CashFlowRE
Sign in Sign up
108 S Jefferson St Triplex
C+ Composite 63.85
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 +23.9/30.0
  • Appreciation +9.9/10.0
  • DSCR +7.7/10.0
  • Schools +6.4/10.0
  • 1% rule +6.2/10.0
  • Condition / age +4.0/5.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • ARV discount +0.0/15.0

$224,900

108 S Jefferson St · Pitsburg, OH 45358
6 bd · 4.5 ba · 2,400 sqft · MultiFamily · 159 Days on market
Built 1970 Good condition 6,534 sqft lot $94/sqft · 49% above area Est $151k · 49% over ↓ 15% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Invest Smart. Live Well. Own a Turn-Key Income Producer. This well-maintained 3-unit apartment building offers an exceptional investment opportunity with built-in income and future upside. The property includes two upper 1-bedroom, 1-bath apartments that were fully remodeled in the summer of 2020. Updates included new flooring, fresh paint, completely renovated kitchens, new ranges and refrigerators, under-cabinet microwaves, updated bathrooms, new electric breaker boxes, a new meter base, and upgraded electric service. The lower unit features 2 bedrooms and 1.5 baths and underwent a complete renovation in November 2021. Major exterior improvements add long-term value and peace of mind, including new siding, lower windows, and doors installed in January 2021, followed by a metal roof and new gutters in February 2021. A shared laundry room provides individual hook-ups for all three units, adding convenience for tenants. Operating expenses include water, insurance, and taxes, contributing to an impressive 8% ROI. All three apartment units are fully occupied, and an additional main-level space with a half bath offers the potential to lease as a small office for added income. This is a rare opportunity to own a solid, cash-flowing property with flexibility for future growth—schedule your private showing today and be sure to view the floor plans to see the full potential.

Key facts

  • New meter base
  • New siding
  • 6,534 sq ft lot

Tags

TURN KEY INCOME PRODUCERFULLY REMODELED KITCHENSNEW ELECTRIC BREAKER BOXESNEW METER BASEUPGRADED ELECTRIC SERVICENEW SIDING

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 × 2.0-bed/1.5-bath units multifamily listed at $225k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $438 ($5k/yr) — positive. Per door: $146/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $225k).
  • Recommended offer: $198k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#770 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Franklin Monroe Local (rural): math 67% / reading 83% proficiency, ranked #98 of 656 in OH (top 15%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 2 active listings in the ZIP; 43 units permitted in Darke County in 2024 (0 in 5+ unit buildings).
  • At $2,522/mo this rent would consume 52% of the median local household income ($58k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $24k of equity ($2k loan paydown + $22k appreciation (9.8% local appreciation)).
  • Darke County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (9.8% appreciation + 3.0% rent growth), your $63k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 159 days — a 12% lower offer ($198k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $40k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $197,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 159 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.12%
Cap rate
8.63%
Cash-on-cash
8.35%
DSCR
1.37
GRM
7.4

CMA / ARV

ARV (median comp)
$151,265
List price
$224,900
Delta
48.68%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

9.76% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
29.9%
Equity multiple
3.33×
Total profit
$146,774
Equity at exit
$198,718
10-year hold
IRR
26.0%
Equity multiple
7.50×
Total profit
$409,408
Equity at exit
$424,469

Cash invested: $62,972 (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 45358

Home prices YoY
4.7%
Active inventory
2
Price-to-rent
22.3×

Monthly cashflow live

Estimated rent
$2,522 medium interval (Pro) →
Mortgage (P&I)
$1,179
Tax est. 1.5%
$281 /mo · $3,374/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$530
Net cashflow
$438

Break-even live

Break-even rent $1,967
Max offer price $224,900
Occupancy floor 78%

Sensitivity live

Price -10% $594 -5% $516 +0% $438 +5% $360 +10% $283
Rent -10% $239 -5% $339 +0% $438 +5% $538 +10% $637
Rate -1.0pp $551 -0.5pp $495 base $438 +0.5pp $380 +1.0pp $321

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $2,522

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
$56,225
Closing costs
$6,747
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 21 events

  1. 2026-06-21
    days on market $224,900 Active 159 DOM
  2. 2026-06-21
    days on market $224,900 Active 158 DOM
  3. 2026-06-18
    days on market $224,900 Active 156 DOM
  4. 2026-06-17
    days on market $224,900 Active 155 DOM
  5. 2026-06-16
    days on market $224,900 Active 154 DOM
  6. 2026-06-15
    days on market $224,900 Active 153 DOM
  7. 2026-06-13
    days on market $224,900 Active 151 DOM
  8. 2026-06-12
    days on market $224,900 Active 150 DOM
  9. 2026-06-09
    days on market $224,900 Active 147 DOM
  10. 2026-06-08
    days on market $224,900 Active 146 DOM
  11. 2026-06-08
    days on market $224,900 Active 145 DOM
  12. 2026-06-07
    days on market $224,900 Active 144 DOM
  13. 2026-06-04
    days on market $224,900 Active 141 DOM
  14. 2026-06-02
    days on market $224,900 Active 140 DOM
  15. 2026-06-01
    days on market $224,900 Active 139 DOM
  16. 2026-05-31
    days on market $224,900 Active 138 DOM
  17. 2026-05-07
    price $224,900 1395-char remark
    Show marketing remark (1395 chars)

    Invest Smart. Live Well. Own a Turn-Key Income Producer. This well-maintained 3-unit apartment building offers an exceptional investment opportunity with built-in income and future upside. The property includes two upper 1-bedroom, 1-bath apartments that were fully remodeled in the summer of 2020. Updates included new flooring, fresh paint, completely renovated kitchens, new ranges and refrigerators, under-cabinet microwaves, updated bathrooms, new electric breaker boxes, a new meter base, and upgraded electric service. The lower unit features 2 bedrooms and 1.5 baths and underwent a complete renovation in November 2021. Major exterior improvements add long-term value and peace of mind, including new siding, lower windows, and doors installed in January 2021, followed by a metal roof and new gutters in February 2021. A shared laundry room provides individual hook-ups for all three units, adding convenience for tenants. Operating expenses include water, insurance, and taxes, contributing to an impressive 8% ROI. All three apartment units are fully occupied, and an additional main-level space with a half bath offers the potential to lease as a small office for added income. This is a rare opportunity to own a solid, cash-flowing property with flexibility for future growth—schedule your private showing today and be sure to view the floor plans to see the full potential.

  18. 2026-04-07
    price $244,000 1395-char remark
    Show marketing remark (1395 chars)

    Invest Smart. Live Well. Own a Turn-Key Income Producer. This well-maintained 3-unit apartment building offers an exceptional investment opportunity with built-in income and future upside. The property includes two upper 1-bedroom, 1-bath apartments that were fully remodeled in the summer of 2020. Updates included new flooring, fresh paint, completely renovated kitchens, new ranges and refrigerators, under-cabinet microwaves, updated bathrooms, new electric breaker boxes, a new meter base, and upgraded electric service. The lower unit features 2 bedrooms and 1.5 baths and underwent a complete renovation in November 2021. Major exterior improvements add long-term value and peace of mind, including new siding, lower windows, and doors installed in January 2021, followed by a metal roof and new gutters in February 2021. A shared laundry room provides individual hook-ups for all three units, adding convenience for tenants. Operating expenses include water, insurance, and taxes, contributing to an impressive 8% ROI. All three apartment units are fully occupied, and an additional main-level space with a half bath offers the potential to lease as a small office for added income. This is a rare opportunity to own a solid, cash-flowing property with flexibility for future growth—schedule your private showing today and be sure to view the floor plans to see the full potential.

  19. 2026-03-12
    status Active 1395-char remark
    Show marketing remark (1395 chars)

    Invest Smart. Live Well. Own a Turn-Key Income Producer. This well-maintained 3-unit apartment building offers an exceptional investment opportunity with built-in income and future upside. The property includes two upper 1-bedroom, 1-bath apartments that were fully remodeled in the summer of 2020. Updates included new flooring, fresh paint, completely renovated kitchens, new ranges and refrigerators, under-cabinet microwaves, updated bathrooms, new electric breaker boxes, a new meter base, and upgraded electric service. The lower unit features 2 bedrooms and 1.5 baths and underwent a complete renovation in November 2021. Major exterior improvements add long-term value and peace of mind, including new siding, lower windows, and doors installed in January 2021, followed by a metal roof and new gutters in February 2021. A shared laundry room provides individual hook-ups for all three units, adding convenience for tenants. Operating expenses include water, insurance, and taxes, contributing to an impressive 8% ROI. All three apartment units are fully occupied, and an additional main-level space with a half bath offers the potential to lease as a small office for added income. This is a rare opportunity to own a solid, cash-flowing property with flexibility for future growth—schedule your private showing today and be sure to view the floor plans to see the full potential.

  20. 2026-03-06
    historical Contingency - Finance and Inspections 1395-char remark
    Show marketing remark (1395 chars)

    Invest Smart. Live Well. Own a Turn-Key Income Producer. This well-maintained 3-unit apartment building offers an exceptional investment opportunity with built-in income and future upside. The property includes two upper 1-bedroom, 1-bath apartments that were fully remodeled in the summer of 2020. Updates included new flooring, fresh paint, completely renovated kitchens, new ranges and refrigerators, under-cabinet microwaves, updated bathrooms, new electric breaker boxes, a new meter base, and upgraded electric service. The lower unit features 2 bedrooms and 1.5 baths and underwent a complete renovation in November 2021. Major exterior improvements add long-term value and peace of mind, including new siding, lower windows, and doors installed in January 2021, followed by a metal roof and new gutters in February 2021. A shared laundry room provides individual hook-ups for all three units, adding convenience for tenants. Operating expenses include water, insurance, and taxes, contributing to an impressive 8% ROI. All three apartment units are fully occupied, and an additional main-level space with a half bath offers the potential to lease as a small office for added income. This is a rare opportunity to own a solid, cash-flowing property with flexibility for future growth—schedule your private showing today and be sure to view the floor plans to see the full potential.

  21. 2026-01-13
    listed $264,900 Active 1395-char remark
    Show marketing remark (1395 chars)

    Invest Smart. Live Well. Own a Turn-Key Income Producer. This well-maintained 3-unit apartment building offers an exceptional investment opportunity with built-in income and future upside. The property includes two upper 1-bedroom, 1-bath apartments that were fully remodeled in the summer of 2020. Updates included new flooring, fresh paint, completely renovated kitchens, new ranges and refrigerators, under-cabinet microwaves, updated bathrooms, new electric breaker boxes, a new meter base, and upgraded electric service. The lower unit features 2 bedrooms and 1.5 baths and underwent a complete renovation in November 2021. Major exterior improvements add long-term value and peace of mind, including new siding, lower windows, and doors installed in January 2021, followed by a metal roof and new gutters in February 2021. A shared laundry room provides individual hook-ups for all three units, adding convenience for tenants. Operating expenses include water, insurance, and taxes, contributing to an impressive 8% ROI. All three apartment units are fully occupied, and an additional main-level space with a half bath offers the potential to lease as a small office for added income. This is a rare opportunity to own a solid, cash-flowing property with flexibility for future growth—schedule your private showing today and be sure to view the floor plans to see the full potential.

ⓘ 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
$30,264
− Mortgage interest
−$12,598
− Property taxes
−$3,374
− Insurance
−$1,124
− Repairs & maintenance
−$2,421
− Management
−$2,421
− Depreciation
−$6,543
Taxable income
$1,783
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$428
After-tax cash flow
$4,830/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.

Condition & rehab AI · 13 photos

Good 80/100 Cosmetic rehab

This 3-unit apartment building is in excellent condition with recent renovations, offering a turn-key investment opportunity.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and value
  • Both Replace window seals — Improves energy efficiency and reduces maintenance costs

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior — Enhances curb appeal and value
  • Both Replace window seals — Improves energy efficiency and reduces maintenance costs

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Franklin Monroe Local
NCES district ID
3904664
Math proficiency
67% ▼ -10.00%
Reading proficiency
83% ▲ 6.00%
Median HH income
$55,439
Composite
63.97/100
National rank
#583
State rank
#98 of 656 in OH

Livability — Pitsburg

Score
64/100
State rank
#770
US rank
#14014

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pitsburg, OH
County
Darke · 50,606 people
City population
313
Population (ZIP)
313
Household income
$57,917
Rent vs Own
22.0% rent · 78.0% own

Population outlook (Darke County) Hauer SSP2

Today (2025)
49,377 people
By 2030
47,494 · -3.8%
By 2040
43,553 · -11.8%
By 2050
39,320 · -20.4%
By 2075
30,091 · -39.1%
By 2100
21,110 · -57.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98% Two or more races 2%
Common ancestry
Lithuanian 2% Slovak 2% Danish 1%
Languages at home
99% English-only · German/W. Germanic 1%

Political lean MEDSL · Darke

2024 margin
Solid R (+65.4) · D 17.0% · R 82.3%
2008→2024 swing
-29.2pp toward R · 2008: -36.1pp · 2024: -65.4pp
All cycles
2024: R+65.4 2020: R+63.6 2016: R+61.2 2012: R+44.9 2008: R+36.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.76%
Current HPI
218.5284
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

-15.1% since first listed
5 events — show timeline
  • 2026-05-07 Price Changed $224,900 WRIST
  • 2026-04-07 Price Changed $244,000 WRIST
  • 2026-03-12 Relisted WRIST
  • 2026-03-06 Contingent WRIST
  • 2026-01-13 Listed $264,900 WRIST

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…