CashFlowRE
Sign in Sign up
1708 W 8th St
B Composite 71.55
Why this score? — see what drove the B 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 +28.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +6.9/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$109,900

1708 W 8th St · Ashtabula, OH 44004
3 bd · 1.0 ba · 932 sqft · SingleFamily public records · 55 Days on market
Built 1916 5,009 sqft lot $118/sqft · 20% below area Est $138k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Unlock the potential south of the Harbor! Positioned just a short distance from the vibrant Bridge Street district and the shore of Walnut Beach Park, this 1.5-story bungalow offers the rare opportunity to finish a high-end renovation exactly to your taste. Forget the "unseen" worries of older homes. The heavy lifting and expensive structural work have already been tackled with precision. Step inside to find a home reborn from the inside out. The residence feature updated 100-amp service with a new exterior meter socket, new Pella windows, and updated plumbing already roughed-in for the kitchen and bathroom. Much of the interior has been professionally drywalled and sanded, provid

Key facts

  • High end renovation
  • New pella windows
  • Updated plumbing

Tags

HIGH END RENOVATIONUPDATED 100 AMP SERVICENEW PELLA WINDOWSUPDATED PLUMBINGPROFESSIONALLY DRYWALLEDNEWLY CONSTRUCTED REAR DECK

Property features AI

Finance

  • HOA & community: Neighborhood amenities include street lights and sidewalks

Exterior

  • Parking: Attached garage with 1 car space; Driveway and on-street parking
  • Utilities: Public water; Public sewer; Public power (standard utility connections)
  • Home design: 2-story home; Faces north; Property listed as fixer
  • Construction: Wood siding exterior; Asphalt/fiberglass roof; Block foundation; Built according to public records
  • Exterior features: Covered front porch; Deck; Wood backyard fence; Other structure: garage

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: Three bedrooms on the second floor
  • Flooring: Wood flooring throughout primary living areas and bedrooms; Other flooring in bathroom
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced-air heating (gas)
  • Interior features: Double-pane windows; High ceilings in the living room; Full unfinished basement
  • Laundry & utility: Basement utility space

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 $110k.

Deal economics

  • At list price, monthly cash flow is $363 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.3% vs local median 8.2% in Ashtabula — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 71/100 on livability (#420 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: schools C-, amenities F, commute F.
  • Ashtabula Area City (town): math 24% / reading 35% proficiency, ranked #588 of 656 in OH (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 162 active listings in the ZIP; 155 units permitted in Ashtabula County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($50k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Ashtabula County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 21y 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 $71k; list at $110k implies a 55% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $106,603 (3.0% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1916 — 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. 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.
  5. 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.
  6. 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
1.19%
Cap rate
10.26%
Cash-on-cash
14.16%
DSCR
1.63
GRM
7.0

CMA / ARV

ARV (median comp)
$137,882
List price
$109,900
Delta
-20.29%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1627 W 6th St 0.15mi 2/1.0 (-1) 938 (+1%) 7mo $159,900 $170 81
1733 W 7th St W 0.09mi 2/1.0 (-1) 864 (-7%) 3mo $102,000 $118 76
710 Myrtle Ave 0.25mi 2/1.0 (-1) 992 (+6%) 5mo $105,000 $106 68
1651 W 3rd St 0.32mi 3/1.0 1,025 (+10%) 5mo $90,000 $88 64
605 Ohio Ave 0.18mi 3/1.0 1,038 (+11%) 11mo $134,000 $129 64
1812 W 9th St 0.13mi 3/1.5 1,056 (+13%) 15mo $154,000 $146 58
809 Norman Ave 0.49mi 2/1.0 (-1) 976 (+5%) 8mo $164,000 $168 57
1420 Michigan Ave 0.54mi 2/1.0 (-1) 941 (+1%) 14mo $121,000 $129 57
1403 Ohio Ave 0.53mi 2/1.0 (-1) 1,008 (+8%) 5mo $140,000 $139 53
1501 W 19th St 0.72mi 3/1.5 864 (-7%) 6mo $180,000 $208 47
2226 W 13th St 0.56mi 2/1.0 (-1) 1,005 (+8%) 11mo $175,000 $174 46
1408 Allen Ave 0.67mi 2/1.5 (-1) 912 (-2%) 17mo $145,000 $159 44

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
4.4%
Equity multiple
1.17×
Total profit
$5,291
Equity at exit
$16,386
10-year hold
IRR
13.9%
Equity multiple
2.11×
Total profit
$34,260
Equity at exit
$9,502

Cash invested: $30,772 (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 44004

Home prices YoY
-30.5%
Active inventory
162
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,312 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$52 /mo · $618/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$363

Break-even live

Break-even rent $853
Max offer price $109,900
Occupancy floor 67%

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
$27,475
Closing costs
$3,297
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 25 events

  1. 2026-06-18
    days on market $109,900 Active 55 DOM
  2. 2026-06-17
    days on market $109,900 Active 54 DOM
  3. 2026-06-16
    days on market $109,900 Active 53 DOM
  4. 2026-06-15
    days on market $109,900 Active 52 DOM
  5. 2026-06-13
    days on market $109,900 Active 50 DOM
  6. 2026-06-12
    days on market $109,900 Active 49 DOM
  7. 2026-06-09
    days on market $109,900 Active 46 DOM
  8. 2026-06-08
    days on market $109,900 Active 45 DOM
  9. 2026-06-07
    days on market $109,900 Active 44 DOM
  10. 2026-06-07
    days on market $109,900 Active 43 DOM
  11. 2026-06-04
    days on market $109,900 Active 40 DOM
  12. 2026-06-02
    days on market $109,900 Active 39 DOM
  13. 2026-06-01
    days on market $109,900 Active 38 DOM
  14. 2026-05-31
    days on market $109,900 Active 37 DOM
  15. 2026-04-24
    listed $109,900 Active 1341-char remark
  16. 2025-11-05
    historical
  17. 2025-10-09
    price $116,000
  18. 2025-08-25
    listed $119,900 Active
  19. 2025-02-28
    historical
  20. 2024-08-30
    listed $129,000 Active
  21. 2024-01-15
    historical
  22. 2023-10-11
    listed $89,900 Active
  23. 2005-12-30
    soldstatus $70,700
  24. 2005-12-30
    soldstatus $70,700
  25. 2005-09-09
    listed $74,900

ⓘ 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
$618 · $52/mo
Projected year-2 tax
$1,166 · $97/mo
Expected delta
+$548/yr (+$46/mo · 88.6%)

ⓘ 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 3/10 Moderate 7 d/yr ≥93°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 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
$15,750
− Mortgage interest
−$6,156
− Property taxes
−$618
− Insurance
−$550
− Repairs & maintenance
−$1,260
− Management
−$1,260
− Depreciation
−$3,197
Taxable income
$2,709
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$650
After-tax cash flow
$3,708/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
Ashtabula Area City
NCES district ID
3904351
Math proficiency
24% ▼ -27.00%
Reading proficiency
35% ▼ -13.00%
Median HH income
$34,812
Composite
24.3/100
National rank
#7712
State rank
#588 of 656 in OH

Livability — Ashtabula

Score
71/100
State rank
#420
US rank
#6883

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ashtabula, OH
County
Ashtabula · 97,617 people
City population
31,076
Metro
Cleveland, OH
Population (ZIP)
31,076
Household income
$49,507
Rent vs Own
32.7% rent · 67.3% own
Severe rent burden
14.1

Population outlook (Ashtabula County) Hauer SSP2

Today (2025)
92,950 people
By 2030
89,146 · -4.1%
By 2040
80,715 · -13.2%
By 2050
72,270 · -22.2%
By 2075
55,780 · -40.0%
By 2100
40,928 · -56.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Hispanic / Latino 9% Two or more races 7% Black 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 5%
Common ancestry
Romanian 4% Iranian 2% Slovak 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · Ashtabula

2024 margin
Strong R (+28.4) · D 35.4% · R 63.8%
2008→2024 swing
-41.9pp toward R · 2008: 13.5pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+23.5 2016: R+19.0 2012: D+12.1 2008: D+13.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -114.51%
Current HPI
260.7146
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

+46.7% since first listed
11 events — show timeline
  • 2026-04-24 Listed $109,900 MLSNOW
  • 2025-11-05 Listing Removed MLSNOW
  • 2025-10-09 Price Changed $116,000 MLSNOW
  • 2025-08-25 Listed $119,900 MLSNOW
  • 2025-02-28 Listing Removed MLSNOW
  • 2024-08-30 Listed $129,000 MLSNOW
  • 2024-01-15 Listing Removed MLSNOW
  • 2023-10-11 Listed $89,900 MLSNOW
  • 2005-12-30 Sold (Public Records) $70,700 Public Records
  • 2005-12-30 Sold (MLS) $70,700 MLSNOW
  • 2005-09-09 Listed $74,900 MLSNOW

Property tax history

-13.6%/yr

Latest (2025): $618 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…