CashFlowRE
Sign in Sign up
1312 S 7th St
B+ Composite 75.98
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 +29.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • Schools +4.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,900

1312 S 7th St · Ironton, OH 45638
3 bd · 1.0 ba · 1,336 sqft · SingleFamily public records · 42 Days on market
Built 1938 9,583 sqft lot $67/sqft · 30% below area Est $129k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home offers a rare large double lot, 2 car carport off the alley, fenced back yard, and walking distance from Ironton High School and Ohio University. Home needs some TLC on interior, but home is a rare find with a double lot this close to the high school and University.

Key facts

  • 2 car carport
  • Fenced back yard
  • Large double lot

Tags

LARGE DOUBLE LOT2 CAR CARPORTFENCED BACK YARD

Property features AI

Finance

  • Other: Level lot/topography

Exterior

  • Parking: Two-car garage; Carport
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Construction: Vinyl siding; Block foundation; Composition roof; Above-grade finished area approximately 1,336
  • Exterior features: Patio and porch; Fenced yard; Shed(s)

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Partial, unfinished basement; Six total rooms

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 $90k.

Deal economics

  • At list price, monthly cash flow is $330 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 5.1% in Ironton — 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 72/100 on livability (#354 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: amenities F, commute F, employment D-.
  • Ironton City School District (suburban): math 54% / reading 58% proficiency, ranked #382 of 656 in OH (top 58%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 84 active listings in the ZIP; 18 units permitted in Lawrence County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lawrence County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $28k; list at $90k implies a 221% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1938 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire 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 $87,203 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 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 1938 — 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. Schools are B-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. 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
1.30%
Cap rate
10.70%
Cash-on-cash
15.74%
DSCR
1.70
GRM
6.4

CMA / ARV

ARV (median comp)
$128,550
List price
$89,900
Delta
-30.07%
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
1116 South 8th St 0.14mi 3/2.0 1,358 (+2%) 3mo $170,000 $125 84
914 S 8th Street St 0.27mi 3/1.0 1,315 (-2%) 2mo $62,500 $48 83
1619 S 6th St 0.26mi 3/1.0 1,352 (+1%) 4mo $146,000 $108 83
609 Spruce St 0.05mi 3/2.0 1,200 (-10%) 1mo $128,500 $107 76
913 South 8th St 0.28mi 3/2.5 1,296 (-3%) 1mo $207,000 $160 75
721 Chestnut St 0.25mi 3/1.0 1,410 (+6%) 7mo $1 73
1703 S 5th St 0.31mi 3/1.5 1,296 (-3%) 8mo $185,000 $143 72
1530 S 5th Street St 0.21mi 3/1.0 1,500 (+12%) 1mo $112,500 $75 69
1222 Osage Ct 0.40mi 3/2.0 1,374 (+3%) 8mo $180,000 $131 66
1412 S 4th St 0.21mi 3/1.0 1,136 (-15%) 1mo $128,600 $113 65
323 Neal Ave 0.45mi 2/1.0 (-1) 1,273 (-5%) 2mo $101,000 $79 64
707 Mastin Ave 0.47mi 3/2.0 1,200 (-10%) 7mo $165,000 $138 51

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
6.6%
Equity multiple
1.26×
Total profit
$6,460
Equity at exit
$13,404
10-year hold
IRR
15.9%
Equity multiple
2.30×
Total profit
$32,697
Equity at exit
$7,773

Cash invested: $25,172 (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 45638

Home prices YoY
-19.6%
Active inventory
84
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,165 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$81 /mo · $977/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$330

Break-even live

Break-even rent $747
Max offer price $89,900
Occupancy floor 67%

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
$22,475
Closing costs
$2,697
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 20 events

  1. 2026-06-18
    days on market $89,900 Active 42 DOM
  2. 2026-06-17
    days on market $89,900 Active 41 DOM
  3. 2026-06-16
    days on market $89,900 Active 40 DOM
    Show marketing remark (276 chars)

    This home offers a rare large double lot, 2 car carport off the alley, fenced back yard, and walking distance from Ironton High School and Ohio University. Home needs some TLC on interior, but home is a rare find with a double lot this close to the high school and University.

  4. 2026-06-15
    days on market $89,900 Active 39 DOM
  5. 2026-06-13
    days on market $89,900 Active 37 DOM
  6. 2026-06-12
    days on market $89,900 Active 36 DOM
  7. 2026-06-09
    days on market $89,900 Active 33 DOM
  8. 2026-06-08
    days on market $89,900 Active 32 DOM
  9. 2026-06-08
    days on market $89,900 Active 31 DOM
  10. 2026-06-07
    days on market $89,900 Active 30 DOM
  11. 2026-06-04
    days on market $89,900 Active 27 DOM
  12. 2026-06-02
    days on market $89,900 Active 26 DOM
  13. 2026-06-01
    days on market $89,900 Active 25 DOM
  14. 2026-05-31
    days on market $89,900 Active 24 DOM
  15. 2026-05-07
    listed $89,900 Active 276-char remark
    Show marketing remark (276 chars)

    This home offers a rare large double lot, 2 car carport off the alley, fenced back yard, and walking distance from Ironton High School and Ohio University. Home needs some TLC on interior, but home is a rare find with a double lot this close to the high school and University.

  16. 2026-05-07
    listed $89,900 Active 276-char remark
    Show marketing remark (276 chars)

    This home offers a rare large double lot, 2 car carport off the alley, fenced back yard, and walking distance from Ironton High School and Ohio University. Home needs some TLC on interior, but home is a rare find with a double lot this close to the high school and University.

  17. 2016-11-29
    soldstatus $28,000
  18. 2016-04-07
    soldstatus $25,935
  19. 2010-08-13
    soldstatus $60,000
  20. 1997-06-09
    soldstatus $50,000

ⓘ 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
$977 · $81/mo
Projected year-2 tax
$1,190 · $99/mo
Expected delta
+$213/yr (+$18/mo · 21.8%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 19 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 · 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
$13,982
− Mortgage interest
−$5,036
− Property taxes
−$977
− Insurance
−$450
− Repairs & maintenance
−$1,119
− Management
−$1,119
− Depreciation
−$2,615
Taxable income
$2,667
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$640
After-tax cash flow
$3,322/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
Ironton City School District
NCES district ID
3904414
Math proficiency
54% ▼ -10.00%
Reading proficiency
58% ▼ -7.00%
Median HH income
$32,999
Composite
46.13/100
National rank
#2505
State rank
#382 of 656 in OH

Livability — Ironton

Score
72/100
State rank
#354
US rank
#5718

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ironton, OH
County
Lawrence · 57,020 people
Metro
Huntington-Ashland, WV-KY-OH
Population (ZIP)
19,921
Household income
$49,544
Rent vs Own
32.4% rent · 67.6% own
Severe rent burden
10.7

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
57,915 people
By 2030
55,650 · -3.9%
By 2040
50,523 · -12.8%
By 2050
45,103 · -22.1%
By 2075
32,441 · -44.0%
By 2100
21,754 · -62.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Black 1%
Common ancestry
Slovak 2% Iranian 2% Lithuanian 1%
Foreign-born
0%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+50.5) · D 24.4% · R 74.9%
2008→2024 swing
-35.2pp toward R · 2008: -15.3pp · 2024: -50.5pp
All cycles
2024: R+50.5 2020: R+45.6 2016: R+43.9 2012: R+15.5 2008: R+15.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -48.00%
Current HPI
196.7459
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

+79.8% since first listed
7 events — show timeline
  • 2026-06-16 Pending HBRMLS
  • 2026-05-07 Listed $89,900 AABOR
  • 2026-05-07 Listed $89,900 HBRMLS
  • 2016-11-29 Sold (Public Records) $28,000 Public Records
  • 2016-04-07 Sold (Public Records) $25,935 Public Records
  • 2010-08-13 Sold (Public Records) $60,000 Public Records
  • 1997-06-09 Sold (Public Records) $50,000 Public Records

Property tax history

+3.1%/yr

Latest (2025): $977 · +14.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…