CashFlowRE
Sign in Sign up
156 US Route 250
C- Composite 50.22
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 +13.5/30.0
  • Appreciation +7.6/10.0
  • ARV discount +7.5/15.0
  • Schools +5.8/10.0
  • DSCR +4.1/10.0
  • 1% rule +3.8/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$145,000

156 US Route 250 · Polk, OH 44866
3 bd · 1.5 ba · 2,508 sqft · SingleFamily · 51 Days on market
Built 1901 0.39 ac lot $58/sqft · 60% below area

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

Listing remarks MLS

Endless potential with this large Victorian home featuring 3 bedrooms, 1.5 baths, tall ceilings, and spacious rooms on a . 40-acre lot. The property includes a storefront once used for auto parts and an impressive 40x40 free-span steel garage with two overhead doors—worth the price alone! The house needs work but could be a fantastic live/work setup for an owner-occupant, or an investment where you use the shop and rent out the home. Bring your vision and start your business here today!

Key facts

  • Live/work setup
  • Large victorian home
  • 0.39 acre lot

Tags

LARGE VICTORIAN HOMEFREE-SPAN STEEL GARAGELIVE/WORK SETUP

Property features AI

Exterior

  • Parking: Detached garage with 4 spaces
  • Utilities: Private well water; Septic tank
  • Home design: Single-family residence; 2-story
  • Construction: Wood siding; Rubber roof
  • Exterior features: Above-ground private pool; Outbuilding

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating; Natural gas heating
  • Interior features: Gas water heater; No fireplace

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 $145k.

Deal economics

  • At list price, monthly cash flow is $5 ($60/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 $127k (12.1% below list).
  • Recommended offer: $127k (12.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 59/100 on livability (#1,032 in OH) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime C-, employment C-, amenities F.
  • Ashland City (town): math 70% / reading 69% proficiency, ranked #165 of 656 in OH (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Reagan Elementary School (math 77% / reading 67%, grade A-, #323 of 1,584 statewide, top 23%, 593 students, 29% FRL); Ashland Middle School (math 71% / reading 65%, grade A-, #155 of 654 statewide, top 24%, 735 students, 34% FRL); Ashland High School (math 51% / reading 72%, grade B-, #231 of 781 statewide, top 30%, 881 students, 26% FRL).
  • Market conditions: 7 active listings in the ZIP; 61 units permitted in Ashland County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($1k loan paydown + $8k appreciation (5.2% local appreciation)).
  • Ashland County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (5.2% 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 ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 6 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.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $127,480 (12.1% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1901 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.88%
Cap rate
6.33%
Cash-on-cash
0.15%
DSCR
1.01
GRM
9.5

CMA / ARV

ARV (median comp)
$360,800
List price
$145,000
Delta
-59.81%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

5.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.5%
Equity multiple
1.87×
Total profit
$35,258
Equity at exit
$83,763
10-year hold
IRR
14.2%
Equity multiple
3.60×
Total profit
$105,686
Equity at exit
$145,899

Cash invested: $40,600 (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 44866

Home prices YoY
2.4%
Active inventory
7
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,275 medium interval (Pro) →
Mortgage (P&I)
$760
Tax est. 1.5%
$181 /mo · $2,175/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$268
Net cashflow
$5

Break-even live

Break-even rent $1,268
Max offer price $145,000
Occupancy floor 95%

Sensitivity live

Price -10% $105 -5% $55 +0% $5 +5% $-45 +10% $-95
Rent -10% $-96 -5% $-45 +0% $5 +5% $55 +10% $106
Rate -1.0pp $78 -0.5pp $42 base $5 +0.5pp $-33 +1.0pp $-71

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
$36,250
Closing costs
$4,350
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. 2026-06-21
    days on market $145,000 Active 51 DOM
  2. 2026-06-19
    days on market $145,000 Active 49 DOM
  3. 2026-06-18
    days on market $145,000 Active 48 DOM
  4. 2026-06-17
    days on market $145,000 Active 47 DOM
  5. 2026-06-16
    days on market $145,000 Active 46 DOM
  6. 2026-06-15
    days on market $145,000 Active 45 DOM
  7. 2026-06-14
    days on market $145,000 Active 43 DOM
  8. 2026-06-12
    days on market $145,000 Active 42 DOM
  9. 2026-06-09
    days on market $145,000 Active 39 DOM
  10. 2026-06-08
    days on market $145,000 Active 38 DOM
  11. 2026-06-07
    days on market $145,000 Active 37 DOM
  12. 2026-06-02
    days on market $145,000 Active 32 DOM
  13. 2026-06-01
    days on market $145,000 Active 31 DOM
  14. 2026-05-31
    days on market $145,000 Active 30 DOM
  15. 2026-05-30
    days on market $145,000 Active 29 DOM
  16. 2026-05-01
    listed $145,000 Active 497-char remark
    Show marketing remark (497 chars)

    Endless potential with this large Victorian home featuring 3 bedrooms, 1.5 baths, tall ceilings, and spacious rooms on a . 40-acre lot. The property includes a storefront once used for auto parts and an impressive 40x40 free-span steel garage with two overhead doors—worth the price alone! The house needs work but could be a fantastic live/work setup for an owner-occupant, or an investment where you use the shop and rent out the home. Bring your vision and start your business here today!

  17. 2026-05-01
    listed $145,000 Active 497-char remark
    Show marketing remark (497 chars)

    Endless potential with this large Victorian home featuring 3 bedrooms, 1.5 baths, tall ceilings, and spacious rooms on a . 40-acre lot. The property includes a storefront once used for auto parts and an impressive 40x40 free-span steel garage with two overhead doors—worth the price alone! The house needs work but could be a fantastic live/work setup for an owner-occupant, or an investment where you use the shop and rent out the home. Bring your vision and start your business here today!

  18. 2026-03-31
    historical
  19. 2025-09-19
    listed $165,000 Active
  20. 2025-09-19
    listed $165,000 Active
  21. 2025-09-18
    listed $165,000 Active
  22. 2016-12-31
    historical
  23. 2014-05-27
    listed $94,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$15,298
− Mortgage interest
−$8,122
− Property taxes
−$2,175
− Insurance
−$725
− Repairs & maintenance
−$1,224
− Management
−$1,224
− Depreciation
−$4,218
Taxable loss
−$2,390
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$574
After-tax cash flow
$634/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
Ashland City
NCES district ID
3904350
Math proficiency
70% ▼ -2.00%
Reading proficiency
69% ▼ -4.00%
Median HH income
$43,164
Composite
58.31/100
National rank
#1015
State rank
#165 of 656 in OH

Livability — Polk

Score
59/100
State rank
#1032
US rank
#20487

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Ashland · 50,679 people
Population (ZIP)
2,454
Household income
$63,125
Rent vs Own
7.5% rent · 92.5% own

Population outlook (Ashland County) Hauer SSP2

Today (2025)
52,732 people
By 2030
51,728 · -1.9%
By 2040
48,956 · -7.2%
By 2050
46,070 · -12.6%
By 2075
38,945 · -26.1%
By 2100
30,883 · -41.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98%
Common ancestry
Polish 5% Subsaharan African 3% Slovak 3%
Foreign-born
0%
Languages at home
89% English-only · German/W. Germanic 9% Spanish 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Ashland

2024 margin
Solid R (+50.0) · D 24.5% · R 74.5%
2008→2024 swing
-26.7pp toward R · 2008: -23.3pp · 2024: -50.0pp
All cycles
2024: R+50.0 2020: R+48.7 2016: R+47.8 2012: R+30.0 2008: R+23.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.18%
Current HPI
218.4241
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

+53.4% since first listed
8 events — show timeline
  • 2026-05-01 Listed $145,000 ABOR
  • 2026-05-01 Listed $145,000 MLSNOW
  • 2026-03-31 Listing Removed MLSNOW
  • 2025-09-19 Listed $165,000 MARMLS
  • 2025-09-19 Listed $165,000 ABOR
  • 2025-09-18 Listed $165,000 MLSNOW
  • 2016-12-31 Listing Removed MLSNOW
  • 2014-05-27 Listed $94,500 MLSNOW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…