CashFlowRE
Sign in Sign up
222 9th St
C- Composite 53.83
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 +15.0/30.0
  • Appreciation +8.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$24,900

222 9th St · Malta, OH 43758
3 bd · 1.0 ba · 1,260 sqft · SingleFamily public records · 3 Days on market
Built 1900 7,405 sqft lot

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

Listing remarks MLS

Opportunity awaits at this corner lot property located on 9th Street in Malta, Ohio! This fixer-upper offers tremendous potential for investors, flippers, or buyers looking to create their dream home at an affordable price. The home appears to have solid bones and provides a great foundation for renovation and customization. In addition to the house, the property includes a mobile home that will need to be removed, creating even more possibilities for the lot. Whether you're searching for your next fix-and-flip project or a reasonably priced home where you can build equity while making improvements over time, this property is worth a look. Bring your vision, tools, and ideas—the potential is here! Situated on a desirable corner lot, this property offers space, opportunity, and endless possibilities. Selling AS-IS, WHERE-IS due to the condition of the home. Don't miss your chance to transform this property into something special! "Calling all investors, flippers, and handy homeowners—this Malta fixer-upper is packed with potential!" The seller is the great aunt of OLREA.

Key facts

  • Solid bones
  • Corner lot
  • Fixer-upper

Tags

CORNER LOTFIXER-UPPERSOLID BONESFOUNDATION FOR RENOVATION

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One and one-half levels; No shared/common walls; Built in 1900
  • Construction: Block foundation; Built in 1900
  • Exterior features: Block foundation; Lot approximately 0.17 acre

Interior

  • Bedrooms: 1 main-level bedroom
  • Flooring: Wood flooring; Laminate flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heating present
  • Interior features: Partial basement; 1,260 total living area

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/1.0-bath single-family listed at $25k.

Deal economics

  • At list price, monthly cash flow is $718 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $25k).

Location & tenants

  • Location reads 63/100 on livability (#835 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D, amenities F.
  • Morgan Local (rural): math 46% / reading 60% proficiency, ranked #420 of 656 in OH (top 64%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: West Elementary School (math 47% / reading 57%, grade C-, #851 of 1,584 statewide, top 56%, 278 students, 43% FRL); Morgan Junior High School (math 37% / reading 61%, grade C-, #426 of 654 statewide, top 66%, 257 students, 58% FRL); Morgan High School (math 32% / reading 52%, grade F, #497 of 781 statewide, top 66%, 519 students, 30% FRL).
  • Market conditions: 17 active listings in the ZIP; 34 units permitted in Morgan County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($172 loan paydown + $2k appreciation (7.6% local appreciation)).
  • Morgan County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (7.6% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $15k; list at $25k implies a 66% 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 $24,900

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
4.57%
Cap rate
40.91%
Cash-on-cash
123.65%
DSCR
6.50
GRM
1.8

CMA / ARV

ARV (on-the-fly)
$183,960
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1096 N Kennebec Ave 0.58mi 3/2.0 1,264 (+0%) 8mo $185,000 $146 62
20 2nd St 0.61mi 3/2.0 1,196 (-5%) 6mo $178,500 $149 54
115 Poplar Dr 0.61mi 3/2.5 1,334 (+6%) 13mo $179,000 $134 45

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

Projected returns pro-forma

7.56% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.94×
Total profit
$55,344
Equity at exit
$18,184
10-year hold
IRR
Equity multiple
19.16×
Total profit
$126,621
Equity at exit
$35,418

Cash invested: $6,972 (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 43758

Home prices YoY
4.2%
Active inventory
17
Price-to-rent
1.8×

Monthly cashflow live

Estimated rent
$1,137 medium interval (Pro) →
Mortgage (P&I)
$131
Tax from tax record
$39 /mo · $468/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$718

Break-even live

Break-even rent $228
Max offer price $24,900
Occupancy floor 32%

Sensitivity live

Price -10% $732 -5% $725 +0% $718 +5% $711 +10% $704
Rent -10% $629 -5% $673 +0% $718 +5% $763 +10% $808
Rate -1.0pp $731 -0.5pp $725 base $718 +0.5pp $712 +1.0pp $705

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
$6,225
Closing costs
$747
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 3 events

  1. 2026-06-12
    statusdays on market $24,900 Pending 3 DOM
  2. 2026-06-09
    remarks 699-char remark
    Show marketing remark (1111 chars)

    Opportunity awaits at this corner lot property located on 9th Street in Malta, Ohio! This fixer-upper offers tremendous potential for investors, flippers, or buyers looking to create their dream home at an affordable price. The home appears to have solid bones and provides a great foundation for renovation and customization. In addition to the house, the property includes a mobile home that will need to be removed, creating even more possibilities for the lot. Whether you're searching for your next fix-and-flip project or a reasonably priced home where you can build equity while making improvements over time, this property is worth a look. Bring your vision, tools, and ideas—the potential is here! Situated on a desirable corner lot, this property offers space, opportunity, and endless possibilities. Selling AS-IS, WHERE-IS due to the condition of the home. Don't miss your chance to transform this property into something special! "Calling all investors, flippers, and handy homeowners—this Malta fixer-upper is packed with potential!" The seller is the great aunt of OLREA.

  3. 2026-06-09
    listed $24,900 Active 1 DOM
    Show marketing remark (1111 chars)

    Opportunity awaits at this corner lot property located on 9th Street in Malta, Ohio! This fixer-upper offers tremendous potential for investors, flippers, or buyers looking to create their dream home at an affordable price. The home appears to have solid bones and provides a great foundation for renovation and customization. In addition to the house, the property includes a mobile home that will need to be removed, creating even more possibilities for the lot. Whether you're searching for your next fix-and-flip project or a reasonably priced home where you can build equity while making improvements over time, this property is worth a look. Bring your vision, tools, and ideas—the potential is here! Situated on a desirable corner lot, this property offers space, opportunity, and endless possibilities. Selling AS-IS, WHERE-IS due to the condition of the home. Don't miss your chance to transform this property into something special! "Calling all investors, flippers, and handy homeowners—this Malta fixer-upper is packed with potential!" The seller is the great aunt of OLREA.

ⓘ 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
$468 · $39/mo
Projected year-2 tax
$468 · $39/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 4/10 Moderate 7 d/yr ≥98°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$13,646
− Mortgage interest
−$1,395
− Property taxes
−$468
− Insurance
−$124
− Repairs & maintenance
−$1,092
− Management
−$1,092
− Depreciation
−$724
Taxable income
$8,751
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,100
After-tax cash flow
$6,520/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
Morgan Local
NCES district ID
3904877
Math proficiency
46% ▼ -20.00%
Reading proficiency
60% ▼ -9.00%
Median HH income
$36,523
Composite
43.93/100
National rank
#2907
State rank
#420 of 656 in OH

Livability — Malta

Score
63/100
State rank
#835
US rank
#15616

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Malta, OH
County
Morgan · 19,509 people
Population (ZIP)
2,900
Household income
$56,477
Rent vs Own
16.4% rent · 83.6% own
Severe rent burden
10.9

Population outlook (Morgan County) Hauer SSP2

Today (2025)
14,024 people
By 2030
13,485 · -3.8%
By 2040
12,222 · -12.8%
By 2050
10,912 · -22.2%
By 2075
8,181 · -41.7%
By 2100
5,838 · -58.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Black 3% Two or more races 2%
Common ancestry
Serbian 3%
Foreign-born
1%
Languages at home
95% English-only · German/W. Germanic 4%

Political lean MEDSL · Morgan

2024 margin
Solid R (+53.2) · D 23.0% · R 76.2%
2008→2024 swing
-46.0pp toward R · 2008: -7.2pp · 2024: -53.2pp
All cycles
2024: R+53.2 2020: R+48.4 2016: R+41.4 2012: R+6.0 2008: R+7.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.56%
Current HPI
188.0191
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

+66.0% since first listed
3 events — show timeline
  • 2026-06-09 Listed $24,900 CBRMLS
  • 2026-06-09 Listed $24,900 MLSNOW
  • 1993-02-23 Sold (Public Records) $15,000 Public Records

Property tax history

-1.2%/yr

Latest (2025): $468 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…