CashFlowRE
Sign in Sign up
230 State St
C Composite 57.0
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 +15.4/30.0
  • ARV discount +11.7/15.0
  • Appreciation +7.4/10.0
  • Schools +5.8/10.0
  • DSCR +4.7/10.0
  • Livability +3.5/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$144,900

230 State St · Bettsville, OH 44815
4 bd · 1.5 ba · 1,632 sqft · SingleFamily public records · 278 Days on market
Built 1891 9,104 sqft lot $89/sqft · 9% below area Est $160k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step into this charming 1891 Victorian home that boasts 4 cozy bedrooms and 2 baths, perfect for family living. The inviting front porch welcomes you, leading to a formal foyer with an impressive open grand staircase. Inside, you'll find stunning woodwork and a lovely bay window with seating, adding character and comfort. With a cupola for extra charm and a shed for storage, this home offers both style and practicality. Plus, enjoy the convenience of alley access and a prime location!

Key facts

  • Victorian home
  • Front porch
  • Formal foyer

Tags

VICTORIAN HOMEFRONT PORCHFORMAL FOYEROPEN GRAND STAIRCASESTUNNING WOODWORKBAY WINDOW

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 4-bed/1.5-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $56 ($677/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 $122k (15.8% below list).
  • Recommended offer: $122k (15.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 70/100 on livability (#458 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, amenities F, commute F.
  • Old Fort Local (rural): math 72% / reading 64% proficiency, ranked #167 of 656 in OH (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 2 active listings in the ZIP; 45 units permitted in Seneca County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($1k loan paydown + $7k appreciation (4.8% local appreciation)).
  • Seneca County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.8% appreciation + 3.0% rent growth), your $41k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 278 days — a 12% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 5y 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.

Risks & watch-outs

  • Watch-outs: built in 1891 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $121,954 (15.8% below list)

Questions for the listing agent

  1. It's been on market 278 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Built in 1891 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
0.84%
Cap rate
6.76%
Cash-on-cash
1.67%
DSCR
1.07
GRM
9.9

CMA / ARV

ARV (median comp)
$159,716
List price
$144,900
Delta
-9.28%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
302 David St 0.22mi 3/1.5 (-1) 1,664 (+2%) 9mo $250,000 $150 74
311 Sullivan St 0.29mi 3/2.0 (-1) 1,644 (+1%) 10mo $95,000 $58 70
309 Union St 0.08mi 3/1.0 (-1) 1,532 (-6%) 22mo $154,500 $101 61
203 Washington St 0.19mi 3/1.5 (-1) 1,395 (-14%) 5mo $115,000 $82 58
400 David St 0.16mi 4/2.0 1,856 (+14%) 14mo $170,000 $92 56
311 Monroe St 0.45mi 3/2.0 (-1) 1,596 (-2%) 22mo $160,000 $100 50
2892 Co Rd 1 0.52mi 4/1.5 1,843 (+13%) 12mo $220,000 $119 44
319 Monroe St 0.48mi 3/2.5 (-1) 1,820 (+12%) 9mo $248,000 $136 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

4.85% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.9%
Equity multiple
1.88×
Total profit
$35,723
Equity at exit
$80,805
10-year hold
IRR
14.7%
Equity multiple
3.60×
Total profit
$105,427
Equity at exit
$138,388

Cash invested: $40,572 (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 44815

Home prices YoY
2.5%
Active inventory
2
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,220 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$87 /mo · $1,041/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$56

Break-even live

Break-even rent $1,148
Max offer price $144,900
Occupancy floor 90%

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
$36,225
Closing costs
$4,347
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 40 events

  1. 2026-06-19
    days on market $144,900 Active 278 DOM
  2. 2026-06-18
    days on market $144,900 Active 277 DOM
  3. 2026-06-17
    days on market $144,900 Active 276 DOM
  4. 2026-06-16
    days on market $144,900 Active 275 DOM
  5. 2026-06-15
    days on market $144,900 Active 274 DOM
  6. 2026-06-14
    days on market $144,900 Active 272 DOM
  7. 2026-06-12
    days on market $144,900 Active 271 DOM
  8. 2026-06-09
    days on market $144,900 Active 268 DOM
  9. 2026-06-08
    days on market $144,900 Active 267 DOM
  10. 2026-06-07
    days on market $144,900 Active 266 DOM
  11. 2026-06-05
    days on market $144,900 Active 264 DOM
  12. 2026-06-03
    days on market $144,900 Active 262 DOM
  13. 2026-06-02
    days on market $144,900 Active 261 DOM
  14. 2026-06-01
    days on market $144,900 Active 260 DOM
  15. 2026-05-31
    days on market $144,900 Active 259 DOM
  16. 2026-05-30
    days on market $144,900 Active 258 DOM
  17. 2026-05-09
    historical Active Under Contract 489-char remark
    Show marketing remark (489 chars)

    Step into this charming 1891 Victorian home that boasts 4 cozy bedrooms and 2 baths, perfect for family living. The inviting front porch welcomes you, leading to a formal foyer with an impressive open grand staircase. Inside, you'll find stunning woodwork and a lovely bay window with seating, adding character and comfort. With a cupola for extra charm and a shed for storage, this home offers both style and practicality. Plus, enjoy the convenience of alley access and a prime location!

  18. 2026-05-09
    historical Contingent 489-char remark
    Show marketing remark (489 chars)

    Step into this charming 1891 Victorian home that boasts 4 cozy bedrooms and 2 baths, perfect for family living. The inviting front porch welcomes you, leading to a formal foyer with an impressive open grand staircase. Inside, you'll find stunning woodwork and a lovely bay window with seating, adding character and comfort. With a cupola for extra charm and a shed for storage, this home offers both style and practicality. Plus, enjoy the convenience of alley access and a prime location!

  19. 2026-04-02
    price $144,900 489-char remark
    Show marketing remark (489 chars)

    Step into this charming 1891 Victorian home that boasts 4 cozy bedrooms and 2 baths, perfect for family living. The inviting front porch welcomes you, leading to a formal foyer with an impressive open grand staircase. Inside, you'll find stunning woodwork and a lovely bay window with seating, adding character and comfort. With a cupola for extra charm and a shed for storage, this home offers both style and practicality. Plus, enjoy the convenience of alley access and a prime location!

  20. 2026-04-02
    price $144,900 489-char remark
    Show marketing remark (489 chars)

    Step into this charming 1891 Victorian home that boasts 4 cozy bedrooms and 2 baths, perfect for family living. The inviting front porch welcomes you, leading to a formal foyer with an impressive open grand staircase. Inside, you'll find stunning woodwork and a lovely bay window with seating, adding character and comfort. With a cupola for extra charm and a shed for storage, this home offers both style and practicality. Plus, enjoy the convenience of alley access and a prime location!

  21. 2025-11-06
    price $146,900 489-char remark
    Show marketing remark (489 chars)

    Step into this charming 1891 Victorian home that boasts 4 cozy bedrooms and 2 baths, perfect for family living. The inviting front porch welcomes you, leading to a formal foyer with an impressive open grand staircase. Inside, you'll find stunning woodwork and a lovely bay window with seating, adding character and comfort. With a cupola for extra charm and a shed for storage, this home offers both style and practicality. Plus, enjoy the convenience of alley access and a prime location!

  22. 2025-11-06
    price $146,900 489-char remark
    Show marketing remark (489 chars)

    Step into this charming 1891 Victorian home that boasts 4 cozy bedrooms and 2 baths, perfect for family living. The inviting front porch welcomes you, leading to a formal foyer with an impressive open grand staircase. Inside, you'll find stunning woodwork and a lovely bay window with seating, adding character and comfort. With a cupola for extra charm and a shed for storage, this home offers both style and practicality. Plus, enjoy the convenience of alley access and a prime location!

  23. 2025-09-15
    listed $149,900 Active 489-char remark
    Show marketing remark (489 chars)

    Step into this charming 1891 Victorian home that boasts 4 cozy bedrooms and 2 baths, perfect for family living. The inviting front porch welcomes you, leading to a formal foyer with an impressive open grand staircase. Inside, you'll find stunning woodwork and a lovely bay window with seating, adding character and comfort. With a cupola for extra charm and a shed for storage, this home offers both style and practicality. Plus, enjoy the convenience of alley access and a prime location!

  24. 2025-09-14
    listed $149,900 Active 489-char remark
    Show marketing remark (489 chars)

    Step into this charming 1891 Victorian home that boasts 4 cozy bedrooms and 2 baths, perfect for family living. The inviting front porch welcomes you, leading to a formal foyer with an impressive open grand staircase. Inside, you'll find stunning woodwork and a lovely bay window with seating, adding character and comfort. With a cupola for extra charm and a shed for storage, this home offers both style and practicality. Plus, enjoy the convenience of alley access and a prime location!

  25. 2025-09-13
    historical
  26. 2025-06-20
    price $149,900
  27. 2025-06-20
    price $149,900
  28. 2025-04-23
    price $157,900
  29. 2025-04-23
    price $157,900
  30. 2025-03-22
    status Active
  31. 2025-03-11
    historical Contingent
  32. 2025-02-01
    price $159,900
  33. 2025-02-01
    price $159,900
  34. 2025-01-17
    listed $169,900 Active
  35. 2022-06-30
    historical
  36. 2022-03-14
    status Active
  37. 2022-02-17
    status Pending
  38. 2022-01-08
    listed $129,900 Active
  39. 2021-12-31
    historical
  40. 2021-11-15
    listed $129,900 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
$1,041 · $87/mo
Projected year-2 tax
$1,651 · $138/mo
Expected delta
+$610/yr (+$51/mo · 58.6%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 66% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$14,634
− Mortgage interest
−$8,117
− Property taxes
−$1,041
− Insurance
−$724
− Repairs & maintenance
−$1,171
− Management
−$1,171
− Depreciation
−$4,215
Taxable loss
−$1,804
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$433
After-tax cash flow
$1,110/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
Old Fort Local
NCES district ID
3910021
Math proficiency
72% ▼ -3.00%
Reading proficiency
64% ▼ -5.00%
Median HH income
$53,919
Composite
58.13/100
National rank
#1029
State rank
#167 of 656 in OH

Livability — Bettsville

Score
70/100
State rank
#458
US rank
#7571

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bettsville, OH
County
Seneca · 70,739 people
City population
762
Population (ZIP)
762
Household income
$62,794
Rent vs Own
19.5% rent · 80.5% own

Population outlook (Seneca County) Hauer SSP2

Today (2025)
54,243 people
By 2030
52,947 · -2.4%
By 2040
49,842 · -8.1%
By 2050
46,689 · -13.9%
By 2075
39,889 · -26.5%
By 2100
32,155 · -40.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 15% Two or more races 5% Native American 2%
Hispanic origin (detail)
Mexican 14% Puerto Rican 2%
Common ancestry
Italian 3% Lithuanian 3% Serbian 2%
Foreign-born
2% · Vietnam, Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Seneca

2024 margin
Solid R (+37.5) · D 30.7% · R 68.2% · Other 1.0%
2008→2024 swing
-34.8pp toward R · 2008: -2.7pp · 2024: -37.5pp
All cycles
2024: R+37.5 2020: R+34.2 2016: R+31.2 2012: R+8.4 2008: R+2.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.85%
Current HPI
197.5449
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

+11.5% since first listed
24 events — show timeline
  • 2026-05-09 Contingent FAOR
  • 2026-05-09 Contingent NORIS
  • 2026-04-02 Price Changed $144,900 FAOR
  • 2026-04-02 Price Changed $144,900 NORIS
  • 2025-11-06 Price Changed $146,900 FAOR
  • 2025-11-06 Price Changed $146,900 NORIS
  • 2025-09-15 Listed $149,900 FAOR
  • 2025-09-14 Listed $149,900 NORIS
  • 2025-09-13 Listing Removed NORIS
  • 2025-06-20 Price Changed $149,900 FAOR
  • 2025-06-20 Price Changed $149,900 NORIS
  • 2025-04-23 Price Changed $157,900 FAOR
  • 2025-04-23 Price Changed $157,900 NORIS
  • 2025-03-22 Relisted NORIS
  • 2025-03-11 Contingent NORIS
  • 2025-02-01 Price Changed $159,900 FAOR
  • 2025-02-01 Price Changed $159,900 NORIS
  • 2025-01-17 Listed $169,900 NORIS
  • 2022-06-30 Listing Removed NORIS
  • 2022-03-14 Relisted NORIS
  • 2022-02-17 Pending NORIS
  • 2022-01-08 Listed $129,900 NORIS
  • 2021-12-31 Listing Removed NORIS
  • 2021-11-15 Listed $129,900 NORIS

Property tax history

+4.6%/yr

Latest (2025): $1,041 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…