CashFlowRE
Sign in Sign up
16423 St Rt 247
C Composite 57.18
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 +16.3/30.0
  • ARV discount +15.0/15.0
  • Appreciation +5.3/10.0
  • DSCR +5.0/10.0
  • Schools +4.1/10.0
  • 1% rule +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$139,900

16423 St Rt 247 · Seaman, OH 45679
3 bd · 1.0 ba · 1,251 sqft · SingleFamily public records · 41 Days on market
Built 1901 0.56 ac lot Est $171k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Rare opportunity to restore a historic Sears catalog home full of character and potential. This property is in need of renovation and is best suited for buyers ready to take on a full restoration project. Situated on a spacious lot with access from two state routes, the property also features a large barn with a unique history, previously serving as a local pool hall and bait shop. With its historic charm, high visibility, and multiple access points, this property offers endless possibilities for restoration, storage, workshop space, or future business potential. Don't miss out on this rare diamond in the rough! See its full potential in person! Property is being sold as-is.

Key facts

  • 0.56 acre lot
  • Built 1901
  • Listed 41 days

Property features AI

Finance

  • Other: Lease not considered
  • HOA & community: No HOA

Exterior

  • Parking: Gravel driveway
  • Utilities: Public water; Septic tank; Electric water heater
  • Home design: Craftsman/Bungalow style single-family home; One story
  • Construction: Vinyl siding; Metal roof; Block foundation
  • Exterior features: Property set on approximately 0.56 acre (cleared); Access via state highway; Window features: other

Interior

  • Kitchen: Kitchen with laminate flooring; Kitchen roughly 10 x 8
  • Bedrooms: 4 bedrooms total; Primary bedroom about 12 x 10 (level 1); Second bedroom about 10 x 10 (level 1); Third bedroom about 10 x 10 (level 1); Fourth bedroom about 9 x 12 (level 1)
  • Flooring: Laminate flooring in kitchen
  • Bathrooms: 1 full bathroom on level 1 with shower
  • Heating & cooling: Electric water heating
  • Interior features: 6 total rooms; Crawl 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 $140k.

Deal economics

  • At list price, monthly cash flow is $76 ($908/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 $117k (16.7% below list).
  • Recommended offer: $117k (16.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#786 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: schools C-, health & safety C-, amenities F.
  • Adams County Ohio Valley Local (rural): math 48% / reading 51% proficiency, ranked #463 of 656 in OH (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 15 active listings in the ZIP; 42 units permitted in Adams County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($967 loan paydown + $763 appreciation (0.6% local appreciation)).
  • Adams County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.6% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $116,530 (16.7% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 17% 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. 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
0.83%
Cap rate
6.94%
Cash-on-cash
2.32%
DSCR
1.10
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$171,387
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16503 St Rt 247 0.10mi 3/2.0 1,296 (+4%) 22mo $177,500 $137 67

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.55% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
2.2%
Equity multiple
1.11×
Total profit
$4,293
Equity at exit
$44,480
10-year hold
IRR
7.1%
Equity multiple
1.82×
Total profit
$32,255
Equity at exit
$56,651

Cash invested: $39,172 (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 45679

Home prices YoY
0.3%
Active inventory
15
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,165 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$53 /mo · $636/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$76

Break-even live

Break-even rent $1,070
Max offer price $139,900
Occupancy floor 89%

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
$34,975
Closing costs
$4,197
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 15 events

  1. 2026-06-18
    days on market $139,900 Active 41 DOM
  2. 2026-06-17
    days on market $139,900 Active 40 DOM
  3. 2026-06-16
    days on market $139,900 Active 39 DOM
  4. 2026-06-15
    days on market $139,900 Active 38 DOM
  5. 2026-06-13
    days on market $139,900 Active 36 DOM
  6. 2026-06-12
    days on market $139,900 Active 35 DOM
  7. 2026-06-09
    days on market $139,900 Active 32 DOM
  8. 2026-06-08
    days on market $139,900 Active 31 DOM
  9. 2026-06-07
    days on market $139,900 Active 30 DOM
  10. 2026-06-05
    days on market $139,900 Active 28 DOM
  11. 2026-06-04
    days on market $139,900 Active 26 DOM
  12. 2026-06-02
    days on market $139,900 Active 25 DOM
  13. 2026-06-01
    days on market $139,900 Active 24 DOM
  14. 2026-05-31
    days on market $139,900 Active 23 DOM
  15. 2026-05-08
    listed $139,900 Active

ⓘ 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
$636 · $53/mo
Projected year-2 tax
$1,409 · $117/mo
Expected delta
+$773/yr (+$64/mo · 121.5%)

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$13,984
− Mortgage interest
−$7,837
− Property taxes
−$636
− Insurance
−$700
− Repairs & maintenance
−$1,119
− Management
−$1,119
− Depreciation
−$4,070
Taxable loss
−$1,496
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$359
After-tax cash flow
$1,267/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
Adams County Ohio Valley Local
NCES district ID
3906190
Math proficiency
48% ▼ -9.00%
Reading proficiency
51% ▼ -7.00%
Median HH income
$35,314
Composite
40.96/100
National rank
#3603
State rank
#463 of 656 in OH

Livability — Seaman

Score
64/100
State rank
#786
US rank
#14281

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Adams · 32,832 people
Population (ZIP)
2,701
Household income
$46,792
Rent vs Own
27.5% rent · 72.5% own
Severe rent burden
24.0

Population outlook (Adams County) Hauer SSP2

Today (2025)
26,467 people
By 2030
25,354 · -4.2%
By 2040
22,951 · -13.3%
By 2050
20,394 · -22.9%
By 2075
14,824 · -44.0%
By 2100
9,909 · -62.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98%
Common ancestry
Slovak 4% Lithuanian 2% Italian 1%

Political lean MEDSL · Adams

2024 margin
Solid R (+65.7) · D 16.9% · R 82.6%
2008→2024 swing
-41.6pp toward R · 2008: -24.1pp · 2024: -65.7pp
All cycles
2024: R+65.7 2020: R+63.5 2016: R+55.6 2012: R+26.3 2008: R+24.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.55%
Current HPI
202.3786
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

1 event — show timeline
  • 2026-05-08 Listed $139,900 Cincy MLS

Property tax history

+7.8%/yr

Latest (2025): $636 · +33.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…