CashFlowRE
Sign in Sign up
334 3rd Ave
C+ Composite 63.0
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 +23.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.6/10.0
  • Schools +3.9/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$123,000

334 3rd Ave · Gallipolis, OH 45631
3 bd · 2.5 ba · 2,042 sqft · SingleFamily public records · 103 Days on market
Built 1850 6,438 sqft lot $60/sqft · 41% below area Est $209k · 41% under

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

Listing remarks MLS

Opportunity awaits in the heart of Gallipolis! This spacious 1.5-story home offering 2,042 square feet of living space is full of potential and ready for its next chapter. Featuring 3 bedrooms and 2.5 bathrooms, this property provides a solid foundation for buyers looking to renovate and make it their own. Recent exterior improvements include a brand new roof, new siding, new gutters, and soffit, giving the home excellent curb appeal and a strong start for future updates. Inside, the home is ready for renovation, presenting a great opportunity for investors, flippers, or buyers wanting to customize their dream home. Additional features include a partial basement for extra storage and a rear patio perfect for outdoor relaxation or entertaining. Conveniently located within walking distance to downtown Gallipolis, you'll enjoy easy access to local shops, restaurants, and the Ohio River waterfront. Whether you're looking for a project with upside or a home you can finish to your own taste,

Key facts

  • New siding
  • Partial basement
  • New gutters

Tags

NEW ROOFNEW SIDINGNEW GUTTERSPARTIAL BASEMENTREAR PATIOWALKING DISTANCE TO DOWNTOWN

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/2.5-bath single-family listed at $123k.

Deal economics

  • At list price, monthly cash flow is $218 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $123k).
  • Recommended offer: $112k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 4.5% in Gallipolis — 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 62/100 on livability (#910 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing B; Watch: employment C-, crime F, amenities F.
  • Gallipolis City (rural): math 39% / reading 56% proficiency, ranked #488 of 656 in OH (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 68 active listings in the ZIP; 10 units permitted in Gallia County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $850 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Gallia County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 103 days — a 9% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $100k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1850 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood 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 $111,930 (9.0% below list)

Questions for the listing agent

  1. It's been on market 103 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1850 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is F 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?
  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
1.06%
Cap rate
8.42%
Cash-on-cash
7.58%
DSCR
1.34
GRM
7.8

CMA / ARV

ARV (median comp)
$209,093
List price
$123,000
Delta
-41.17%
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
81 Locust St 0.20mi 3/2.5 2,104 (+3%) 4mo $235,000 $112 82
208 First Ave 0.25mi 3/3.0 2,100 (+3%) 3mo $495,000 $236 79
143 2nd Avenue Ave 0.29mi 4/2.0 (+1) 2,037 (-0%) 5mo $280,000 $137 75
414 3rd Ave 0.11mi 3/2.5 1,872 (-8%) 22mo $349,000 $186 62
14 Belmont Dr 0.45mi 3/1.5 2,076 (+2%) 16mo $180,000 $87 58
504 Fourth Ave 0.25mi 3/1.0 2,222 (+9%) 13mo $45,000 $20 57
728 State Route 588 0.57mi 3/2.0 2,225 (+9%) 3mo $260,000 $117 54
2 Edgemont Drive Dr 0.59mi 4/2.0 (+1) 2,023 (-1%) 12mo $95,000 $47 54
645 3rd Ave 0.46mi 4/2.0 (+1) 1,996 (-2%) 19mo $240,000 $120 52
11 Vine St 0.40mi 3/2.5 1,752 (-14%) 8mo $225,600 $129 51
772 State Route 588 0.60mi 4/2.0 (+1) 2,130 (+4%) 10mo $188,000 $88 50
280 State Street St 0.41mi 3/1.5 1,807 (-12%) 12mo $187,200 $104 48

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
-4.7%
Equity multiple
0.82×
Total profit
$-6,080
Equity at exit
$18,340
10-year hold
IRR
4.9%
Equity multiple
1.36×
Total profit
$12,536
Equity at exit
$10,635

Cash invested: $34,440 (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 45631

Home prices YoY
-8.6%
Active inventory
68
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,306 medium interval (Pro) →
Mortgage (P&I)
$645
Tax from tax record
$118 /mo · $1,418/yr
Insurance
$51
HOA
$0
Vacancy / Maint / Mgmt
$274
Net cashflow
$218

Break-even live

Break-even rent $1,031
Max offer price $123,000
Occupancy floor 78%

Sensitivity live

Price -10% $287 -5% $252 +0% $218 +5% $183 +10% $148
Rent -10% $114 -5% $166 +0% $218 +5% $269 +10% $321
Rate -1.0pp $279 -0.5pp $249 base $218 +0.5pp $186 +1.0pp $153

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
$30,750
Closing costs
$3,690
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 26 events

  1. 2026-06-21
    days on market $123,000 Active 103 DOM
  2. 2026-06-18
    days on market $123,000 Active 101 DOM
  3. 2026-06-17
    days on market $123,000 Active 100 DOM
  4. 2026-06-16
    days on market $123,000 Active 99 DOM
  5. 2026-06-15
    days on market $123,000 Active 98 DOM
  6. 2026-06-13
    days on market $123,000 Active 96 DOM
  7. 2026-06-12
    days on market $123,000 Active 95 DOM
  8. 2026-06-09
    days on market $123,000 Active 92 DOM
  9. 2026-06-08
    days on market $123,000 Active 91 DOM
  10. 2026-06-08
    days on market $123,000 Active 90 DOM
  11. 2026-06-07
    days on market $123,000 Active 89 DOM
  12. 2026-06-04
    days on market $123,000 Active 86 DOM
  13. 2026-06-02
    days on market $123,000 Active 85 DOM
  14. 2026-06-01
    days on market $123,000 Active 84 DOM
  15. 2026-05-31
    days on market $123,000 Active 83 DOM
  16. 2026-03-25
    price $123,000 1000-char remark
    Show marketing remark (1000 chars)

    Opportunity awaits in the heart of Gallipolis! This spacious 1.5-story home offering 2,042 square feet of living space is full of potential and ready for its next chapter. Featuring 3 bedrooms and 2.5 bathrooms, this property provides a solid foundation for buyers looking to renovate and make it their own. Recent exterior improvements include a brand new roof, new siding, new gutters, and soffit, giving the home excellent curb appeal and a strong start for future updates. Inside, the home is ready for renovation, presenting a great opportunity for investors, flippers, or buyers wanting to customize their dream home. Additional features include a partial basement for extra storage and a rear patio perfect for outdoor relaxation or entertaining. Conveniently located within walking distance to downtown Gallipolis, you'll enjoy easy access to local shops, restaurants, and the Ohio River waterfront. Whether you're looking for a project with upside or a home you can finish to your own taste,

  17. 2026-03-09
    listed $125,000 Active 1000-char remark
    Show marketing remark (1000 chars)

    Opportunity awaits in the heart of Gallipolis! This spacious 1.5-story home offering 2,042 square feet of living space is full of potential and ready for its next chapter. Featuring 3 bedrooms and 2.5 bathrooms, this property provides a solid foundation for buyers looking to renovate and make it their own. Recent exterior improvements include a brand new roof, new siding, new gutters, and soffit, giving the home excellent curb appeal and a strong start for future updates. Inside, the home is ready for renovation, presenting a great opportunity for investors, flippers, or buyers wanting to customize their dream home. Additional features include a partial basement for extra storage and a rear patio perfect for outdoor relaxation or entertaining. Conveniently located within walking distance to downtown Gallipolis, you'll enjoy easy access to local shops, restaurants, and the Ohio River waterfront. Whether you're looking for a project with upside or a home you can finish to your own taste,

  18. 2025-10-29
    soldstatus $99,500
  19. 2025-10-23
    soldstatus $99,500 Closed 984-char remark
    Show marketing remark (984 chars)

    Discover the charm and potential of this historic 1.5-story home located in the heart of downtown Gallipolis. Built in 1850, this 2,042 sq. ft. property offers 3 bedrooms and 2.5 baths on a . 148-acre lot. Featuring a mix of hardwood and laminate flooring, natural gas, city water, and city sewer, it's ready for the right buyer to bring new life to it. The home has street parking and a fenced backyard with a patio, perfect for a cozy outdoor space. With its unbeatable location just a short walk to Gallipolis City Park, you'll enjoy community events, summer festivities, and the magical Gallipolis in Lights during the holiday season. Whether you're seeking a rental investment or a flip project, this property presents an excellent opportunity at an affordable $86,500. Cash or conventional financing only. Don't miss your chance to own a piece of Gallipolis history in one of the town's most desirable areas. This home will be a cash or potentially a conventional purchase only.

  20. 2025-10-23
    soldstatus $99,500 Closed
    Show marketing remark (984 chars)

    Discover the charm and potential of this historic 1.5-story home located in the heart of downtown Gallipolis. Built in 1850, this 2,042 sq. ft. property offers 3 bedrooms and 2.5 baths on a . 148-acre lot. Featuring a mix of hardwood and laminate flooring, natural gas, city water, and city sewer, it's ready for the right buyer to bring new life to it. The home has street parking and a fenced backyard with a patio, perfect for a cozy outdoor space. With its unbeatable location just a short walk to Gallipolis City Park, you'll enjoy community events, summer festivities, and the magical Gallipolis in Lights during the holiday season. Whether you're seeking a rental investment or a flip project, this property presents an excellent opportunity at an affordable $86,500. Cash or conventional financing only. Don't miss your chance to own a piece of Gallipolis history in one of the town's most desirable areas. This home will be a cash or potentially a conventional purchase only.

  21. 2025-10-11
    status Pending 984-char remark
    Show marketing remark (984 chars)

    Discover the charm and potential of this historic 1.5-story home located in the heart of downtown Gallipolis. Built in 1850, this 2,042 sq. ft. property offers 3 bedrooms and 2.5 baths on a . 148-acre lot. Featuring a mix of hardwood and laminate flooring, natural gas, city water, and city sewer, it's ready for the right buyer to bring new life to it. The home has street parking and a fenced backyard with a patio, perfect for a cozy outdoor space. With its unbeatable location just a short walk to Gallipolis City Park, you'll enjoy community events, summer festivities, and the magical Gallipolis in Lights during the holiday season. Whether you're seeking a rental investment or a flip project, this property presents an excellent opportunity at an affordable $86,500. Cash or conventional financing only. Don't miss your chance to own a piece of Gallipolis history in one of the town's most desirable areas. This home will be a cash or potentially a conventional purchase only.

  22. 2025-10-11
    status Pending
    Show marketing remark (984 chars)

    Discover the charm and potential of this historic 1.5-story home located in the heart of downtown Gallipolis. Built in 1850, this 2,042 sq. ft. property offers 3 bedrooms and 2.5 baths on a . 148-acre lot. Featuring a mix of hardwood and laminate flooring, natural gas, city water, and city sewer, it's ready for the right buyer to bring new life to it. The home has street parking and a fenced backyard with a patio, perfect for a cozy outdoor space. With its unbeatable location just a short walk to Gallipolis City Park, you'll enjoy community events, summer festivities, and the magical Gallipolis in Lights during the holiday season. Whether you're seeking a rental investment or a flip project, this property presents an excellent opportunity at an affordable $86,500. Cash or conventional financing only. Don't miss your chance to own a piece of Gallipolis history in one of the town's most desirable areas. This home will be a cash or potentially a conventional purchase only.

  23. 2025-10-08
    listed $86,900 Active 984-char remark
    Show marketing remark (984 chars)

    Discover the charm and potential of this historic 1.5-story home located in the heart of downtown Gallipolis. Built in 1850, this 2,042 sq. ft. property offers 3 bedrooms and 2.5 baths on a . 148-acre lot. Featuring a mix of hardwood and laminate flooring, natural gas, city water, and city sewer, it's ready for the right buyer to bring new life to it. The home has street parking and a fenced backyard with a patio, perfect for a cozy outdoor space. With its unbeatable location just a short walk to Gallipolis City Park, you'll enjoy community events, summer festivities, and the magical Gallipolis in Lights during the holiday season. Whether you're seeking a rental investment or a flip project, this property presents an excellent opportunity at an affordable $86,500. Cash or conventional financing only. Don't miss your chance to own a piece of Gallipolis history in one of the town's most desirable areas. This home will be a cash or potentially a conventional purchase only.

  24. 2025-10-08
    listed $86,500 Active
    Show marketing remark (984 chars)

    Discover the charm and potential of this historic 1.5-story home located in the heart of downtown Gallipolis. Built in 1850, this 2,042 sq. ft. property offers 3 bedrooms and 2.5 baths on a . 148-acre lot. Featuring a mix of hardwood and laminate flooring, natural gas, city water, and city sewer, it's ready for the right buyer to bring new life to it. The home has street parking and a fenced backyard with a patio, perfect for a cozy outdoor space. With its unbeatable location just a short walk to Gallipolis City Park, you'll enjoy community events, summer festivities, and the magical Gallipolis in Lights during the holiday season. Whether you're seeking a rental investment or a flip project, this property presents an excellent opportunity at an affordable $86,500. Cash or conventional financing only. Don't miss your chance to own a piece of Gallipolis history in one of the town's most desirable areas. This home will be a cash or potentially a conventional purchase only.

  25. 2005-05-12
    soldstatus $87,000
  26. 2005-04-27
    soldstatus $60,000

ⓘ 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
$1,418 · $118/mo
Projected year-2 tax
$1,669 · $139/mo
Expected delta
+$250/yr (+$21/mo · 17.6%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 27% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$15,676
− Mortgage interest
−$6,890
− Property taxes
−$1,418
− Insurance
−$615
− Repairs & maintenance
−$1,254
− Management
−$1,254
− Depreciation
−$3,578
Taxable income
$666
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$160
After-tax cash flow
$2,450/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
Gallipolis City
NCES district ID
3904403
Math proficiency
39% ▼ -22.00%
Reading proficiency
56% ▼ -6.00%
Median HH income
$37,983
Composite
39.49/100
National rank
#3952
State rank
#488 of 656 in OH

Livability — Gallipolis

Score
62/100
State rank
#910
US rank
#17199

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gallipolis, OH
County
Gallia · 29,277 people
Population (ZIP)
12,669
Household income
$54,772
Rent vs Own
28.4% rent · 71.6% own
Severe rent burden
9.1

Population outlook (Gallia County) Hauer SSP2

Today (2025)
27,936 people
By 2030
26,605 · -4.8%
By 2040
23,876 · -14.5%
By 2050
21,336 · -23.6%
By 2075
16,414 · -41.2%
By 2100
13,192 · -52.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 3% Black 3% Hispanic / Latino 1%
Common ancestry
Slovak 3% Lithuanian 3% Italian 1%
Foreign-born
1%
Languages at home
97% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Gallia

2024 margin
Solid R (+59.4) · D 19.9% · R 79.3%
2008→2024 swing
-33.3pp toward R · 2008: -26.1pp · 2024: -59.4pp
All cycles
2024: R+59.4 2020: R+55.5 2016: R+55.6 2012: R+26.2 2008: R+26.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -19.11%
Current HPI
203.6153
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

+105.0% since first listed
11 events — show timeline
  • 2026-03-25 Price Changed $123,000 SVAR
  • 2026-03-09 Listed $125,000 SVAR
  • 2025-10-29 Sold (Public Records) $99,500 Public Records
  • 2025-10-23 Sold (MLS) $99,500 SVAR
  • 2025-10-23 Sold (MLS) $99,500 ACBOR
  • 2025-10-11 Pending ACBOR
  • 2025-10-11 Pending SVAR
  • 2025-10-08 Listed $86,500 SVAR
  • 2025-10-08 Listed $86,900 ACBOR
  • 2005-05-12 Sold (Public Records) $87,000 Public Records
  • 2005-04-27 Sold (Public Records) $60,000 Public Records

Property tax history

+2.6%/yr

Latest (2025): $1,418 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…