CashFlowRE
Sign in Sign up
629 E 6th St Duplex
C+ Composite 62.45
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 +26.5/30.0
  • DSCR +9.1/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.4/10.0
  • Schools +4.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$168,520

629 E 6th St · Salem, OH 44460
4 bd · 2.0 ba · 2,722 sqft · MultiFamily public records · 90 Days on market
Built 1900 7,000 sqft lot

🖨 Deal sheet (PDF) 📄 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

Brick side-by-side duplex. Great income potential. Each unit has LR, DR, Kitchen, Den or 3rd BD, 1st floor laundry (toilet), 2 BD's & Full Bath. Both units have nice size rooms. 2 car detached garage. 2 New electric panels 2007, Chimney repaired & relined 2009, New gutters with gutter guards 2011, New roof over back addition 2012, New roof to main house 2014. 625 has updated water supply & drains to upstairs bathroom, updated drains in laundry & downstairs bathroom.

Key facts

  • Good-sized kitchen
  • Formal dining room
  • Large living room

Tags

SPACIOUS LAYOUTLARGE LIVING ROOMFORMAL DINING ROOMGOOD-SIZED KITCHENVERSATILE THIRD BEDROOMHOME OFFICE

Property features AI

Exterior

  • Parking: Detached 2-car garage with alley access
  • Utilities: Public water; Public sewer
  • Home design: Two stories; Brick construction; Asbestos shingle roof
  • Construction: Built (year from public records)
  • Exterior features: Wood backyard fence

Interior

  • Bedrooms: Two separate three-bedroom units (each unit is three bedrooms)
  • Bathrooms: Three full bathrooms and one half bathroom total; Unit breakdown: one unit with 1 bath, the other unit with 2 baths
  • Heating & cooling: Central air conditioning; Forced-air gas heating
  • Interior features: Full, unfinished basement; 14 total rooms
  • Laundry & utility: Main-level 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 2 × 3-bed/2.2-bath units multifamily listed at $169k.

Deal economics

  • At list price, monthly cash flow is $447 ($5k/yr) — positive. Per door: $224/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $169k).
  • Recommended offer: $158k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 2.7% in Salem — 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 68/100 on livability (#538 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A, crime B; Watch: amenities F, commute F, employment F.
  • Salem City (town): math 53% / reading 56% proficiency, ranked #389 of 656 in OH (top 59%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Buckeye Elementary School (431 students, 0% FRL); Salem Junior High School (math 51% / reading 52%, grade C, #401 of 654 statewide, top 62%, 310 students, 54% FRL); Salem High School (math 47% / reading 77%, grade B-, #202 of 781 statewide, top 29%, 638 students, 42% FRL) — zoned schools average 32% FRL vs 48% district-wide (17 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 91 active listings in the ZIP; 49 units permitted in Columbiana County in 2024 (0 in 5+ unit buildings).
  • This rent runs 38% 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Columbiana County population projected at -23% 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 $47k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y 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 $90k; list at $169k implies a 87% 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 $158,408 (6.0% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% 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 1900 — 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. 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?
  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
1.14%
Cap rate
9.48%
Cash-on-cash
11.38%
DSCR
1.51
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$92,548
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
836 E 3rd St 0.25mi 4/3.0 2,900 (+6%) 21mo $97,500 $34 56

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
$1,153
Equity at exit
$25,127
10-year hold
IRR
10.3%
Equity multiple
1.80×
Total profit
$37,569
Equity at exit
$14,571

Cash invested: $47,186 (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 44460

Home prices YoY
-32.5%
Active inventory
91
Price-to-rent
14.6×

Monthly cashflow live

Estimated rent
$1,919 medium interval (Pro) →
Mortgage (P&I)
$884
Tax from tax record
$115 /mo · $1,377/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$403
Net cashflow
$447

Break-even live

Break-even rent $1,353
Max offer price $168,520
Occupancy floor 72%

Sensitivity live

Price -10% $543 -5% $495 +0% $447 +5% $400 +10% $352
Rent -10% $296 -5% $372 +0% $447 +5% $523 +10% $599
Rate -1.0pp $532 -0.5pp $490 base $447 +0.5pp $404 +1.0pp $359

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

UnitsBedsBathsEst. rent
Total (2 units) $1,919

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
$42,130
Closing costs
$5,056
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 22 events

  1. 2026-06-12
    statusdays on market $168,520 Pending 90 DOM
  2. 2026-06-09
    days on market $168,520 Contingent 87 DOM
  3. 2026-06-08
    days on market $168,520 Contingent 86 DOM
  4. 2026-06-08
    days on market $168,520 Contingent 85 DOM
  5. 2026-06-05
    days on market $168,520 Contingent 83 DOM
  6. 2026-06-04
    days on market $168,520 Contingent 81 DOM
  7. 2026-06-02
    days on market $168,520 Contingent 80 DOM
  8. 2026-06-01
    days on market $168,520 Contingent 79 DOM
  9. 2026-05-31
    days on market $168,520 Contingent 78 DOM
  10. 2026-03-22
    historical Contingent
  11. 2026-03-15
    price $168,520
  12. 2026-03-12
    listed $168,000 Active
  13. 2021-09-03
    soldstatus $90,000
  14. 2021-09-01
    soldstatus $90,000 Closed 496-char remark
    Show marketing remark (496 chars)

    Brick side-by-side duplex. Great income potential. Each unit has LR, DR, Kitchen, Den or 3rd BD, 1st floor laundry (toilet), 2 BD's & Full Bath. Both units have nice size rooms. 2 car detached garage. 2 New electric panels 2007, Chimney repaired & relined 2009, New gutters with gutter guards 2011, New roof over back addition 2012, New roof to main house 2014. 625 has updated water supply & drains to upstairs bathroom, updated drains in laundry & downstairs bathroom.

  15. 2021-08-30
    status Pending 496-char remark
    Show marketing remark (496 chars)

    Brick side-by-side duplex. Great income potential. Each unit has LR, DR, Kitchen, Den or 3rd BD, 1st floor laundry (toilet), 2 BD's & Full Bath. Both units have nice size rooms. 2 car detached garage. 2 New electric panels 2007, Chimney repaired & relined 2009, New gutters with gutter guards 2011, New roof over back addition 2012, New roof to main house 2014. 625 has updated water supply & drains to upstairs bathroom, updated drains in laundry & downstairs bathroom.

  16. 2021-08-12
    historical Contingent 496-char remark
    Show marketing remark (496 chars)

    Brick side-by-side duplex. Great income potential. Each unit has LR, DR, Kitchen, Den or 3rd BD, 1st floor laundry (toilet), 2 BD's & Full Bath. Both units have nice size rooms. 2 car detached garage. 2 New electric panels 2007, Chimney repaired & relined 2009, New gutters with gutter guards 2011, New roof over back addition 2012, New roof to main house 2014. 625 has updated water supply & drains to upstairs bathroom, updated drains in laundry & downstairs bathroom.

  17. 2021-07-01
    listed $94,900 Active 496-char remark
    Show marketing remark (496 chars)

    Brick side-by-side duplex. Great income potential. Each unit has LR, DR, Kitchen, Den or 3rd BD, 1st floor laundry (toilet), 2 BD's & Full Bath. Both units have nice size rooms. 2 car detached garage. 2 New electric panels 2007, Chimney repaired & relined 2009, New gutters with gutter guards 2011, New roof over back addition 2012, New roof to main house 2014. 625 has updated water supply & drains to upstairs bathroom, updated drains in laundry & downstairs bathroom.

  18. 2009-08-27
    historical
  19. 2009-02-27
    listed $69,900
  20. 2007-06-26
    soldstatus $56,000
  21. 2007-06-26
    soldstatus $56,000
  22. 2007-04-19
    listed $62,000

ⓘ 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
$1,377 · $115/mo
Projected year-2 tax
$2,003 · $167/mo
Expected delta
+$626/yr (+$52/mo · 45.5%)

ⓘ 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 ≥95°F today · 18 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
$23,028
− Mortgage interest
−$9,440
− Property taxes
−$1,377
− Insurance
−$843
− Repairs & maintenance
−$1,842
− Management
−$1,842
− Depreciation
−$4,902
Taxable income
$2,782
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$668
After-tax cash flow
$4,700/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
Salem City
NCES district ID
3910006
Math proficiency
53% ▼ -14.00%
Reading proficiency
56% ▼ -12.00%
Median HH income
$41,145
Composite
45.66/100
National rank
#2582
State rank
#389 of 656 in OH

Livability — Salem

Score
68/100
State rank
#538
US rank
#9073

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Salem, OH
County
Columbiana · 99,532 people
City population
25,289
Population (ZIP)
25,289
Household income
$59,882
Rent vs Own
28.0% rent · 72.0% own
Severe rent burden
9.0

Population outlook (Columbiana County) Hauer SSP2

Today (2025)
98,353 people
By 2030
94,225 · -4.2%
By 2040
85,169 · -13.4%
By 2050
76,157 · -22.6%
By 2075
58,451 · -40.6%
By 2100
42,805 · -56.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 2%
Common ancestry
Slovak 4% Lithuanian 3% Romanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Columbiana

2024 margin
Solid R (+49.0) · D 25.1% · R 74.1%
2008→2024 swing
-41.4pp toward R · 2008: -7.6pp · 2024: -49.0pp
All cycles
2024: R+49.0 2020: R+44.9 2016: R+41.6 2012: R+12.0 2008: R+7.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -102.42%
Current HPI
212.8922
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

+171.8% since first listed
13 events — show timeline
  • 2026-03-22 Contingent MLSNOW
  • 2026-03-15 Price Changed $168,520 MLSNOW
  • 2026-03-12 Listed $168,000 MLSNOW
  • 2021-09-03 Sold (Public Records) $90,000 Public Records
  • 2021-09-01 Sold (MLS) $90,000 MLSNOW
  • 2021-08-30 Pending MLSNOW
  • 2021-08-12 Contingent MLSNOW
  • 2021-07-01 Listed $94,900 MLSNOW
  • 2009-08-27 Listing Removed MLSNOW
  • 2009-02-27 Listed $69,900 MLSNOW
  • 2007-06-26 Sold (Public Records) $56,000 Public Records
  • 2007-06-26 Sold (MLS) $56,000 MLSNOW
  • 2007-04-19 Listed $62,000 MLSNOW

Property tax history

+0.8%/yr

Latest (2025): $1,377 · +18.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…