CashFlowRE
Sign in Sign up
715 N Zane Hwy Duplex
B- Composite 65.5
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.0/10.0
  • Livability +3.6/5.0
  • ARV discount +3.0/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$81,000

715 N Zane Hwy · Martins Ferry, OH 43935
3 bd · 2.0 ba · 1,904 sqft · MultiFamily public records · 44 Days on market
Built 1900 3,001 sqft lot $43/sqft · 10% above area Est $74k · 10% over

🖨 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

Turnkey investment opportunity in a convenient Martins Ferry location! This well-maintained duplex at 715 N Zane Hwy features two 1-bedroom, 1-bathroom units, both currently occupied and rented for $675 each—providing immediate, reliable income from day one. Recent updates offer peace of mind for investors, including a new metal roof installed in 2025 and updated windows in 2018. Shared laundry is accessible in the basement, and each unit is equipped with its own dedicated off-street parking space via a rear parking pad—an added convenience that tenants appreciate. Whether you're expanding your portfolio or stepping into real estate investing, this low-maintenance property offer

Key facts

  • New metal roof
  • Updated windows
  • Convenient location

Tags

TURNKEY INVESTMENT OPPORTUNITYCONVENIENT LOCATIONWELL MAINTAINED DUPLEXNEW METAL ROOFUPDATED WINDOWSDEDICATED OFF STREET PARKING

Property features AI

Finance

  • Financial info: Owner pays water and sewer; tenants pay electricity and gas; Two leased one-bedroom units with current rents of $675 each; Unit 1 lease expires March 1, 2027; Unit 2 lease expires May 1, 2027; One building

Exterior

  • Parking: On-street parking; Alley access
  • Utilities: Public water; Public sewer
  • Home design: Two-story building
  • Construction: Vinyl siding exterior; Metal roof; Built according to public records
  • Exterior features: Alley access; Concrete surfaces; On-street parking

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Two one-bedroom units (each listed as one bedroom)
  • Bathrooms: 2 full bathrooms total; Each unit includes 1 bathroom
  • Heating & cooling: Baseboard heating; Electric heating; Forced air heating; Gas heating; Wall/window cooling units
  • Interior features: 6 total rooms; Basement with exterior entry
  • Laundry & utility: Washer; Dryer located in basement

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 × 1-bed/1.0-bath units multifamily listed at $81k.

Deal economics

  • At list price, monthly cash flow is $765 ($9k/yr) — positive. Per door: $382/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $81k).
  • Recommended offer: $79k (3.0% below list) — sets the bar for market timing.
  • Cap rate 18.6% vs local median 8.3% in Martins Ferry — 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 71/100 on livability (#423 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: amenities F, commute F, employment F.
  • Martins Ferry City (suburban): math 42% / reading 54% proficiency, ranked #483 of 656 in OH (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 32 active listings in the ZIP; 4 units permitted in Belmont County in 2024 (0 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($50k/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 $560 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Belmont County population projected at -15% 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 $23k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($79k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $78,570 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
2.16%
Cap rate
18.61%
Cash-on-cash
43.99%
DSCR
2.96
GRM
3.9

CMA / ARV

ARV (median comp)
$73,577
List price
$81,000
Delta
10.09%
Verdict
OVERPRICED
Comps
10 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
36.9%
Equity multiple
2.57×
Total profit
$35,654
Equity at exit
$12,077
10-year hold
IRR
43.6%
Equity multiple
5.15×
Total profit
$94,031
Equity at exit
$7,003

Cash invested: $22,680 (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 43935

Home prices YoY
-12.7%
Active inventory
32
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,750 medium interval (Pro) →
Mortgage (P&I)
$425
Tax from tax record
$93 /mo · $1,111/yr
Insurance
$34
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$368
Net cashflow
$765

Break-even live

Break-even rent $782
Max offer price $81,000
Occupancy floor 51%

Sensitivity live

Price -10% $811 -5% $788 +0% $765 +5% $742 +10% $719
Rent -10% $627 -5% $696 +0% $765 +5% $834 +10% $903
Rate -1.0pp $806 -0.5pp $786 base $765 +0.5pp $744 +1.0pp $723

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

UnitsBedsBathsEst. rent
Total (2 units) $1,750

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
$20,250
Closing costs
$2,430
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 $81,000 Active 44 DOM
  2. 2026-06-18
    days on market $81,000 Active 43 DOM
  3. 2026-06-17
    days on market $81,000 Active 42 DOM
  4. 2026-06-16
    days on market $81,000 Active 41 DOM
  5. 2026-06-15
    days on market $81,000 Active 40 DOM
  6. 2026-06-14
    days on market $81,000 Active 38 DOM
  7. 2026-06-12
    days on market $81,000 Active 37 DOM
  8. 2026-06-09
    days on market $81,000 Active 34 DOM
  9. 2026-06-08
    days on market $81,000 Active 33 DOM
  10. 2026-06-07
    days on market $81,000 Active 32 DOM
  11. 2026-06-05
    days on market $81,000 Active 29 DOM
  12. 2026-06-03
    days on market $81,000 Active 28 DOM
  13. 2026-06-02
    days on market $81,000 Active 27 DOM
  14. 2026-06-01
    days on market $81,000 Active 26 DOM
  15. 2026-05-31
    days on market $81,000 Active 25 DOM
  16. 2026-05-30
    days on market $81,000 Active 24 DOM
  17. 2026-05-06
    listed $81,000 Active 722-char remark

ⓘ 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
$1,111 · $93/mo
Projected year-2 tax
$1,187 · $99/mo
Expected delta
+$76/yr (+$6/mo · 6.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 19 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
$21,000
− Mortgage interest
−$4,537
− Property taxes
−$1,111
− Insurance
−$1,202
− Repairs & maintenance
−$1,680
− Management
−$1,680
− Depreciation
−$2,356
Taxable income
$8,433
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,024
After-tax cash flow
$7,155/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
Martins Ferry City
NCES district ID
3904434
Math proficiency
42% ▼ -23.00%
Reading proficiency
54% ▼ -9.00%
Median HH income
$37,566
Composite
39.89/100
National rank
#3859
State rank
#483 of 656 in OH

Livability — Martins Ferry

Score
71/100
State rank
#423
US rank
#6917

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Martins Ferry, OH
County
Belmont · 63,139 people
Metro
Wheeling, WV-OH
Population (ZIP)
7,918
Household income
$50,109
Rent vs Own
35.0% rent · 65.0% own
Severe rent burden
2.2

Population outlook (Belmont County) Hauer SSP2

Today (2025)
66,568 people
By 2030
64,818 · -2.6%
By 2040
60,702 · -8.8%
By 2050
56,427 · -15.2%
By 2075
46,222 · -30.6%
By 2100
34,611 · -48.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 8% Black 5% Asian 3%
Common ancestry
Romanian 4% Serbian 1% Lithuanian 1%
Foreign-born
2% · China
Languages at home
98% English-only · Spanish 1% Chinese 1% German/W. Germanic 1%

Political lean MEDSL · Belmont

2024 margin
Solid R (+47.3) · D 26.0% · R 73.3%
2008→2024 swing
-50.0pp toward R · 2008: 2.7pp · 2024: -47.3pp
All cycles
2024: R+47.3 2020: R+43.6 2016: R+39.5 2012: R+8.4 2008: D+2.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -25.06%
Current HPI
172.1787
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

1 event — show timeline
  • 2026-05-06 Listed $81,000 MLSNOW

Property tax history

+6.1%/yr

Latest (2025): $1,111 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…