CashFlowRE
Sign in Sign up
3250 Maysville Pike
B Composite 71.58
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
  • Schools +4.3/10.0
  • Livability +3.8/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

3250 Maysville Pike · South Zanesville, OH 43701
3 bd · 2.0 ba · 3,000 sqft · Other public records · 38 Days on market
Built 2021

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

Listing remarks MLS

RENOVATED OPEN CONCEPT & MOVE-IN READY 2001 3BD/2BA DOUBLEWIDE 1350 sq ft. $69,900 | Seller Financing Available 3250 Maysville Pike, Lot 13, Zanesville OH | Maysville City Schools Relax on your private patio under the gazebo, enjoy a large yard in a quiet neighborhood, and never worry about errands Walmart, Save-A-Lot, and Dollar General are less than a mile away on Maysville Pike. - Brand new HVAC lower utility bills, no surprise repairs - New LVP flooring throughout easy to clean, built to last - Fresh paint every room - Updated kitchen with white cabinets & new countertops - Spacious master bath with soaking tub, separate shower & vanity area - Outdoor patio & gazebo - Large yard, off-street parking - Maysville City Schools district - Large living room and office areas Priced at $69,900 SELLER FINANCING AVAILABLE payments as low as $743/mo with 20% down! Lot rent: $520/mo + $50/mo sewer No felonies | No evictions within last 3 years Call to schedule a showing. Serious buyers only. 74O. 923.2646 CALL only, do not text.

Key facts

  • Fresh paint
  • New hvac
  • Large yard

Tags

PRIVATE PATIOLARGE YARDNEW HVACNEW LVP FLOORINGFRESH PAINTUPDATED KITCHEN

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/2.0-bath other listed at $70k.

Deal economics

  • At list price, monthly cash flow is $635 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 75/100 on livability (#242 in OH, #3,856 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: commute F, employment F.
  • Maysville Local (town): math 46% / reading 56% proficiency, ranked #435 of 656 in OH (top 66%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Maysville Elementary School (math 61% / reading 64%, grade B, #580 of 1,584 statewide, top 37%, 807 students, 0% FRL); Maysville Middle School (math 35% / reading 46%, grade F, #509 of 654 statewide, top 78%, 479 students, 0% FRL); Maysville High School (math 32% / reading 62%, grade D-, #435 of 781 statewide, top 59%, 444 students, 0% FRL) — zoned schools average 0% FRL vs 46% district-wide (46 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+4.2%/yr); 300 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 $483 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 $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 21y 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 $50k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $67,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
2.02%
Cap rate
17.20%
Cash-on-cash
38.94%
DSCR
2.73
GRM
4.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.23% rent growth · sell at horizon

5-year hold
IRR
36.5%
Equity multiple
2.58×
Total profit
$30,920
Equity at exit
$10,422
10-year hold
IRR
43.8%
Equity multiple
5.42×
Total profit
$86,560
Equity at exit
$6,044

Cash invested: $19,572 (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
300
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,415 medium interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$87 /mo · $1,048/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$635

Break-even live

Break-even rent $611
Max offer price $69,900
Occupancy floor 50%

Sensitivity live

Price -10% $683 -5% $659 +0% $635 +5% $611 +10% $587
Rent -10% $523 -5% $579 +0% $635 +5% $691 +10% $747
Rate -1.0pp $670 -0.5pp $653 base $635 +0.5pp $617 +1.0pp $599

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
$17,475
Closing costs
$2,097
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 27 events

  1. 2026-06-19
    days on market $69,900 Active 38 DOM
  2. 2026-06-18
    days on market $69,900 Active 37 DOM
  3. 2026-06-17
    days on market $69,900 Active 36 DOM
  4. 2026-06-16
    days on market $69,900 Active 35 DOM
  5. 2026-06-15
    days on market $69,900 Active 34 DOM
  6. 2026-06-14
    days on market $69,900 Active 32 DOM
  7. 2026-06-12
    days on market $69,900 Active 31 DOM
  8. 2026-06-09
    days on market $69,900 Active 28 DOM
  9. 2026-06-08
    days on market $69,900 Active 27 DOM
  10. 2026-06-07
    days on market $69,900 Active 26 DOM
  11. 2026-06-02
    days on market $69,900 Active 21 DOM
  12. 2026-06-01
    days on market $69,900 Active 20 DOM
  13. 2026-05-31
    days on market $69,900 Active 19 DOM
  14. 2026-05-30
    days on market $69,900 Active 18 DOM
  15. 2026-05-12
    listed $69,900 Active 1093-char remark
  16. 2024-04-15
    historical
  17. 2024-03-12
    listed $82,000 Active
  18. 2023-08-21
    soldstatus $49,900 Closed
  19. 2023-07-20
    status Pending
  20. 2023-07-19
    listed $49,900 Active
  21. 2017-10-30
    soldstatus $19,500
  22. 2017-05-14
    listed $24,900
  23. 2017-05-06
    historical
  24. 2016-11-06
    listed $30,000
  25. 2005-09-02
    soldstatus $17,000
  26. 2005-05-17
    listed $22,000
  27. 1997-03-11
    soldstatus $192,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,985
− Mortgage interest
−$3,915
− Property taxes
−$1,048
− Insurance
−$350
− Repairs & maintenance
−$1,359
− Management
−$1,359
− Depreciation
−$2,033
Taxable income
$6,921
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,661
After-tax cash flow
$5,961/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
Maysville Local
NCES district ID
3904885
Math proficiency
46% ▼ -19.00%
Reading proficiency
56% ▼ -11.00%
Median HH income
$40,901
Composite
42.71/100
National rank
#3167
State rank
#435 of 656 in OH

Livability — South Zanesville

Score
75/100
State rank
#242
US rank
#3856

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Muskingum County · 56,402 people
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

-99.4% since first listed
16 events — show timeline
  • 2026-06-06 Price Changed $1,249 SHOWMOJO
  • 2026-06-04 Listed $69,900 ForSaleByOwner.com
  • 2026-05-24 Listed for Rent $1,349 SHOWMOJO
  • 2026-05-12 Listed $69,900 FSBO.com
  • 2024-04-15 Listing Removed CBRMLS
  • 2024-03-12 Listed $82,000 CBRMLS
  • 2023-08-21 Sold (MLS) $49,900 MLSNOW
  • 2023-07-20 Pending MLSNOW
  • 2023-07-19 Listed $49,900 MLSNOW
  • 2017-10-30 Sold (MLS) $19,500 MLSNOW
  • 2017-05-14 Listed $24,900 MLSNOW
  • 2017-05-06 Listing Removed MLSNOW
  • 2016-11-06 Listed $30,000 MLSNOW
  • 2005-09-02 Sold (MLS) $17,000 MLSNOW
  • 2005-05-17 Listed $22,000 MLSNOW
  • 1997-03-11 Sold (Public Records) $192,500 Public Records

Property tax history

+6.5%/yr

Latest (2025): $3,540 · -18.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…