CashFlowRE
Sign in Sign up
1209 S 10th St
D- Composite 39.61
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 +15.0/30.0
  • DSCR +4.6/10.0
  • Schools +4.6/10.0
  • 1% rule +3.7/10.0
  • Livability +3.6/5.0
  • ARV discount +3.1/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

1209 S 10th St · Ironton, OH 45638
3 bd · 1.5 ba · 1,304 sqft · SingleFamily public records · 4 Days on market
Built 1952 7,841 sqft lot $100/sqft · 10% above area Est $118k · 10% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This brick ranch with 1,300+ sq ft located in close proximity to nice amenities is available to purchase. This 3 bedroom & 1 bath home with full basement & 1 car attached garage has hardwood floors, spacious sized rooms, wood burning fireplace, breakfast nook & a large back yard.

Key facts

  • Hardwood floors
  • Updated bathroom
  • 7,841 sq ft lot

Tags

HARDWOOD FLOORSUPDATED BATHROOMFULL UNFINISHED BASEMENTEXPANSIVE LOWER LEVEL

Property features AI

Finance

  • Other: Property type: Residential
  • Financial info: No financial details provided
  • HOA & community: No HOA information specified

Exterior

  • Parking: Attached garage (1 car); Off-street parking
  • Security: No security features specified
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Single story
  • Construction: Brick and vinyl siding exterior; Metal roof
  • Exterior features: Deck; Porch; Level lot

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Bedrooms: Bedrooms not specified
  • Flooring: Vinyl flooring; Wood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (natural gas); Central air conditioning; Has basement (full, unfinished)
  • Interior features: Living room fireplace
  • Laundry & utility: Washer/dryer not specified

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 $130k.

Deal economics

  • At list price, monthly cash flow is $41 ($490/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 $113k (13.0% below list).
  • Recommended offer: $113k (13.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 5.1% in Ironton — 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 72/100 on livability (#354 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: amenities F, commute F, employment D-.
  • Ironton City School District (suburban): math 54% / reading 58% proficiency, ranked #382 of 656 in OH (top 58%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 84 active listings in the ZIP; 18 units permitted in Lawrence County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Lawrence County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 4y 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.
  • Current owner paid $100k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,108 (13.0% below list)

Questions for the listing agent

  1. Built in 1952 — 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. 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?
  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
0.87%
Cap rate
6.67%
Cash-on-cash
1.35%
DSCR
1.06
GRM
9.6

CMA / ARV

ARV (median comp)
$118,384
List price
$130,000
Delta
9.81%
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
914 S 8th Street St 0.26mi 3/1.0 1,315 (+1%) 2mo $62,500 $48 83
913 South 8th St 0.24mi 3/2.5 1,296 (-1%) 1mo $207,000 $160 83
1116 South 8th St 0.17mi 3/2.0 1,358 (+4%) 3mo $170,000 $125 80
1222 Osage Ct 0.19mi 3/2.0 1,374 (+5%) 8mo $180,000 $131 74
609 Spruce St 0.25mi 3/2.0 1,200 (-8%) 1mo $128,500 $107 72
1703 S 5th St 0.48mi 3/1.5 1,296 (-1%) 8mo $185,000 $143 70
1619 S 6th St 0.41mi 3/1.0 1,352 (+4%) 4mo $146,000 $108 69
721 Chestnut St 0.24mi 3/1.0 1,410 (+8%) 7mo $1 67
914 Pine St St 0.12mi 3/1.0 1,113 (-15%) 8mo $75,000 $67 61
323 Neal Ave 0.63mi 2/1.0 (-1) 1,273 (-2%) 2mo $101,000 $79 58
1412 S 4th St 0.44mi 3/1.0 1,136 (-13%) 1mo $128,600 $113 55
707 Mastin Ave 0.56mi 3/2.0 1,200 (-8%) 7mo $165,000 $138 52

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-14.2%
Equity multiple
0.49×
Total profit
$-18,474
Equity at exit
$19,383
10-year hold
IRR
-5.4%
Equity multiple
0.65×
Total profit
$-12,780
Equity at exit
$11,240

Cash invested: $36,400 (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 45638

Home prices YoY
-19.6%
Active inventory
84
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,131 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$117 /mo · $1,401/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$41

Break-even live

Break-even rent $1,079
Max offer price $130,000
Occupancy floor 91%

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
$32,500
Closing costs
$3,900
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 10 events

  1. 2026-05-02
    status Pending 804-char remark
  2. 2026-04-28
    listed $130,000 Active 804-char remark
  3. 2023-03-08
    soldstatus $100,000
  4. 2023-03-01
    soldstatus $100,000 Closed 298-char remark
    Show marketing remark (298 chars)

    This brick ranch with 1,300+ sq ft located in close proximity to nice amenities is available to purchase. This 3 bedroom & 1 bath home with full basement & 1 car attached garage has hardwood floors, spacious sized rooms, wood burning fireplace, breakfast nook & a large back yard.

  5. 2023-03-01
    soldstatus $100,000
    Show marketing remark (298 chars)

    This brick ranch with 1,300+ sq ft located in close proximity to nice amenities is available to purchase. This 3 bedroom & 1 bath home with full basement & 1 car attached garage has hardwood floors, spacious sized rooms, wood burning fireplace, breakfast nook & a large back yard.

  6. 2023-01-26
    historical Active Under Contract 298-char remark
    Show marketing remark (298 chars)

    This brick ranch with 1,300+ sq ft located in close proximity to nice amenities is available to purchase. This 3 bedroom & 1 bath home with full basement & 1 car attached garage has hardwood floors, spacious sized rooms, wood burning fireplace, breakfast nook & a large back yard.

  7. 2022-12-25
    status Active 298-char remark
    Show marketing remark (298 chars)

    This brick ranch with 1,300+ sq ft located in close proximity to nice amenities is available to purchase. This 3 bedroom & 1 bath home with full basement & 1 car attached garage has hardwood floors, spacious sized rooms, wood burning fireplace, breakfast nook & a large back yard.

  8. 2022-12-19
    historical Active Under Contract 298-char remark
    Show marketing remark (298 chars)

    This brick ranch with 1,300+ sq ft located in close proximity to nice amenities is available to purchase. This 3 bedroom & 1 bath home with full basement & 1 car attached garage has hardwood floors, spacious sized rooms, wood burning fireplace, breakfast nook & a large back yard.

  9. 2022-12-13
    listed $99,000 Active 298-char remark
    Show marketing remark (298 chars)

    This brick ranch with 1,300+ sq ft located in close proximity to nice amenities is available to purchase. This 3 bedroom & 1 bath home with full basement & 1 car attached garage has hardwood floors, spacious sized rooms, wood burning fireplace, breakfast nook & a large back yard.

  10. 2022-12-13
    listed $99,000
    Show marketing remark (298 chars)

    This brick ranch with 1,300+ sq ft located in close proximity to nice amenities is available to purchase. This 3 bedroom & 1 bath home with full basement & 1 car attached garage has hardwood floors, spacious sized rooms, wood burning fireplace, breakfast nook & a large back yard.

ⓘ 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
$1,401 · $117/mo
Projected year-2 tax
$1,715 · $143/mo
Expected delta
+$313/yr (+$26/mo · 22.4%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$13,573
− Mortgage interest
−$7,282
− Property taxes
−$1,401
− Insurance
−$650
− Repairs & maintenance
−$1,086
− Management
−$1,086
− Depreciation
−$3,782
Taxable loss
−$1,714
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$411
After-tax cash flow
$902/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
Ironton City School District
NCES district ID
3904414
Math proficiency
54% ▼ -10.00%
Reading proficiency
58% ▼ -7.00%
Median HH income
$32,999
Composite
46.13/100
National rank
#2505
State rank
#382 of 656 in OH

Livability — Ironton

Score
72/100
State rank
#354
US rank
#5718

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ironton, OH
County
Lawrence · 57,020 people
Metro
Huntington-Ashland, WV-KY-OH
Population (ZIP)
19,921
Household income
$49,544
Rent vs Own
32.4% rent · 67.6% own
Severe rent burden
10.7

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
57,915 people
By 2030
55,650 · -3.9%
By 2040
50,523 · -12.8%
By 2050
45,103 · -22.1%
By 2075
32,441 · -44.0%
By 2100
21,754 · -62.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Black 1%
Common ancestry
Slovak 2% Iranian 2% Lithuanian 1%
Foreign-born
0%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+50.5) · D 24.4% · R 74.9%
2008→2024 swing
-35.2pp toward R · 2008: -15.3pp · 2024: -50.5pp
All cycles
2024: R+50.5 2020: R+45.6 2016: R+43.9 2012: R+15.5 2008: R+15.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -48.00%
Current HPI
196.7459
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

+31.3% since first listed
10 events — show timeline
  • 2026-05-02 Pending HBRMLS
  • 2026-04-28 Listed $130,000 HBRMLS
  • 2023-03-08 Sold (Public Records) $100,000 Public Records
  • 2023-03-01 Sold (MLS) $100,000 HBRMLS
  • 2023-03-01 Sold (MLS) $100,000 AABOR
  • 2023-01-26 Contingent AABOR
  • 2022-12-25 Relisted AABOR
  • 2022-12-19 Contingent AABOR
  • 2022-12-13 Listed $99,000 HBRMLS
  • 2022-12-13 Listed $99,000 AABOR

Property tax history

+7.0%/yr

Latest (2025): $1,401 · +14.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…