CashFlowRE
Sign in Sign up
986 Keefer Rd
B- Composite 66.03
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 +25.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.2/10.0
  • 1% rule +6.5/10.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$145,000

986 Keefer Rd · Churchill, OH 44420
5 bd · 1.5 ba · 1,646 sqft · SingleFamily public records · 22 Days on market
Built 1961 0.28 ac lot $88/sqft · 18% below area Est $177k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move-in ready home with tons of living space features updated bathrooms and kitchen, neutral paint and more! Updates include: carpet (August 2015), windows, siding, new landscaping (August 2015), laminate hardwood floors (2010), door and lighting fixtures (2012), garage door (2014), brick patio (2010), neutral paint. Also within the last year, the bathrooms have been tiled, new vanity and toilet, updated light fixtures.

Key facts

  • 0.28 acre lot
  • Garage
  • Built 1961

Property features AI

Exterior

  • Parking: Attached garage with direct access; Garage faces front with garage door opener; Driveway; paved; Electricity to garage
  • Utilities: Public water; Public sewer
  • Home design: Vinyl siding; Asphalt/fiberglass roof; Home warranty included
  • Construction: Vinyl siding construction; Asphalt/Fiberglass roof
  • Exterior features: Patio; Privacy fencing; Workshop (separate structure)

Interior

  • Kitchen: Dishwasher
  • Bedrooms: Three main-level bedrooms; Additional bedrooms on the second floor
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Partial, partially finished basement with walk-up access; Workshop (lean-to behind the garage); Family room
  • Laundry & utility: Utility room in the lower level

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 5-bed/1.5-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $318 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Recommended offer: $143k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 3.7% in Churchill — 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 65/100 on livability (#708 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: employment C-, schools F, amenities F.
  • Liberty Local (suburban): math 30% / reading 41% proficiency, ranked #555 of 656 in OH (top 85%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 58 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 129 units permitted in Trumbull County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Trumbull County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($143k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y 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.
Recommended offer $142,825 (1.5% below list)

Questions for the listing agent

  1. Built in 1961 — 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 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
1.15%
Cap rate
8.93%
Cash-on-cash
9.41%
DSCR
1.42
GRM
7.3

CMA / ARV

ARV (median comp)
$176,513
List price
$145,000
Delta
-17.85%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1094 Churchill Rd 0.35mi 4/1.5 (-1) 1,728 (+5%) 1mo $109,545 $63 70
1140 Keefer Rd 0.15mi 4/2.0 (-1) 1,524 (-7%) 6mo $155,000 $102 69
983 Beechwood Dr 0.40mi 4/1.5 (-1) 1,458 (-11%) 10mo $175,000 $120 49
1661 Keefer Rd 0.71mi 4/2.0 (-1) 1,525 (-7%) 11mo $315,000 $207 38
1425 Keefer Rd 0.47mi 4/1.0 (-1) 1,400 (-15%) 9mo $200,000 $143 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
-2.1%
Equity multiple
0.92×
Total profit
$-3,205
Equity at exit
$21,620
10-year hold
IRR
7.6%
Equity multiple
1.58×
Total profit
$23,399
Equity at exit
$12,537

Cash invested: $40,600 (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 44420

Home prices YoY
-16.8%
Active inventory
58
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,665 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$176 /mo · $2,116/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$350
Net cashflow
$318

Break-even live

Break-even rent $1,262
Max offer price $145,000
Occupancy floor 76%

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
$36,250
Closing costs
$4,350
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
833 Lawrence Ave Girard, OH 4.0 1.0 1312 $1,450 $1.11 13d 1 1.07mi

Listing history 10 events

  1. 2026-05-04
    historical Contingent 1038-char remark
  2. 2026-05-01
    listed $145,000 Active 1038-char remark
  3. 2016-06-20
    historical 423-char remark
    Show marketing remark (423 chars)

    Move-in ready home with tons of living space features updated bathrooms and kitchen, neutral paint and more! Updates include: carpet (August 2015), windows, siding, new landscaping (August 2015), laminate hardwood floors (2010), door and lighting fixtures (2012), garage door (2014), brick patio (2010), neutral paint. Also within the last year, the bathrooms have been tiled, new vanity and toilet, updated light fixtures.

  4. 2016-06-13
    soldstatus $73,000
  5. 2016-05-24
    status Pending 423-char remark
    Show marketing remark (423 chars)

    Move-in ready home with tons of living space features updated bathrooms and kitchen, neutral paint and more! Updates include: carpet (August 2015), windows, siding, new landscaping (August 2015), laminate hardwood floors (2010), door and lighting fixtures (2012), garage door (2014), brick patio (2010), neutral paint. Also within the last year, the bathrooms have been tiled, new vanity and toilet, updated light fixtures.

  6. 2016-05-24
    soldstatus $73,000 Sold 423-char remark
    Show marketing remark (423 chars)

    Move-in ready home with tons of living space features updated bathrooms and kitchen, neutral paint and more! Updates include: carpet (August 2015), windows, siding, new landscaping (August 2015), laminate hardwood floors (2010), door and lighting fixtures (2012), garage door (2014), brick patio (2010), neutral paint. Also within the last year, the bathrooms have been tiled, new vanity and toilet, updated light fixtures.

  7. 2016-05-15
    historical Contingent 423-char remark
    Show marketing remark (423 chars)

    Move-in ready home with tons of living space features updated bathrooms and kitchen, neutral paint and more! Updates include: carpet (August 2015), windows, siding, new landscaping (August 2015), laminate hardwood floors (2010), door and lighting fixtures (2012), garage door (2014), brick patio (2010), neutral paint. Also within the last year, the bathrooms have been tiled, new vanity and toilet, updated light fixtures.

  8. 2016-01-24
    price $89,900 423-char remark
    Show marketing remark (423 chars)

    Move-in ready home with tons of living space features updated bathrooms and kitchen, neutral paint and more! Updates include: carpet (August 2015), windows, siding, new landscaping (August 2015), laminate hardwood floors (2010), door and lighting fixtures (2012), garage door (2014), brick patio (2010), neutral paint. Also within the last year, the bathrooms have been tiled, new vanity and toilet, updated light fixtures.

  9. 2015-10-12
    price $99,000 423-char remark
    Show marketing remark (423 chars)

    Move-in ready home with tons of living space features updated bathrooms and kitchen, neutral paint and more! Updates include: carpet (August 2015), windows, siding, new landscaping (August 2015), laminate hardwood floors (2010), door and lighting fixtures (2012), garage door (2014), brick patio (2010), neutral paint. Also within the last year, the bathrooms have been tiled, new vanity and toilet, updated light fixtures.

  10. 2015-09-09
    listed $124,900 Active 423-char remark
    Show marketing remark (423 chars)

    Move-in ready home with tons of living space features updated bathrooms and kitchen, neutral paint and more! Updates include: carpet (August 2015), windows, siding, new landscaping (August 2015), laminate hardwood floors (2010), door and lighting fixtures (2012), garage door (2014), brick patio (2010), neutral paint. Also within the last year, the bathrooms have been tiled, new vanity and toilet, updated light fixtures.

ⓘ 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
$2,116 · $176/mo
Projected year-2 tax
$2,189 · $182/mo
Expected delta
+$73/yr (+$6/mo · 3.5%)

ⓘ 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 ≥98°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 1 unhealthy d/yr today · 4 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
$19,980
− Mortgage interest
−$8,122
− Property taxes
−$2,116
− Insurance
−$725
− Repairs & maintenance
−$1,598
− Management
−$1,598
− Depreciation
−$4,218
Taxable income
$1,602
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$385
After-tax cash flow
$3,434/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
Liberty Local
NCES district ID
3905019
Math proficiency
30% ▼ -23.00%
Reading proficiency
41% ▼ -16.00%
Median HH income
$48,604
Composite
30.59/100
National rank
#6202
State rank
#555 of 656 in OH

Livability — Churchill

Score
65/100
State rank
#708
US rank
#12768

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Trumbull County · 61,158 people
City population
15,066
Metro
Youngstown-Warren-Boardman, OH-PA
Population (ZIP)
15,293
Household income
$61,707
Rent vs Own
25.6% rent · 74.4% own
Severe rent burden
351.0

Population outlook (Trumbull County) Hauer SSP2

Today (2025)
191,696 people
By 2030
184,015 · -4.0%
By 2040
166,810 · -13.0%
By 2050
149,857 · -21.8%
By 2075
115,769 · -39.6%
By 2100
83,617 · -56.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 6% Hispanic / Latino 3% Black 3%
Common ancestry
Romanian 2% Subsaharan African 2% Slovak 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Trumbull

2024 margin
R (+16.8) · D 41.2% · R 58.0%
2008→2024 swing
-39.2pp toward R · 2008: 22.4pp · 2024: -16.8pp
All cycles
2024: R+16.8 2020: R+10.6 2016: R+6.4 2012: D+22.2 2008: D+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -44.72%
Current HPI
221.5618
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

+30.5% since first listed
13 events — show timeline
  • 2026-05-28 Sold (Public Records) $163,000 Public Records
  • 2026-05-27 Sold (MLS) $163,000 MLSNOW
  • 2026-05-23 Pending MLSNOW
  • 2026-05-04 Contingent MLSNOW
  • 2026-05-01 Listed $145,000 MLSNOW
  • 2016-06-20 Listing Removed MLSNOW
  • 2016-06-13 Sold (Public Records) $73,000 Public Records
  • 2016-05-24 Pending MLSNOW
  • 2016-05-24 Sold (MLS) $73,000 MLSNOW
  • 2016-05-15 Contingent MLSNOW
  • 2016-01-24 Price Changed $89,900 MLSNOW
  • 2015-10-12 Price Changed $99,000 MLSNOW
  • 2015-09-09 Listed $124,900 MLSNOW

Property tax history

+2.5%/yr

Latest (2025): $2,116 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…