CashFlowRE
Sign in Sign up
210 W High St Duplex
D Composite 42.83
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 +18.4/30.0
  • DSCR +5.8/10.0
  • Schools +5.6/10.0
  • 1% rule +4.7/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$210,000

210 W High St · Ashley, OH 43003
4 bd · 2.0 ba · 2,547 sqft · MultiFamily public records · 100 Days on market
Built 1901 0.33 ac lot $82/sqft · 22% above area Est $172k · 22% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Welcome to this fully rented and turnkey Duplex in the heart of Ashley OH. Both units recently renovated with 2 beds and 1 bath per unit, and ample off street parking make this a solid addition to the new or experienced investor's portfolio. Curb offers only at this time.

Key facts

  • Fully rented
  • Recently renovated
  • Turnkey

Tags

FULLY RENTEDTURNKEYRECENTLY RENOVATEDAMPLE OFF STREET PARKING

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 2 × 2-bed/1-bath units multifamily listed at $210k.

Deal economics

  • At list price, monthly cash flow is $196 ($2k/yr) — positive. Per door: $98/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $203k (3.1% below list).
  • Recommended offer: $191k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#570 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Buckeye Valley Local (rural): math 57% / reading 68% proficiency, ranked #203 of 656 in OH (top 31%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: 12 active listings in the ZIP; 2,233 units permitted in Delaware County in 2024 (304 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($67k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Delaware County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 100 days — a 9% lower offer ($191k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 12y 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 $130k; list at $210k implies a 62% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $191,100 (9.0% below list)

Questions for the listing agent

  1. It's been on market 100 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.97%
Cap rate
7.41%
Cash-on-cash
4.00%
DSCR
1.18
GRM
8.6

CMA / ARV

ARV (median comp)
$171,848
List price
$210,000
Delta
22.20%
Verdict
OVERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.0%
Equity multiple
0.63×
Total profit
$-21,531
Equity at exit
$31,312
10-year hold
IRR
-0.6%
Equity multiple
0.96×
Total profit
$-2,640
Equity at exit
$18,157

Cash invested: $58,800 (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 43003

Home prices YoY
-35.0%
Active inventory
12
Price-to-rent
17.2×

Monthly cashflow live

Estimated rent
$2,034 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$222 /mo · $2,663/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$427
Net cashflow
$196

Break-even live

Break-even rent $1,786
Max offer price $210,000
Occupancy floor 85%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,034

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
$52,500
Closing costs
$6,300
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 20 events

  1. 2026-05-31
    days on market $210,000 Active 100 DOM
  2. 2026-02-20
    listed $210,000 Active 272-char remark
    Show marketing remark (272 chars)

    Welcome to this fully rented and turnkey Duplex in the heart of Ashley OH. Both units recently renovated with 2 beds and 1 bath per unit, and ample off street parking make this a solid addition to the new or experienced investor's portfolio. Curb offers only at this time.

  3. 2022-09-27
    soldstatus $130,000 Closed 460-char remark
    Show marketing remark (460 chars)

    Duplex located in the quaint Village of Ashley. First floor unit has all new plumbing, two bedrooms, full bath, & washer/ dryer hookup. Second floor unit has two bedrooms, full bath, washer/dryer hookup and new furnace. Entire house has blown in insulation, crawl space has been sealed with moisture barrier and foamed. Exterior has house wrap and all new siding. Great opportunity for investment, close to dining and school. * * Tenant rights apply * *

  4. 2022-07-27
    historical Contingent Finance and Inspection 460-char remark
    Show marketing remark (460 chars)

    Duplex located in the quaint Village of Ashley. First floor unit has all new plumbing, two bedrooms, full bath, & washer/ dryer hookup. Second floor unit has two bedrooms, full bath, washer/dryer hookup and new furnace. Entire house has blown in insulation, crawl space has been sealed with moisture barrier and foamed. Exterior has house wrap and all new siding. Great opportunity for investment, close to dining and school. * * Tenant rights apply * *

  5. 2022-05-04
    listed $155,000 Active 460-char remark
    Show marketing remark (460 chars)

    Duplex located in the quaint Village of Ashley. First floor unit has all new plumbing, two bedrooms, full bath, & washer/ dryer hookup. Second floor unit has two bedrooms, full bath, washer/dryer hookup and new furnace. Entire house has blown in insulation, crawl space has been sealed with moisture barrier and foamed. Exterior has house wrap and all new siding. Great opportunity for investment, close to dining and school. * * Tenant rights apply * *

  6. 2021-05-22
    historical
  7. 2017-08-31
    historical Contingent Finance and Inspection
  8. 2017-08-30
    historical
  9. 2017-08-29
    status Active
  10. 2017-08-22
    historical Contingent Finance and Inspection
  11. 2017-08-09
    listed $100,000 Active
  12. 2017-01-26
    historical
  13. 2016-09-08
    price $109,900
  14. 2016-07-18
    price $114,900
  15. 2016-04-29
    listed $118,900 Active
  16. 2015-05-20
    historical
  17. 2015-05-14
    listed $118,900 Active
  18. 2014-11-06
    listed $118,900
  19. 2002-12-10
    soldstatus $61,000
  20. 1993-09-22
    soldstatus $34,000

ⓘ 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
$2,663 · $222/mo
Projected year-2 tax
$2,970 · $247/mo
Expected delta
+$306/yr (+$26/mo · 11.5%)

ⓘ 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 ≥100°F today · 17 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 · 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
$24,408
− Mortgage interest
−$11,763
− Property taxes
−$2,663
− Insurance
−$1,050
− Repairs & maintenance
−$1,953
− Management
−$1,953
− Depreciation
−$6,109
Taxable loss
−$1,083
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$260
After-tax cash flow
$2,614/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
Buckeye Valley Local
NCES district ID
3904675
Math proficiency
57% ▼ -15.00%
Reading proficiency
68% ▼ -6.00%
Median HH income
$76,222
Composite
55.61/100
National rank
#1232
State rank
#203 of 656 in OH

Livability — Ashley

Score
68/100
State rank
#570
US rank
#9743

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ashley, OH
County
Delaware · 221,676 people
Metro
Columbus, OH
Population (ZIP)
3,376
Household income
$66,643
Rent vs Own
23.1% rent · 76.9% own
Severe rent burden
6.6

Population outlook (Delaware County) Hauer SSP2

Today (2025)
230,854 people
By 2030
249,294 · +8.0%
By 2040
284,223 · +23.1%
By 2050
315,314 · +36.6%
By 2075
379,462 · +64.4%
By 2100
403,158 · +74.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Black 1%
Common ancestry
Romanian 5% Lithuanian 2% Italian 2%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Delaware

2024 margin
Lean R (+6.6) · D 46.2% · R 52.8%
2008→2024 swing
+13.0pp toward D · 2008: -19.6pp · 2024: -6.6pp
All cycles
2024: R+6.6 2020: R+6.8 2016: R+16.1 2012: R+23.7 2008: R+19.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -117.08%
Current HPI
217.9115
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

+517.6% since first listed
19 events — show timeline
  • 2026-02-20 Listed $210,000 CBRMLS
  • 2022-09-27 Sold (MLS) $130,000 CBRMLS
  • 2022-07-27 Contingent CBRMLS
  • 2022-05-04 Listed $155,000 CBRMLS
  • 2021-05-22 Listing Removed CBRMLS
  • 2017-08-31 Contingent CBRMLS
  • 2017-08-30 Listing Removed CBRMLS
  • 2017-08-29 Relisted CBRMLS
  • 2017-08-22 Contingent CBRMLS
  • 2017-08-09 Listed $100,000 CBRMLS
  • 2017-01-26 Listing Removed CBRMLS
  • 2016-09-08 Price Changed $109,900 CBRMLS
  • 2016-07-18 Price Changed $114,900 CBRMLS
  • 2016-04-29 Listed $118,900 CBRMLS
  • 2015-05-20 Listing Removed CBRMLS
  • 2015-05-14 Listed $118,900 CBRMLS
  • 2014-11-06 Listed $118,900 CBRMLS
  • 2002-12-10 Sold (Public Records) $61,000 Public Records
  • 1993-09-22 Sold (Public Records) $34,000 Public Records

Property tax history

+5.0%/yr

Latest (2025): $2,663 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…