CashFlowRE
Sign in Sign up
225 W Ohio Ave
C Composite 59.39
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 +24.7/30.0
  • DSCR +8.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.8/10.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$55,000

225 W Ohio Ave · Sebring, OH 44672
3 bd · 1.0 ba · 1,400 sqft · SingleFamily public records · 3 Days on market
Built 1906 7,501 sqft lot

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

Listing remarks MLS

Sebring Village vinyl sided colonial offers eat in kitchen, spacious living room and first floor dining room or bedroom. Modified 2nd floor has 2-3 additional bedrooms or large walk in closet and full bath. Unfinished basement plus rear deck and detached garage located off rear alley. Freshly painted with some new flooring just about move in ready condition. oThe purchaser must be buying the home as their primary residence during the initial 20 days of listing, without competition from investors. This property is eligible under the Freddie Mac First Look Initiative through 02/29/2016

Key facts

  • 7,501 sq ft lot
  • Garage
  • Built 1906

Property features AI

Exterior

  • Parking: Detached garage; On-street parking; 1 garage space
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Vinyl siding; Asphalt/fiberglass roof
  • Construction: Vinyl siding construction; Asphalt/fiberglass roof; Built year from public records
  • Exterior features: Deck; Front porch

Interior

  • Kitchen: Dishwasher; Microwave; Range
  • Bedrooms: Main level has 1 bedroom; Second floor bonus room; Second floor bedroom (9 x 13) with carpet; Second floor bedroom (15 x 15) with carpet; First floor bedroom (14 x 15) with carpet
  • Flooring: Carpet in multiple bedrooms and living areas
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced-air gas heating
  • Interior features: Walk-in closet(s); Full unfinished basement
  • Laundry & utility: Laundry in basement

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 $115 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($650 rent vs $55k).

Location & tenants

  • Location reads 63/100 on livability (#827 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: schools C-, amenities F, commute F.
  • Sebring Local (town): math 48% / reading 54% proficiency, ranked #438 of 656 in OH (top 67%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 17 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 147 units permitted in Mahoning County in 2024 (0 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($50k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

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.
  • Mahoning County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 26y 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 $28k; list at $55k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1906 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $55,000

Questions for the listing agent

  1. Built in 1906 — 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. 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.
  4. 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.
  5. 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
1.18%
Cap rate
8.80%
Cash-on-cash
8.94%
DSCR
1.40
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$155,400
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
225 W Ohio Ave 0.00mi 3/1.0 1,400 (0%) 0mo $60,100 $43 100
425 N 17th St 0.15mi 3/1.5 1,344 (-4%) 4mo $162,500 $121 82
455 W Maryland Ave 0.26mi 3/1.5 1,344 (-4%) 1mo $160,000 $119 78
286 W Maryland Ave 0.11mi 3/1.0 1,243 (-11%) 5mo $110,000 $88 72
245 E Maryland Ave 0.31mi 3/1.0 1,496 (+7%) 4mo $25,000 $17 70
155 E Michigan Ave 0.38mi 4/1.0 (+1) 1,320 (-6%) 2mo $170,000 $129 66
195 E Pennsylvania Ave 0.26mi 3/1.0 1,232 (-12%) 2mo $172,000 $140 66
145 N 17th St 0.12mi 3/1.0 1,592 (+14%) 7mo $144,200 $91 66
540 S 15th St 0.57mi 3/1.0 1,335 (-5%) 2mo $90,000 $67 64
406 W Indiana Ave 0.27mi 3/2.0 1,584 (+13%) 1mo $87,000 $55 61
324 S 15th St 0.44mi 3/2.5 1,509 (+8%) 2mo $167,500 $111 58
696 E Ohio Ave 0.69mi 3/1.0 1,248 (-11%) 0mo $194,468 $156 50

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
-2.7%
Equity multiple
0.90×
Total profit
$-1,584
Equity at exit
$8,201
10-year hold
IRR
7.0%
Equity multiple
1.53×
Total profit
$8,117
Equity at exit
$4,755

Cash invested: $15,400 (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 44672

Home prices YoY
-14.6%
Active inventory
17
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$650 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$87 /mo · $1,049/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$136
Net cashflow
$115

Break-even live

Break-even rent $505
Max offer price $55,000
Occupancy floor 77%

Sensitivity live

Price -10% $146 -5% $130 +0% $115 +5% $99 +10% $84
Rent -10% $63 -5% $89 +0% $115 +5% $140 +10% $166
Rate -1.0pp $142 -0.5pp $129 base $115 +0.5pp $100 +1.0pp $86

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
$13,750
Closing costs
$1,650
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
836 S 13th St Unit 236 Alabama 11 Sebring, OH 2.0 1.0 900 $650 $0.72 14d 1 0.93mi

Listing history 15 events

  1. 2026-05-12
    status Pending
  2. 2026-05-09
    listed $55,000 Active
  3. 2016-04-28
    soldstatus $27,500 Sold 590-char remark
    Show marketing remark (590 chars)

    Sebring Village vinyl sided colonial offers eat in kitchen, spacious living room and first floor dining room or bedroom. Modified 2nd floor has 2-3 additional bedrooms or large walk in closet and full bath. Unfinished basement plus rear deck and detached garage located off rear alley. Freshly painted with some new flooring just about move in ready condition. oThe purchaser must be buying the home as their primary residence during the initial 20 days of listing, without competition from investors. This property is eligible under the Freddie Mac First Look Initiative through 02/29/2016

  4. 2016-04-12
    status Pending 590-char remark
    Show marketing remark (590 chars)

    Sebring Village vinyl sided colonial offers eat in kitchen, spacious living room and first floor dining room or bedroom. Modified 2nd floor has 2-3 additional bedrooms or large walk in closet and full bath. Unfinished basement plus rear deck and detached garage located off rear alley. Freshly painted with some new flooring just about move in ready condition. oThe purchaser must be buying the home as their primary residence during the initial 20 days of listing, without competition from investors. This property is eligible under the Freddie Mac First Look Initiative through 02/29/2016

  5. 2016-04-08
    historical Contingent 590-char remark
    Show marketing remark (590 chars)

    Sebring Village vinyl sided colonial offers eat in kitchen, spacious living room and first floor dining room or bedroom. Modified 2nd floor has 2-3 additional bedrooms or large walk in closet and full bath. Unfinished basement plus rear deck and detached garage located off rear alley. Freshly painted with some new flooring just about move in ready condition. oThe purchaser must be buying the home as their primary residence during the initial 20 days of listing, without competition from investors. This property is eligible under the Freddie Mac First Look Initiative through 02/29/2016

  6. 2016-03-13
    price $29,900 590-char remark
    Show marketing remark (590 chars)

    Sebring Village vinyl sided colonial offers eat in kitchen, spacious living room and first floor dining room or bedroom. Modified 2nd floor has 2-3 additional bedrooms or large walk in closet and full bath. Unfinished basement plus rear deck and detached garage located off rear alley. Freshly painted with some new flooring just about move in ready condition. oThe purchaser must be buying the home as their primary residence during the initial 20 days of listing, without competition from investors. This property is eligible under the Freddie Mac First Look Initiative through 02/29/2016

  7. 2016-02-11
    listed $39,900 Active 590-char remark
    Show marketing remark (590 chars)

    Sebring Village vinyl sided colonial offers eat in kitchen, spacious living room and first floor dining room or bedroom. Modified 2nd floor has 2-3 additional bedrooms or large walk in closet and full bath. Unfinished basement plus rear deck and detached garage located off rear alley. Freshly painted with some new flooring just about move in ready condition. oThe purchaser must be buying the home as their primary residence during the initial 20 days of listing, without competition from investors. This property is eligible under the Freddie Mac First Look Initiative through 02/29/2016

  8. 2007-11-30
    soldstatus $28,000 285-char remark
    Show marketing remark (285 chars)

    4 Bdr, 1 Bath home with newer vinyl siding and newer shingles, newer kitchen cabnets and flooring in kitchen. Needs some updating and repairs. All buyers must be pre - approved in writting for conventional financing or show proof of cash. Enter garage at your own risk. USE CAUTION!!!!

  9. 2007-08-23
    listed $28,900 285-char remark
    Show marketing remark (285 chars)

    4 Bdr, 1 Bath home with newer vinyl siding and newer shingles, newer kitchen cabnets and flooring in kitchen. Needs some updating and repairs. All buyers must be pre - approved in writting for conventional financing or show proof of cash. Enter garage at your own risk. USE CAUTION!!!!

  10. 2005-08-30
    soldstatus $83,000
  11. 2005-07-24
    historical
  12. 2005-01-24
    listed $79,000
  13. 2000-04-30
    historical
  14. 2000-01-31
    listed $63,000
  15. 1994-03-14
    soldstatus $33,000

ⓘ 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
$1,049 · $87/mo
Projected year-2 tax
$1,049 · $87/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 ≥96°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$7,800
− Mortgage interest
−$3,081
− Property taxes
−$1,049
− Insurance
−$275
− Repairs & maintenance
−$624
− Management
−$624
− Depreciation
−$1,600
Taxable income
$547
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$131
After-tax cash flow
$1,245/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
Sebring Local
NCES district ID
3904835
Math proficiency
48% ▼ -4.00%
Reading proficiency
54% ▼ -2.00%
Median HH income
$38,488
Composite
42.5/100
National rank
#3207
State rank
#438 of 656 in OH

Livability — Sebring

Score
63/100
State rank
#827
US rank
#15374

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sebring, OH
County
Mahoning · 224,175 people
City population
4,741
Metro
Youngstown-Warren, OH
Population (ZIP)
4,741
Household income
$49,835
Rent vs Own
50.1% rent · 49.9% own
Severe rent burden
20.1

Population outlook (Mahoning County) Hauer SSP2

Today (2025)
223,932 people
By 2030
218,387 · -2.5%
By 2040
205,367 · -8.3%
By 2050
193,606 · -13.5%
By 2075
173,694 · -22.4%
By 2100
151,147 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 6% Hispanic / Latino 2%
Common ancestry
Slovak 4% Iranian 3% Romanian 3%
Foreign-born
1%
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Mahoning

2024 margin
Lean R (+9.4) · D 44.9% · R 54.4%
2008→2024 swing
-36.1pp toward R · 2008: 26.6pp · 2024: -9.4pp
All cycles
2024: R+9.4 2020: R+1.9 2016: D+3.0 2012: D+27.7 2008: D+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.88%
Current HPI
227.2518
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

+66.7% since first listed
15 events — show timeline
  • 2026-05-12 Pending MLSNOW
  • 2026-05-09 Listed $55,000 MLSNOW
  • 2016-04-28 Sold (MLS) $27,500 MLSNOW
  • 2016-04-12 Pending MLSNOW
  • 2016-04-08 Contingent MLSNOW
  • 2016-03-13 Price Changed $29,900 MLSNOW
  • 2016-02-11 Listed $39,900 MLSNOW
  • 2007-11-30 Sold (MLS) $28,000 MLSNOW
  • 2007-08-23 Listed $28,900 MLSNOW
  • 2005-08-30 Sold (Public Records) $83,000 Public Records
  • 2005-07-24 Listing Removed MLSNOW
  • 2005-01-24 Listed $79,000 MLSNOW
  • 2000-04-30 Listing Removed MLSNOW
  • 2000-01-31 Listed $63,000 MLSNOW
  • 1994-03-14 Sold (Public Records) $33,000 Public Records

Property tax history

+5.4%/yr

Latest (2025): $1,049 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…