. 2026-05-30
    days on market $135,000 Active 18 DOM
  17. 2026-05-12
    listed $135,000 Active 933-char remark
  18. 2019-06-17
    soldstatus $110,000
  19. 2019-06-14
    soldstatus $110,000 358-char remark
    Show marketing remark (358 chars)

    MOTIVATED SELLER! Two-story brick home in Norwood. Three bedrooms, 1.5 baths with an updated kitchen. 200 AMP electric, newer wiring, newer windows, newer hot water tank. Two furnaces, central air on the second floor only. Second-floor laundry is convenient to the bedrooms. Off-street parking at the alley. Partially fenced yard. Make this place your home!

  20. 2019-02-28
    listed $120,000 358-char remark
    Show marketing remark (358 chars)

    MOTIVATED SELLER! Two-story brick home in Norwood. Three bedrooms, 1.5 baths with an updated kitchen. 200 AMP electric, newer wiring, newer windows, newer hot water tank. Two furnaces, central air on the second floor only. Second-floor laundry is convenient to the bedrooms. Off-street parking at the alley. Partially fenced yard. Make this place your home!

  21. 2013-03-20
    soldstatus $42,000
  22. 2013-03-19
    soldstatus $42,000
    Show marketing remark (546 chars)

    2-story brick home with endless possibilities. Beautiful woodwork throughout the home. "Other Room" is the large front entry. Nice level fenced in backyard. Lot size, Room sizes, square footage are all estimated, taxes are homestead, and verify school/busing. Elem: Harmar Elementary School Elem/Bus: Y JrHigh: Marietta Middle School School JrHigh/Bus: N High: Marietta High School High/Bus: Y Fire: CIT Police: CTY ; SQFT=Fin L1:1020, Fin L2:966, Fin Above:1986, Fin Total:1986, Unfin Bsmt:966, Unfin Above:966;PRKG= Off Street

  23. 2012-12-10
    listed $55,000
    Show marketing remark (546 chars)

    2-story brick home with endless possibilities. Beautiful woodwork throughout the home. "Other Room" is the large front entry. Nice level fenced in backyard. Lot size, Room sizes, square footage are all estimated, taxes are homestead, and verify school/busing. Elem: Harmar Elementary School Elem/Bus: Y JrHigh: Marietta Middle School School JrHigh/Bus: N High: Marietta High School High/Bus: Y Fire: CIT Police: CTY ; SQFT=Fin L1:1020, Fin L2:966, Fin Above:1986, Fin Total:1986, Unfin Bsmt:966, Unfin Above:966;PRKG= Off Street

ⓘ 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
$2,622 · $219/mo
Projected year-2 tax
$2,622 · $219/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 5/10 Major FEMA zone X (unshaded) · 26% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$20,354
− Mortgage interest
−$7,562
− Property taxes
−$2,622
− Insurance
−$675
− Repairs & maintenance
−$1,628
− Management
−$1,628
− Depreciation
−$3,927
Taxable income
$2,311
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$555
After-tax cash flow
$3,732/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
Marietta City
NCES district ID
3910019
Math proficiency
35% ▼ -20.00%
Reading proficiency
49% ▼ -12.00%
Median HH income
$39,366
Composite
35.08/100
National rank
#5025
State rank
#534 of 656 in OH

Livability — Marietta

Score
80/100
State rank
#127
US rank
#1845

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marietta, OH
County
Washington County · 26,420 people
City population
26,420
Metro
Marietta, OH
Population (ZIP)
26,420
Household income
$60,229
Rent vs Own
29.4% rent · 70.6% own
Severe rent burden
727.0

Population outlook (Washington County) Hauer SSP2

Today (2025)
59,640 people
By 2030
58,315 · -2.2%
By 2040
55,186 · -7.5%
By 2050
52,246 · -12.4%
By 2075
45,893 · -23.0%
By 2100
38,128 · -36.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 2% Asian 1% Black 1% Hispanic / Latino 1%
Common ancestry
Italian 2% Slovak 2% Romanian 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Tagalog/Filipino 1% Other Indo-European 1%

Political lean MEDSL · Washington

2024 margin
Solid R (+43.8) · D 27.7% · R 71.5%
2008→2024 swing
+40.2pp toward D · 2008: -83.9pp · 2024: -43.8pp
All cycles
2024: R+43.8 2020: R+40.8 2016: R+41.6 2012: R+19.4 2008: R+83.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.06%
Current HPI
198.6235
Rent YoY
Metro
Marietta, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+145.5% since first listed
7 events — show timeline
  • 2026-05-12 Listed $135,000 FSBO.com
  • 2019-06-17 Sold (Public Records) $110,000 Public Records
  • 2019-06-14 Sold (MLS) $110,000 MLSNOW
  • 2019-02-28 Listed $120,000 MLSNOW
  • 2013-03-20 Sold (Public Records) $42,000 Public Records
  • 2013-03-19 Sold (MLS) $42,000 MLSNOW
  • 2012-12-10 Listed $55,000 MLSNOW

Property tax history

+6.7%/yr

Latest (2025): $2,622 · +28.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…