0out of 100
Fair

123 Longworth Street, Jackson, OH, USA

Score Breakdown
Value40/40
Cash Flow1/35
Location12/25
$
$159,900
%
$31,980 cash at risk up front
53
123 Longworth Street, Jackson, OH, USA
3 bd1 ba

Fair

53/100

This is an excellent deal — priced below the local market with healthy equity after repairs. Watch that the neighborhood scores low.

Highlights
  • 44% below area price per sqft
  • $160k potential equity (55%)
  • $429/mo positive cash flow
  • 6.77% cap rate
Watch-outs
  • Neighborhood scores 64/100

Price vs. Market

Good
Your offer
$85/sqft
Area avg
$132/sqft
36% below market average
Your offer
$159,900
At market rate
$248,424

ARV Assessment

GoodLive · LLM + comps
ARV Low
$194k
Est. ARV
$248k
ARV High
$292k
Total Investment
$160k
Est. ARV
$248k
Rehab Cost
$5k
Potential Equity
$88k
Comparable Reasoning

The After-Repair Value (ARV) for the subject property ranges from $193,600 to $292,400 after full renovation, based on high-quality comparables with strong price per square foot metrics.

2 more details
Condition Assessment

Property presents in full gut condition. Estimated rehab of $5k covers structural, mechanical, and full interior.

Methodology

Sales-comparison approach using 6 live sold comps from Realtor.com (filtered from 10 candidates), evaluated by LLM for proximity, recency, and renovation quality.

High confidence6 live sold comps

Comparable Sales

6 comps
125 Longworth, Jackson, OH
90% match
$169,900
$115/sqft
125 Longworth, Jackson, OH
3 1 1,4780.03 mi
24 S Longworth St, Jackson, OH
85% match
$155,000
$110/sqft
24 S Longworth St, Jackson, OH
3 2 1,4040.19 misold Mar 2024
281 Pattonsville Rd, Jackson, OH
85% match
$217,000
$139/sqft
281 Pattonsville Rd, Jackson, OH
3 2 1,5600.33 misold Nov 2023
265 Harding Ave, Jackson, OH
80% match
$179,000
$172/sqft
265 Harding Ave, Jackson, OH
3 1 1,0400.57 misold Oct 2025
$150,000
$187/sqft
234 Mill St, Jackson, OH
2 1 8010.77 misold May 2026
View listing
708 Pattonsville Rd, Jackson, OH
75% match
$255,000
$124/sqft
708 Pattonsville Rd, Jackson, OH
2 2 2,0560.82 misold Jun 2025
ARV & comps — see the full analysis on Offa

Rental Income

Needs WorkLive · 1 comps
25th pct
$700
Median /mo
$700
75th pct
$700
Monthly Rent
$700
Annual Rent
$8k
Rental Yield
5.3%
Cap Rate
2.9%
Market Assessment

Median area rent is $700/mo based on 1 comps. Standard deviation $0/mo indicates consistent pricing in the area.

2 more details
Comparable Reasoning

Based on 1 comparable rental within 25.0 miles of similar houses, monthly rents range from $700 (25th percentile) to $700 (75th percentile), with a median of $700.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 25.0 miles. Standard deviation: $0.

Based on 1 rental comp within 25.0 mi
Rental analysis — see the full analysis on Offa

Financing Calculator

Needs Work
Price
$159,900
Loan
$127,920
$31,980
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$851/mo
Estimated Rent$700/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return-16.55%
Total Payment
$1,211/mo
Monthly Cash Flow
$-511/mo
Negative cash flow: $511/mo
Monthly expenses exceed rental income. Consider a lower offer, larger down payment, or higher rent.

Neighborhood Profile

Needs WorkLive Data
CTier
Developing Neighborhood46/100
Composite socioeconomic score
Median Income
$63k
Median Home
$166k
Median Rent
$769/mo
Homeownership
71.86%
Vacancy
8.65%
Population
16,360
Score Breakdown
Income & Wealth
46
Housing Market
40
Education
29
Employment
59
Stability
74
Infrastructure
53
Neighborhood data — see the full analysis on Offa

City Population

Needs WorkLive Data
Jackson, OH
10-year population trend
-1.9% / decade
City Population
6,222
Density / sq mi
687
Area (sq mi)
9
Within 1 Mile
6,000
1-Mile Density
1,911
Trend Years
2014–2023

Get alerts for deals like this in Jackson

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby