3 bd · 1.5 ba ·
2,508 sqft ·
Built 1901
· SingleFamily
· Active
· 51 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,275/mo
Mortgage (P&I)
−$760
Tax + insurance
−$242
HOA
−$0
Vac / Maint / Mgmt
−$268
Net cashflow
$5/mo
Annual
$60/yr
Cap rate
6.33%
Cash-on-cash
0.15%
DSCR
1.01
1% rule
0.88%
Cash to close
$40,600
Investor read
This is a 3-bed/1.5-bath single-family listed at $145k.
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).
It's been on market 51 days — a 3% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $127k (12.1% below list) — sets the bar for 1% rule.
In year one you build about $9k of equity ($1k loan paydown + $8k appreciation (5.2% local appreciation)).
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).
Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 7 active listings in the ZIP; 61 units permitted in Ashland County in 2024 (0 in 5+ unit buildings).
Ashland County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
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.
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.
Questions for listing agent
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?
Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-N7Q57XE4QMG8SA
· Data 18 h agocashflowre.app · 2026-05-29