CashFlowRE
Sign in Sign up
1264 Linden Ave
D Composite 44.97
Why this score? — see what drove the D 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 +14.0/30.0
  • ARV discount +11.1/15.0
  • DSCR +4.3/10.0
  • Livability +3.7/5.0
  • Rent growth +3.6/5.0
  • 1% rule +3.1/10.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

1264 Linden Ave · Zanesville, OH 43701
2 bd · 1.0 ba · 1,512 sqft · SingleFamily public records · 68 Days on market
Built 1901 3,005 sqft lot $93/sqft · 8% below area Est $152k · 8% under ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fully renovated 2-bedroom property offering a rare combination of residential comfort, investment potential, and high-visibility location. Situated in a commercial corridor while maintaining residential zoning, this property provides flexibility for homeowners, investors, or potential small business use such as an office, boutique, or live/workspace (buyer to verify). This 1,500+ sq ft home has been extensively updated and is truly move-in ready. Major improvements include a newer roof, furnace, central air, vinyl siding, updated plumbing and electrical, along with new replacement windows, interior and exterior doors, flooring, and a completely remodeled kitchen featuring new cabinetry and countertops. Additional updates include new gutters and modern fixtures throughout. The functional layout offers a spacious living room with decorative fireplace, formal dining area, and multiple rooms that can easily adapt to private offices, workspace, or traditional living. Main floor laundry adds convenience, while the full basement provides excellent storage or future expansion potential. Positioned along a well-traveled route with easy access to major roads, shopping, and local amenities, this property delivers both immediate usability and long-term upside. Whether you’re looking for a move-in ready home, a turnkey investment, or a space to grow your business, this property checks all the boxes. Off Street Parking

Key facts

  • Fully renovated
  • Residential zoning
  • Newer roof

Tags

FULLY RENOVATEDHIGH VISIBILITY LOCATIONCOMMERCIAL CORRIDORRESIDENTIAL ZONINGMOVE IN READYNEWER ROOF

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-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $-37 ($-445/yr) — negative.
  • To cash-flow at today's rent, offer at most $133k (4.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $113k (19.1% below list).
  • Recommended offer: $113k (19.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.3% in Zanesville — 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 74/100 on livability (#290 in OH, #4,764 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, crime D, commute F.
  • Zanesville City (town): math 29% / reading 38% proficiency, ranked #570 of 656 in OH (top 87%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.2%/yr); 299 active listings in the ZIP; 140 units permitted in Muskingum County in 2024 (100 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Muskingum County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 3y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1901 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,113 (19.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.81%
Cap rate
6.45%
Cash-on-cash
0.57%
DSCR
1.03
GRM
10.3

CMA / ARV

ARV (median comp)
$152,205
List price
$139,900
Delta
-8.08%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1404 Euclid Ave 0.21mi 3/1.5 (+1) 1,520 (+0%) 3mo $229,900 $151 80
1417 Central Ave 0.18mi 2/2.0 1,424 (-6%) 6mo $155,000 $109 73
637 Lenox Ave 0.42mi 3/2.0 (+1) 1,504 (-0%) 0mo $250,000 $166 70
1321 Hazel Ave 0.54mi 3/1.0 (+1) 1,584 (+5%) 3mo $175,000 $110 59
714 Saint Louis Ave 0.51mi 3/1.5 (+1) 1,416 (-6%) 7mo $124,950 $88 53
513 Van Horn Ave 0.34mi 3/1.0 (+1) 1,303 (-14%) 7mo $126,855 $97 50
1910 Euclid Ave 0.53mi 3/2.0 (+1) 1,394 (-8%) 4mo $200,000 $143 50
629 Caldwell St 0.60mi 2/1.0 1,352 (-11%) 9mo $200,000 $148 47
2035 Wilmer St 0.73mi 3/1.0 (+1) 1,400 (-7%) 5mo $155,000 $111 45
1630 Marion 0.64mi 3/1.5 (+1) 1,378 (-9%) 7mo $295,000 $214 42
810 Brown St 0.60mi 3/2.5 (+1) 1,366 (-10%) 9mo $239,000 $175 38
736 Elberon Ave 0.71mi 3/2.0 (+1) 1,680 (+11%) 6mo $105,000 $63 34

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

Projected returns pro-forma

-3.0% appreciation · 4.23% rent growth · sell at horizon

5-year hold
IRR
-16.9%
Equity multiple
0.40×
Total profit
$-23,618
Equity at exit
$20,860
10-year hold
IRR
-6.7%
Equity multiple
0.55×
Total profit
$-17,664
Equity at exit
$12,096

Cash invested: $39,172 (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 43701

Home prices YoY
-23.2%
Rents YoY
4.2%
Active inventory
299
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,131 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$83 /mo · $998/yr
Insurance
$58
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$-37

Break-even live

Break-even rent $1,178
Max offer price $133,354
Occupancy floor 98%

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
$34,975
Closing costs
$4,197
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 38 events

  1. 2026-06-19
    days on market $139,900 Active 68 DOM
  2. 2026-06-18
    days on market $139,900 Active 67 DOM
  3. 2026-06-17
    days on market $139,900 Active 66 DOM
  4. 2026-06-16
    days on market $139,900 Active 65 DOM
  5. 2026-06-15
    days on market $139,900 Active 64 DOM
  6. 2026-06-14
    days on market $139,900 Active 62 DOM
  7. 2026-06-12
    days on market $139,900 Active 61 DOM
  8. 2026-06-09
    days on market $139,900 Active 58 DOM
  9. 2026-06-08
    days on market $139,900 Active 57 DOM
  10. 2026-06-07
    days on market $139,900 Active 56 DOM
  11. 2026-06-05
    days on market $139,900 Active 53 DOM
  12. 2026-06-02
    days on market $139,900 Active 51 DOM
  13. 2026-06-01
    days on market $139,900 Active 50 DOM
  14. 2026-05-31
    price $139,900 Active 49 DOM
  15. 2026-05-31
    days on market $144,900 Active 49 DOM
  16. 2026-05-30
    days on market $144,900 Active 48 DOM
  17. 2026-04-29
    price $144,900 1434-char remark
    Show marketing remark (1434 chars)

    Fully renovated 2-bedroom property offering a rare combination of residential comfort, investment potential, and high-visibility location. Situated in a commercial corridor while maintaining residential zoning, this property provides flexibility for homeowners, investors, or potential small business use such as an office, boutique, or live/workspace (buyer to verify). This 1,500+ sq ft home has been extensively updated and is truly move-in ready. Major improvements include a newer roof, furnace, central air, vinyl siding, updated plumbing and electrical, along with new replacement windows, interior and exterior doors, flooring, and a completely remodeled kitchen featuring new cabinetry and countertops. Additional updates include new gutters and modern fixtures throughout. The functional layout offers a spacious living room with decorative fireplace, formal dining area, and multiple rooms that can easily adapt to private offices, workspace, or traditional living. Main floor laundry adds convenience, while the full basement provides excellent storage or future expansion potential. Positioned along a well-traveled route with easy access to major roads, shopping, and local amenities, this property delivers both immediate usability and long-term upside. Whether you’re looking for a move-in ready home, a turnkey investment, or a space to grow your business, this property checks all the boxes. Off Street Parking

  18. 2026-04-12
    listed $149,900 Active 1434-char remark
    Show marketing remark (1434 chars)

    Fully renovated 2-bedroom property offering a rare combination of residential comfort, investment potential, and high-visibility location. Situated in a commercial corridor while maintaining residential zoning, this property provides flexibility for homeowners, investors, or potential small business use such as an office, boutique, or live/workspace (buyer to verify). This 1,500+ sq ft home has been extensively updated and is truly move-in ready. Major improvements include a newer roof, furnace, central air, vinyl siding, updated plumbing and electrical, along with new replacement windows, interior and exterior doors, flooring, and a completely remodeled kitchen featuring new cabinetry and countertops. Additional updates include new gutters and modern fixtures throughout. The functional layout offers a spacious living room with decorative fireplace, formal dining area, and multiple rooms that can easily adapt to private offices, workspace, or traditional living. Main floor laundry adds convenience, while the full basement provides excellent storage or future expansion potential. Positioned along a well-traveled route with easy access to major roads, shopping, and local amenities, this property delivers both immediate usability and long-term upside. Whether you’re looking for a move-in ready home, a turnkey investment, or a space to grow your business, this property checks all the boxes. Off Street Parking

  19. 2026-03-26
    historical
  20. 2025-11-21
    price $159,000
  21. 2025-09-30
    price $162,000
  22. 2025-09-13
    listed $167,000 Active
  23. 2025-09-02
    historical
  24. 2025-09-01
    historical
  25. 2025-06-28
    listed $167,000 Active
  26. 2025-06-23
    price $167,000
  27. 2025-05-26
    listed $175,000 Active
  28. 2025-05-19
    historical
  29. 2025-03-12
    price $175,000
  30. 2025-02-28
    price $185,000
  31. 2025-02-05
    price $187,900
  32. 2025-01-18
    price $194,900
  33. 2024-12-17
    listed $199,900 Active
  34. 2023-04-18
    historical
  35. 2023-01-30
    status Active
  36. 2023-01-20
    listed Contingent
  37. 2023-01-19
    listed $61,000
  38. 2021-10-05
    soldstatus $155,000

ⓘ 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
$998 · $83/mo
Projected year-2 tax
$1,590 · $133/mo
Expected delta
+$592/yr (+$49/mo · 59.3%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% 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 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$13,574
− Mortgage interest
−$7,837
− Property taxes
−$998
− Insurance
−$1,366
− Repairs & maintenance
−$1,086
− Management
−$1,086
− Depreciation
−$4,070
Taxable loss
−$2,869
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$688
After-tax cash flow
$244/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
Zanesville City
NCES district ID
3904517
Math proficiency
29% ▼ -19.00%
Reading proficiency
38% ▼ -11.00%
Median HH income
$29,695
Composite
27.13/100
National rank
#7035
State rank
#570 of 656 in OH

Livability — Zanesville

Score
74/100
State rank
#290
US rank
#4764

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Zanesville, OH
County
Muskingum County · 56,402 people
City population
56,402
Metro
Zanesville, OH
Population (ZIP)
56,402
Household income
$57,565
Rent vs Own
36.6% rent · 63.4% own
Severe rent burden
1619.0

Population outlook (Muskingum County) Hauer SSP2

Today (2025)
85,625 people
By 2030
84,592 · -1.2%
By 2040
81,288 · -5.1%
By 2050
76,751 · -10.4%
By 2075
64,143 · -25.1%
By 2100
47,598 · -44.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 6% Black 4% Hispanic / Latino 2%
Common ancestry
Slovak 2% Iranian 1% Italian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Muskingum

2024 margin
Solid R (+43.9) · D 27.6% · R 71.6%
2008→2024 swing
-36.7pp toward R · 2008: -7.2pp · 2024: -43.9pp
All cycles
2024: R+43.9 2020: R+39.3 2016: R+35.0 2012: R+7.0 2008: R+7.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -90.41%
Current HPI
298.9994
Rent YoY
▲ 4.23%
Metro
Zanesville, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

-6.5% since first listed
22 events — show timeline
  • 2026-04-29 Price Changed $144,900 MLSNOW
  • 2026-04-12 Listed $149,900 MLSNOW
  • 2026-03-26 Listing Removed MLSNOW
  • 2025-11-21 Price Changed $159,000 MLSNOW
  • 2025-09-30 Price Changed $162,000 MLSNOW
  • 2025-09-13 Listed $167,000 MLSNOW
  • 2025-09-02 Listing Removed CBRMLS
  • 2025-09-01 Listing Removed MLSNOW
  • 2025-06-28 Listed $167,000 CBRMLS
  • 2025-06-23 Price Changed $167,000 MLSNOW
  • 2025-05-26 Listed $175,000 MLSNOW
  • 2025-05-19 Listing Removed MLSNOW
  • 2025-03-12 Price Changed $175,000 MLSNOW
  • 2025-02-28 Price Changed $185,000 MLSNOW
  • 2025-02-05 Price Changed $187,900 MLSNOW
  • 2025-01-18 Price Changed $194,900 MLSNOW
  • 2024-12-17 Listed $199,900 MLSNOW
  • 2023-04-18 Listing Removed MLSNOW
  • 2023-01-30 Relisted MLSNOW
  • 2023-01-20 Listed MLSNOW
  • 2023-01-19 Listed $61,000 MLSNOW
  • 2021-10-05 Sold (Public Records) $155,000 Public Records

Property tax history

+4.9%/yr

Latest (2025): $998 · +40.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…