CashFlowRE
Sign in Sign up
2413 W Manor Ave
D- Composite 35.79
Why this score? — see what drove the D- 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 +15.2/30.0
  • DSCR +4.7/10.0
  • Schools +4.0/10.0
  • Livability +3.6/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$225,000

2413 W Manor Ave · Struthers, OH 44514
4 bd · 1.5 ba · 1,267 sqft · SingleFamily public records · 27 Days on market
Built 1952 9,801 sqft lot Est $189k · 19% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move-In Ready – No Work Needed! This updated 3-bedroom, 2-full-bath home is perfect for buyers who want comfort and convenience without the stress of renovations. With major updates like a new roof, remodeled kitchen, two fully renovated bathrooms, all-new main flooring, and much more already completed, it’s ready for you to move right in. The main level features an open great room—perfect for a dining/living room combo. The brand-new kitchen is beautifully redone with a custom backsplash and new appliances. A large first-floor bedroom and a full bath round out the main floor. Upstairs, you’ll find two additional bedrooms and another fully remodeled bathroom. The basement is clean and freshly painted—ideal for storage or extra space. Outside, enjoy fresh exterior paint, a $15K new concrete driveway, a covered front patio, and spruced-up landscaping with fresh mulch and an amazing yard! The attached two-car garage includes a spacious workshop—perfectly fresh and clean, ready for hobbies, projects, or extra storage. With all the updates and a 3-year-old HVAC system in excellent condition, the big-ticket items are already taken care of. All that’s left to do is move in and enjoy!

Key facts

  • Custom backsplash
  • Corner bar
  • Renovated bathroom

Tags

OPEN CONCEPTCUSTOM BACKSPLASHRENOVATED BATHROOMFULLY REMODELED BATHROOMNEW RECESSED LIGHTINGCORNER BAR

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Aluminum siding and brick exterior; Asphalt roof
  • Construction: Built (year per public records); Aluminum siding; Brick construction; Asphalt roof; Full basement foundation
  • Exterior features: Front porch; 0.225-acre lot

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: 1 main-level bedroom
  • Bathrooms: 2 full bathrooms; 1 main-level bathroom
  • Heating & cooling: Forced-air gas heating; Central air conditioning
  • Interior features: Full basement
  • Laundry & utility: Washer; Dryer

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 4-bed/1.5-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $78 ($930/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 $188k (16.4% below list).
  • Recommended offer: $188k (16.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#418 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: commute C-, amenities F, employment F.
  • Struthers City (suburban): math 45% / reading 52% proficiency, ranked #475 of 656 in OH (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 155 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 147 units permitted in Mahoning County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Mahoning County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($222k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 14y 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.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $188,178 (16.4% below list)

Questions for the listing agent

  1. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.84%
Cap rate
6.71%
Cash-on-cash
1.48%
DSCR
1.07
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$188,783
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2451 W Manor Ave 0.04mi 3/2.0 (-1) 1,245 (-2%) 2mo $209,900 $169 87
2153 Lyon Blvd 0.42mi 3/1.5 (-1) 1,268 (+0%) 4mo $165,000 $130 72
91 Hamilton Ave 0.52mi 4/2.0 1,317 (+4%) 2mo $225,000 $171 66
536 Creed St 0.59mi 3/1.0 (-1) 1,272 (+0%) 4mo $170,000 $134 62
2370 Lyon Blvd 0.30mi 3/2.0 (-1) 1,408 (+11%) 2mo $175,000 $124 59
511 Edison St 0.42mi 3/2.0 (-1) 1,120 (-12%) 1mo $214,000 $191 54
556 Idora Ln 0.74mi 3/1.5 (-1) 1,326 (+5%) 1mo $198,000 $149 52
2350 Hamilton Ave 0.43mi 4/2.0 1,080 (-15%) 2mo $180,000 $167 51
227 E Wilson St 0.63mi 3/1.0 (-1) 1,365 (+8%) 1mo $187,000 $137 50
226 Helena Dr 0.49mi 4/2.0 1,080 (-15%) 2mo $172,000 $159 49
2215 Clyde St 0.70mi 3/1.0 (-1) 1,184 (-7%) 2mo $136,215 $115 48
1926 Brandon Ave 0.70mi 3/2.0 (-1) 1,432 (+13%) 1mo $178,000 $124 38

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
-14.0%
Equity multiple
0.50×
Total profit
$-31,582
Equity at exit
$33,548
10-year hold
IRR
-5.2%
Equity multiple
0.66×
Total profit
$-21,391
Equity at exit
$19,454

Cash invested: $63,000 (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 44514

Home prices YoY
-23.8%
Active inventory
155
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,882 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$135 /mo · $1,625/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$395
Net cashflow
$78

Break-even live

Break-even rent $1,784
Max offer price $225,000
Occupancy floor 91%

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
$56,250
Closing costs
$6,750
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.

Rent comps 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
465 W Omar St Struthers, OH 3.0 2.0 1544 $1,800 $1.17 13d 1 0.13mi
610 Elm St Struthers, OH 3.0 1.0 1050 $1,500 $1.43 13d 1 0.93mi
4807 Sheridan Rd Youngstown, OH 3.0 1.5 1586 $1,750 $1.10 13d 1 0.95mi
1750 Nova Ln Youngstown, OH 3.0 2.0 1538 $1,700 $1.11 13d 1 1.12mi
2670 Center Rd Youngstown, OH 3.0 2.5 1722 $2,500 $1.45 21d 1 1.35mi
1914 S Heights Ave Youngstown, OH 3.0 1.0 1115 $1,950 $1.75 44d 1 1.47mi

Listing history 37 events

  1. 2026-06-19
    days on market $225,000 Active 27 DOM
  2. 2026-06-18
    days on market $225,000 Active 26 DOM
  3. 2026-06-17
    days on market $225,000 Active 25 DOM
  4. 2026-06-16
    days on market $225,000 Active 24 DOM
  5. 2026-06-15
    days on market $225,000 Active 23 DOM
  6. 2026-06-14
    pricedays on market $225,000 Active 21 DOM
  7. 2026-06-13
    days on market $230,000 Active 20 DOM
  8. 2026-06-10
    days on market $230,000 Active 18 DOM
  9. 2026-06-09
    days on market $230,000 Active 17 DOM
  10. 2026-06-08
    days on market $230,000 Active 16 DOM
  11. 2026-06-07
    days on market $230,000 Active 15 DOM
  12. 2026-06-03
    days on market $230,000 Active 11 DOM
  13. 2026-06-02
    days on market $230,000 Active 10 DOM
  14. 2026-06-01
    days on market $230,000 Active 9 DOM
  15. 2026-05-31
    days on market $230,000 Active 8 DOM
  16. 2026-05-30
    days on market $230,000 Active 7 DOM
  17. 2026-05-23
    listed $230,000 Active
  18. 2025-10-08
    soldstatus $205,345 Closed 1237-char remark
    Show marketing remark (1237 chars)

    Move-In Ready – No Work Needed! This updated 3-bedroom, 2-full-bath home is perfect for buyers who want comfort and convenience without the stress of renovations. With major updates like a new roof, remodeled kitchen, two fully renovated bathrooms, all-new main flooring, and much more already completed, it’s ready for you to move right in. The main level features an open great room—perfect for a dining/living room combo. The brand-new kitchen is beautifully redone with a custom backsplash and new appliances. A large first-floor bedroom and a full bath round out the main floor. Upstairs, you’ll find two additional bedrooms and another fully remodeled bathroom. The basement is clean and freshly painted—ideal for storage or extra space. Outside, enjoy fresh exterior paint, a $15K new concrete driveway, a covered front patio, and spruced-up landscaping with fresh mulch and an amazing yard! The attached two-car garage includes a spacious workshop—perfectly fresh and clean, ready for hobbies, projects, or extra storage. With all the updates and a 3-year-old HVAC system in excellent condition, the big-ticket items are already taken care of. All that’s left to do is move in and enjoy!

  19. 2025-09-23
    status Pending 1237-char remark
    Show marketing remark (1237 chars)

    Move-In Ready – No Work Needed! This updated 3-bedroom, 2-full-bath home is perfect for buyers who want comfort and convenience without the stress of renovations. With major updates like a new roof, remodeled kitchen, two fully renovated bathrooms, all-new main flooring, and much more already completed, it’s ready for you to move right in. The main level features an open great room—perfect for a dining/living room combo. The brand-new kitchen is beautifully redone with a custom backsplash and new appliances. A large first-floor bedroom and a full bath round out the main floor. Upstairs, you’ll find two additional bedrooms and another fully remodeled bathroom. The basement is clean and freshly painted—ideal for storage or extra space. Outside, enjoy fresh exterior paint, a $15K new concrete driveway, a covered front patio, and spruced-up landscaping with fresh mulch and an amazing yard! The attached two-car garage includes a spacious workshop—perfectly fresh and clean, ready for hobbies, projects, or extra storage. With all the updates and a 3-year-old HVAC system in excellent condition, the big-ticket items are already taken care of. All that’s left to do is move in and enjoy!

  20. 2025-09-10
    historical Contingent 1237-char remark
    Show marketing remark (1237 chars)

    Move-In Ready – No Work Needed! This updated 3-bedroom, 2-full-bath home is perfect for buyers who want comfort and convenience without the stress of renovations. With major updates like a new roof, remodeled kitchen, two fully renovated bathrooms, all-new main flooring, and much more already completed, it’s ready for you to move right in. The main level features an open great room—perfect for a dining/living room combo. The brand-new kitchen is beautifully redone with a custom backsplash and new appliances. A large first-floor bedroom and a full bath round out the main floor. Upstairs, you’ll find two additional bedrooms and another fully remodeled bathroom. The basement is clean and freshly painted—ideal for storage or extra space. Outside, enjoy fresh exterior paint, a $15K new concrete driveway, a covered front patio, and spruced-up landscaping with fresh mulch and an amazing yard! The attached two-car garage includes a spacious workshop—perfectly fresh and clean, ready for hobbies, projects, or extra storage. With all the updates and a 3-year-old HVAC system in excellent condition, the big-ticket items are already taken care of. All that’s left to do is move in and enjoy!

  21. 2025-09-04
    listed $199,900 Active 1237-char remark
    Show marketing remark (1237 chars)

    Move-In Ready – No Work Needed! This updated 3-bedroom, 2-full-bath home is perfect for buyers who want comfort and convenience without the stress of renovations. With major updates like a new roof, remodeled kitchen, two fully renovated bathrooms, all-new main flooring, and much more already completed, it’s ready for you to move right in. The main level features an open great room—perfect for a dining/living room combo. The brand-new kitchen is beautifully redone with a custom backsplash and new appliances. A large first-floor bedroom and a full bath round out the main floor. Upstairs, you’ll find two additional bedrooms and another fully remodeled bathroom. The basement is clean and freshly painted—ideal for storage or extra space. Outside, enjoy fresh exterior paint, a $15K new concrete driveway, a covered front patio, and spruced-up landscaping with fresh mulch and an amazing yard! The attached two-car garage includes a spacious workshop—perfectly fresh and clean, ready for hobbies, projects, or extra storage. With all the updates and a 3-year-old HVAC system in excellent condition, the big-ticket items are already taken care of. All that’s left to do is move in and enjoy!

  22. 2025-09-04
    historical
    Show marketing remark (1237 chars)

    Move-In Ready – No Work Needed! This updated 3-bedroom, 2-full-bath home is perfect for buyers who want comfort and convenience without the stress of renovations. With major updates like a new roof, remodeled kitchen, two fully renovated bathrooms, all-new main flooring, and much more already completed, it’s ready for you to move right in. The main level features an open great room—perfect for a dining/living room combo. The brand-new kitchen is beautifully redone with a custom backsplash and new appliances. A large first-floor bedroom and a full bath round out the main floor. Upstairs, you’ll find two additional bedrooms and another fully remodeled bathroom. The basement is clean and freshly painted—ideal for storage or extra space. Outside, enjoy fresh exterior paint, a $15K new concrete driveway, a covered front patio, and spruced-up landscaping with fresh mulch and an amazing yard! The attached two-car garage includes a spacious workshop—perfectly fresh and clean, ready for hobbies, projects, or extra storage. With all the updates and a 3-year-old HVAC system in excellent condition, the big-ticket items are already taken care of. All that’s left to do is move in and enjoy!

  23. 2025-07-24
    price $214,900
  24. 2025-06-30
    price $223,900
  25. 2025-06-30
    listed $239,900 Active
  26. 2024-10-25
    soldstatus $89,000 Closed
  27. 2024-10-25
    soldstatus $89,000
  28. 2024-10-14
    status Pending
  29. 2024-10-08
    listed $85,000 Active
  30. 2020-09-09
    soldstatus $70,000
  31. 2020-09-08
    soldstatus $70,000 Closed
  32. 2020-08-01
    status Pending
  33. 2020-07-28
    price $74,500
  34. 2020-06-23
    price $79,900
  35. 2020-06-16
    listed $85,000 Active
  36. 2012-10-25
    soldstatus $39,900
  37. 2012-08-03
    listed $49,900

ⓘ 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
$1,625 · $135/mo
Projected year-2 tax
$2,567 · $214/mo
Expected delta
+$943/yr (+$79/mo · 58.0%)

ⓘ 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 3/10 Moderate 7 d/yr ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$22,581
− Mortgage interest
−$12,603
− Property taxes
−$1,625
− Insurance
−$1,125
− Repairs & maintenance
−$1,807
− Management
−$1,807
− Depreciation
−$6,545
Taxable loss
−$2,930
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$703
After-tax cash flow
$1,634/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
Struthers City
NCES district ID
3904485
Math proficiency
45% ▼ -12.00%
Reading proficiency
52% ▼ -8.00%
Median HH income
$37,753
Composite
40.35/100
National rank
#3742
State rank
#475 of 656 in OH

Livability — Struthers

Score
71/100
State rank
#418
US rank
#6867

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Mahoning County · 84,956 people
City population
10,296
Metro
Youngstown-Warren-Boardman, OH-PA
Population (ZIP)
23,917
Household income
$79,808
Rent vs Own
15.2% rent · 84.8% own
Severe rent burden
411.0

Population outlook (Mahoning County) Hauer SSP2

Today (2025)
223,932 people
By 2030
218,387 · -2.5%
By 2040
205,367 · -8.3%
By 2050
193,606 · -13.5%
By 2075
173,694 · -22.4%
By 2100
151,147 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Hispanic / Latino 3% Black 2%
Common ancestry
Romanian 6% Slovak 2% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
95% English-only · Other Indo-European 2% Spanish 2%

Political lean MEDSL · Mahoning

2024 margin
Lean R (+9.4) · D 44.9% · R 54.4%
2008→2024 swing
-36.1pp toward R · 2008: 26.6pp · 2024: -9.4pp
All cycles
2024: R+9.4 2020: R+1.9 2016: D+3.0 2012: D+27.7 2008: D+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -65.78%
Current HPI
210.5511
Rent YoY
Metro
Youngstown-Warren-Boardman, OH-PA
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+360.9% since first listed
21 events — show timeline
  • 2026-05-23 Listed $230,000 MLSNOW
  • 2025-10-08 Sold (MLS) $205,345 MLSNOW
  • 2025-09-23 Pending MLSNOW
  • 2025-09-10 Contingent MLSNOW
  • 2025-09-04 Listing Removed MLSNOW
  • 2025-09-04 Listed $199,900 MLSNOW
  • 2025-07-24 Price Changed $214,900 MLSNOW
  • 2025-06-30 Price Changed $223,900 MLSNOW
  • 2025-06-30 Listed $239,900 MLSNOW
  • 2024-10-25 Sold (Public Records) $89,000 Public Records
  • 2024-10-25 Sold (MLS) $89,000 MLSNOW
  • 2024-10-14 Pending MLSNOW
  • 2024-10-08 Listed $85,000 MLSNOW
  • 2020-09-09 Sold (Public Records) $70,000 Public Records
  • 2020-09-08 Sold (MLS) $70,000 MLSNOW
  • 2020-08-01 Pending MLSNOW
  • 2020-07-28 Price Changed $74,500 MLSNOW
  • 2020-06-23 Price Changed $79,900 MLSNOW
  • 2020-06-16 Listed $85,000 MLSNOW
  • 2012-10-25 Sold (MLS) $39,900 MLSNOW
  • 2012-08-03 Listed $49,900 MLSNOW

Property tax history

+4.2%/yr

Latest (2025): $1,625 · -3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…