CashFlowRE
Sign in Sign up
6136 Vo Ash Dr SW
D Composite 43.54
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 +14.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.5/10.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • 1% rule +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

6136 Vo Ash Dr SW · Carrollton, OH 44615
3 bd · 3.0 ba · 1,290 sqft · SingleFamily public records · 11 Days on market
Built 1952 0.29 ac lot $77/mo HOA · 4% of rent

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

Listing remarks

Welcome home to waterfront living on the shores of private Vo Ash Lake! This turnkey ranch home offers an ideal balance of single-level functionality and private waterfront access. Situated directly on a quiet private lake, this well-maintained residence features modern interior updates and a clean, neutral palette, making it completely ready for its next owner. Providing 3 bedrooms with 2 full bathrooms as well as a laundry room, all on the main floor. Endless opportunities to relax on the large back deck or enjoy the hot tub on the private patio. Stairs lead down to your private dock for convenient access to the lake. The property combines a quiet, scenic waterfront setting with everyday

Key facts

  • Large back deck
  • Hot tub
  • Private dock

Tags

PRIVATE WATERFRONT ACCESSLARGE BACK DECKHOT TUBPRIVATE PATIOPRIVATE DOCK

Property features AI

Finance

  • HOA & community: Part of Vo Ash Lake homeowners association; Annual HOA fee of $925 covering snow removal, trash, and water; Community amenities include common grounds, fishing, and lake access

Exterior

  • Parking: Driveway
  • Utilities: Private water; Septic tank
  • Home design: Single-story home; Lakefront frontage
  • Construction: Vinyl siding; Metal roof; Block foundation; Built (year per public records)
  • Exterior features: Rear porch; Dead-end lot; Landscaped grounds with many trees; Private setting with views; Lake front and lake privileges; Fishing pond(s)

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: Three main-level bedrooms
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Central air conditioning; Forced air heating; Propane heating; Wood heating
  • Interior features: Common basement with concrete construction and walk-out access; Has view

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/3.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $68 ($812/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 $209k (16.5% below list).
  • Recommended offer: $209k (16.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 4.7% in Carrollton — 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 80/100 on livability (#131 in OH, #1,863 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Carrollton Exempted Village (town): math 46% / reading 58% proficiency, ranked #419 of 656 in OH (top 64%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Carrollton Elementary School (math 50% / reading 57%, grade C, #834 of 1,584 statewide, top 53%, 820 students, 57% FRL); Carrollton High School-Carrollton Middle School (math 43% / reading 58%, grade D+, #380 of 781 statewide, top 49%, 1,005 students, 39% FRL).
  • Market conditions: 43 active listings in the ZIP; 2 units permitted in Carroll County in 2024 (0 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($66k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Carroll County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 29y 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 $50k; list at $250k implies a 400% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $208,661 (16.5% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.83%
Cap rate
6.62%
Cash-on-cash
1.16%
DSCR
1.05
GRM
10.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-14.5%
Equity multiple
0.48×
Total profit
$-36,259
Equity at exit
$37,276
10-year hold
IRR
-5.8%
Equity multiple
0.62×
Total profit
$-26,262
Equity at exit
$21,615

Cash invested: $70,000 (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 44615

Active inventory
43
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,087 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$89 /mo · $1,063/yr
Insurance
$104
HOA
$77
Vacancy / Maint / Mgmt
$438
Net cashflow
$68

Break-even live

Break-even rent $2,001
Max offer price $250,000
Occupancy floor 92%

Sensitivity live

Price -10% $209 -5% $138 +0% $68 +5% $-3 +10% $-74
Rent -10% $-97 -5% $-15 +0% $68 +5% $150 +10% $233
Rate -1.0pp $194 -0.5pp $131 base $68 +0.5pp $3 +1.0pp $-63

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
$62,500
Closing costs
$7,500
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.

HOA detail

Monthly dues
$77 · $924/yr
Likely covers
water

Listing history 9 events

  1. 2026-06-21
    days on market $250,000 Active 11 DOM
  2. 2026-06-21
    days on market $250,000 Active 10 DOM
  3. 2026-06-18
    days on market $250,000 Active 8 DOM
  4. 2026-06-17
    days on market $250,000 Active 7 DOM
  5. 2026-06-16
    days on market $250,000 Active 6 DOM
  6. 2026-06-15
    days on market $250,000 Active 5 DOM
  7. 2026-06-13
    days on market $250,000 Active 3 DOM
  8. 2026-06-12
    remarks 699-char remark
  9. 2026-06-12
    listed $250,000 Active 2 DOM

ⓘ 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
$1,063 · $89/mo
Projected year-2 tax
$2,481 · $207/mo
Expected delta
+$1,419/yr (+$118/mo · 133.5%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 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
$25,039
− Mortgage interest
−$14,004
− Property taxes
−$1,063
− Insurance
−$1,250
− Repairs & maintenance
−$2,003
− Management
−$2,003
− HOA
−$924
− Depreciation
−$7,273
Taxable loss
−$3,480
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$835
After-tax cash flow
$1,647/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
Carrollton Exempted Village
NCES district ID
3904527
Math proficiency
46% ▼ -21.00%
Reading proficiency
58% ▼ -10.00%
Median HH income
$45,165
Composite
43.94/100
National rank
#2903
State rank
#419 of 656 in OH

Livability — Carrollton

Score
80/100
State rank
#131
US rank
#1863

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Carroll · 27,595 people
Metro
Canton-Massillon, OH
Population (ZIP)
9,830
Household income
$66,391
Rent vs Own
17.3% rent · 82.7% own
Severe rent burden
7.5

Population outlook (Carroll County) Hauer SSP2

Today (2025)
25,766 people
By 2030
24,481 · -5.0%
By 2040
21,803 · -15.4%
By 2050
19,323 · -25.0%
By 2075
15,205 · -41.0%
By 2100
12,287 · -52.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 4% Iranian 3% Romanian 2%
Foreign-born
0% · Canada
Languages at home
92% English-only · German/W. Germanic 6% Spanish 1% Other Indo-European 1%

Political lean MEDSL · Carroll

2024 margin
Solid R (+54.7) · D 22.2% · R 77.0%
2008→2024 swing
-49.9pp toward R · 2008: -4.8pp · 2024: -54.7pp
All cycles
2024: R+54.7 2020: R+52.7 2016: R+46.4 2012: R+13.7 2008: R+4.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -129.95%
Current HPI
222.0728
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

+488.2% since first listed
18 events — show timeline
  • 2026-06-10 Listed $250,000 MLSNOW
  • 2023-08-26 Price Changed $42,500 MLSNOW
  • 2020-11-04 Price Changed $42,500 MLSNOW
  • 2020-11-04 Price Changed $42,500 MLSNOW
  • 2020-11-04 Price Changed $42,500 MLSNOW
  • 2020-11-04 Price Changed $42,500 MLSNOW
  • 2020-08-25 Price Changed $42,500 MLSNOW
  • 2020-05-02 Price Changed $42,500 MLSNOW
  • 1998-06-17 Sold (Public Records) $50,000 Public Records
  • 1998-05-08 Sold (Public Records) $38,000 Public Records
  • 1998-05-07 Price Changed $105,000 MLSNOW
  • 1998-05-07 Price Changed $105,000 MLSNOW
  • 1998-05-07 Price Changed $105,000 MLSNOW
  • 1998-05-07 Price Changed $105,000 MLSNOW
  • 1998-05-07 Price Changed $105,000 MLSNOW
  • 1998-05-07 Price Changed $105,000 MLSNOW
  • 1998-05-07 Price Changed $105,000 MLSNOW
  • 1997-09-02 Listed $42,500 MLSNOW

Property tax history

+4.9%/yr

Latest (2025): $1,063 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…