CashFlowRE
Sign in Sign up
1293 Sharon Ave
B- Composite 69.97
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Rent growth +3.6/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$54,900

1293 Sharon Ave · Zanesville, OH 43701
3 bd · 1.0 ba · 1,520 sqft · SingleFamily public records · 34 Days on market
Built 1901 7,187 sqft lot ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great investment opportunity! Brick home, 2-car garage, ready for your touch. Home needs work - and due to its current condition, the seller is looking for cash or private money loans only. 2 parcels are included, totalling . 165 acres

Key facts

  • 7,187 sq ft lot
  • 2 garage spots
  • Built 1901

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Brick construction; Shingle roof
  • Construction: Built in public records (year from public records)
  • Exterior features: Public water; Public sewer

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Full basement; Fireplace

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 $55k.

Deal economics

  • At list price, monthly cash flow is $705 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $53k (3.0% below list) — sets the bar for market timing.
  • Cap rate 21.7% 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 $380 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 4.2% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $53,253 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 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 1901 — 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. 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?
  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
2.52%
Cap rate
21.70%
Cash-on-cash
55.02%
DSCR
3.45
GRM
3.3

CMA / ARV

ARV (on-the-fly)
$150,480
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1321 Sharon Ave 0.06mi 2/1.0 (-1) 1,550 (+2%) 2mo $47,500 $31 88
1226 Richards Ave 0.32mi 3/2.0 1,594 (+5%) 1mo $167,500 $105 72
1245 Wheeling Ave 0.29mi 3/1.0 1,664 (+10%) 1mo $45,000 $27 69
1238 Danville 0.25mi 2/1.0 (-1) 1,636 (+8%) 10mo $120,000 $73 62
1040 Wheeling Ave 0.43mi 3/2.0 1,456 (-4%) 10mo $161,500 $111 61
1127 Wheeling Ave 0.36mi 3/1.5 1,356 (-11%) 3mo $99,000 $73 61
1504 Sharon Ave 0.30mi 3/2.5 1,708 (+12%) 1mo $169,000 $99 58
982 Greenwood Ave 0.54mi 3/2.0 1,384 (-9%) 0mo $149,900 $108 56
813 Marietta St 0.56mi 3/2.0 1,677 (+10%) 2mo $150,000 $89 51
1051 Market St 0.52mi 3/1.0 1,648 (+8%) 16mo $139,900 $85 48
1379 Sharon Ave 0.14mi 2/2.0 (-1) 1,304 (-14%) 16mo $159,000 $122 48
1403 Playford Ave 0.73mi 4/2.0 (+1) 1,670 (+10%) 3mo $250,000 $150 38

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
54.7%
Equity multiple
3.46×
Total profit
$37,754
Equity at exit
$8,186
10-year hold
IRR
60.3%
Equity multiple
7.38×
Total profit
$98,076
Equity at exit
$4,747

Cash invested: $15,372 (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
3.3×

Monthly cashflow live

Estimated rent
$1,383 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$77 /mo · $921/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$705

Break-even live

Break-even rent $491
Max offer price $54,900
Occupancy floor 44%

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
$13,725
Closing costs
$1,647
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 23 events

  1. 2026-06-19
    days on market $54,900 Active 34 DOM
  2. 2026-06-18
    days on market $54,900 Active 33 DOM
  3. 2026-06-17
    days on market $54,900 Active 32 DOM
  4. 2026-06-16
    days on market $54,900 Active 31 DOM
  5. 2026-06-15
    days on market $54,900 Active 30 DOM
  6. 2026-06-14
    days on market $54,900 Active 28 DOM
  7. 2026-06-12
    days on market $54,900 Active 27 DOM
  8. 2026-06-09
    days on market $54,900 Active 24 DOM
  9. 2026-06-08
    days on market $54,900 Active 23 DOM
  10. 2026-06-07
    days on market $54,900 Active 22 DOM
  11. 2026-06-05
    days on market $54,900 Active 19 DOM
  12. 2026-06-02
    pricedays on market $54,900 Active 17 DOM
  13. 2026-06-01
    days on market $59,900 Active 16 DOM
  14. 2026-05-31
    days on market $59,900 Active 15 DOM
  15. 2026-05-30
    days on market $59,900 Active 14 DOM
  16. 2026-05-15
    listed $59,900 Active
  17. 2025-09-13
    historical
  18. 2025-07-29
    price $68,400
  19. 2025-03-13
    listed $68,900 Active
  20. 2021-10-19
    historical
  21. 2021-07-30
    listed $64,999 Active
  22. 2021-07-17
    historical
  23. 1998-07-23
    soldstatus $61,500

ⓘ 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
$921 · $77/mo
Projected year-2 tax
$921 · $77/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥98°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$16,593
− Mortgage interest
−$3,075
− Property taxes
−$921
− Insurance
−$274
− Repairs & maintenance
−$1,327
− Management
−$1,327
− Depreciation
−$1,597
Taxable income
$8,070
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,937
After-tax cash flow
$6,521/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

-2.6% since first listed
8 events — show timeline
  • 2026-05-15 Listed $59,900 MLSNOW
  • 2025-09-13 Listing Removed MLSNOW
  • 2025-07-29 Price Changed $68,400 MLSNOW
  • 2025-03-13 Listed $68,900 MLSNOW
  • 2021-10-19 Listing Removed CBRMLS
  • 2021-07-30 Listed $64,999 CBRMLS
  • 2021-07-17 Coming Soon CBRMLS
  • 1998-07-23 Sold (Public Records) $61,500 Public Records

Property tax history

+3.6%/yr

Latest (2025): $921 · -3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…