CashFlowRE
Sign in Sign up
2849 Mcguffey Rd
B Composite 74.98
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$66,000

2849 Mcguffey Rd · Youngstown, OH 44505
3 bd · 2.0 ba · 1,378 sqft · SingleFamily public records · 166 Days on market
Built 1920 1.11 ac lot Est $83k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious home on over 1 acre, Newer furnace & hot water tank, electrical box and vinyl windows. 3 car detached garage. 3rd floor attic is walk up with room to finish.

Key facts

  • 1.11 acre lot
  • 3 garage spots
  • Built 1920

Property features AI

Finance

  • Financial info: Annual tax amount available

Exterior

  • Parking: Detached garage; Three garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Aluminum siding; Asphalt/fiberglass roof
  • Construction: Built (year per public records); Aluminum siding construction; Asphalt and fiberglass roofing
  • Exterior features: Lot about 1.11 acres

Interior

  • Bathrooms: Two full bathrooms; One bathroom on the main level
  • Heating & cooling: Forced-air heating; Gas heating
  • Interior features: Full basement

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 single-family listed at $66k.

Deal economics

  • At list price, monthly cash flow is $597 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $66k).
  • Recommended offer: $58k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.1% vs local median 7.0% in Youngstown — 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 81/100 on livability (#99 in OH, #1,506 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Youngstown City (urban): math 8% / reading 17% proficiency, ranked #649 of 656 in OH (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 88% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 80 active listings in the ZIP; 2 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 147 units permitted in Mahoning County in 2024 (0 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($36k/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 $456 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 166 days — a 12% lower offer ($58k) is reasonable based on typical stale-listing flexibility.
  • 7 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.
  • Current owner paid $47k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $58,080 (12.0% below list)

Questions for the listing agent

  1. It's been on market 166 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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.
  7. 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.
  8. 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
1.95%
Cap rate
17.15%
Cash-on-cash
38.76%
DSCR
2.72
GRM
4.3

CMA / ARV

ARV (on-the-fly)
$82,680
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3302 Castalia Ave 0.74mi 3/2.0 1,564 (+14%) 4mo $212,000 $136 40
2337 Bott St 0.72mi 3/2.0 1,528 (+11%) 10mo $91,000 $60 40
2318 Mcguffey Rd 0.75mi 3/1.5 1,226 (-11%) 12mo $45,000 $37 34

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
34.9%
Equity multiple
2.48×
Total profit
$27,321
Equity at exit
$9,841
10-year hold
IRR
41.7%
Equity multiple
4.94×
Total profit
$72,737
Equity at exit
$5,706

Cash invested: $18,480 (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 44505

Home prices YoY
-14.5%
Active inventory
80
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$1,289 medium interval (Pro) →
Mortgage (P&I)
$346
Tax from tax record
$48 /mo · $578/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$597

Break-even live

Break-even rent $534
Max offer price $66,000
Occupancy floor 49%

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
$16,500
Closing costs
$1,980
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
821 Colby Ave Youngstown, OH 3.0 1.0 1512 $1,300 $0.86 21d 1 0.85mi
2983 Megan Cir Youngstown, OH 4.0 2.0 1366 $1,275 $0.93 13d 1 1.28mi

Listing history 36 events

  1. 2026-06-19
    days on market $66,000 Active 166 DOM
  2. 2026-06-18
    days on market $66,000 Active 165 DOM
  3. 2026-06-17
    days on market $66,000 Active 164 DOM
  4. 2026-06-16
    days on market $66,000 Active 163 DOM
  5. 2026-06-15
    days on market $66,000 Active 162 DOM
  6. 2026-06-14
    days on market $66,000 Active 160 DOM
  7. 2026-06-13
    days on market $66,000 Active 159 DOM
  8. 2026-06-10
    days on market $66,000 Active 157 DOM
  9. 2026-06-09
    days on market $66,000 Active 156 DOM
  10. 2026-06-08
    days on market $66,000 Active 155 DOM
  11. 2026-06-07
    days on market $66,000 Active 154 DOM
  12. 2026-06-03
    days on market $66,000 Active 150 DOM
  13. 2026-06-02
    days on market $66,000 Active 149 DOM
  14. 2026-06-01
    days on market $66,000 Active 148 DOM
  15. 2026-05-31
    days on market $66,000 Active 147 DOM
  16. 2026-05-30
    days on market $66,000 Active 146 DOM
  17. 2026-02-03
    status Active
  18. 2026-01-19
    historical Contingent
  19. 2026-01-04
    listed $66,000 Active
  20. 2019-08-02
    soldstatus $47,000
  21. 2019-07-19
    soldstatus $25,000 Closed 172-char remark
    Show marketing remark (172 chars)

    Spacious home on over 1 acre, Newer furnace & hot water tank, electrical box and vinyl windows. 3 car detached garage. 3rd floor attic is walk up with room to finish.

  22. 2019-06-13
    status Pending 172-char remark
    Show marketing remark (172 chars)

    Spacious home on over 1 acre, Newer furnace & hot water tank, electrical box and vinyl windows. 3 car detached garage. 3rd floor attic is walk up with room to finish.

  23. 2019-03-28
    status Pending 172-char remark
    Show marketing remark (172 chars)

    Spacious home on over 1 acre, Newer furnace & hot water tank, electrical box and vinyl windows. 3 car detached garage. 3rd floor attic is walk up with room to finish.

  24. 2019-03-27
    historical 172-char remark
    Show marketing remark (172 chars)

    Spacious home on over 1 acre, Newer furnace & hot water tank, electrical box and vinyl windows. 3 car detached garage. 3rd floor attic is walk up with room to finish.

  25. 2019-03-20
    historical Contingent 172-char remark
    Show marketing remark (172 chars)

    Spacious home on over 1 acre, Newer furnace & hot water tank, electrical box and vinyl windows. 3 car detached garage. 3rd floor attic is walk up with room to finish.

  26. 2018-11-26
    listed $29,500 Active 172-char remark
    Show marketing remark (172 chars)

    Spacious home on over 1 acre, Newer furnace & hot water tank, electrical box and vinyl windows. 3 car detached garage. 3rd floor attic is walk up with room to finish.

  27. 2018-11-21
    historical
  28. 2018-03-28
    listed $29,500 Active
  29. 2017-10-10
    status Pending
  30. 2017-10-09
    historical
  31. 2017-09-12
    status Active
  32. 2017-09-10
    historical
  33. 2017-03-10
    listed $29,500 Active
  34. 2015-04-01
    soldstatus $18,000 Sold
  35. 2015-03-11
    status Pending
  36. 2015-03-04
    listed $23,900 Active

ⓘ 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
$578 · $48/mo
Projected year-2 tax
$804 · $67/mo
Expected delta
+$226/yr (+$19/mo · 39.0%)

ⓘ 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 2/10 Low 6 d/yr ≥97°F today · 15 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
$15,474
− Mortgage interest
−$3,697
− Property taxes
−$578
− Insurance
−$330
− Repairs & maintenance
−$1,238
− Management
−$1,238
− Depreciation
−$1,920
Taxable income
$6,473
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,553
After-tax cash flow
$5,609/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
Youngstown City
NCES district ID
3904516
Math proficiency
8% ▼ -15.00%
Reading proficiency
17% ▼ -10.00%
Median HH income
$25,257
Composite
9.29/100
National rank
#9858
State rank
#649 of 656 in OH

Livability — Youngstown

Score
81/100
State rank
#99
US rank
#1506

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Youngstown, OH
County
Mahoning · 224,175 people
City population
28,503
Metro
Youngstown-Warren, OH
Population (ZIP)
16,449
Household income
$36,480
Rent vs Own
47.5% rent · 52.5% own
Severe rent burden
10.8

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
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
Black 42% White 37% Two or more races 15% Hispanic / Latino 12%
Hispanic origin (detail)
Puerto Rican 10%
Common ancestry
Romanian 2% Scotch-Irish 1%
Foreign-born
3% · Canada
Languages at home
88% English-only · Spanish 9% Arabic 1% French/Haitian/Cajun 1%

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
▼ -32.64%
Current HPI
192.3375
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

+176.2% since first listed
20 events — show timeline
  • 2026-02-03 Relisted MLSNOW
  • 2026-01-19 Contingent MLSNOW
  • 2026-01-04 Listed $66,000 MLSNOW
  • 2019-08-02 Sold (Public Records) $47,000 Public Records
  • 2019-07-19 Sold (MLS) $25,000 MLSNOW
  • 2019-06-13 Pending MLSNOW
  • 2019-03-28 Pending MLSNOW
  • 2019-03-27 Listing Removed MLSNOW
  • 2019-03-20 Contingent MLSNOW
  • 2018-11-26 Listed $29,500 MLSNOW
  • 2018-11-21 Listing Removed MLSNOW
  • 2018-03-28 Listed $29,500 MLSNOW
  • 2017-10-10 Pending MLSNOW
  • 2017-10-09 Listing Removed MLSNOW
  • 2017-09-12 Relisted MLSNOW
  • 2017-09-10 Listing Removed MLSNOW
  • 2017-03-10 Listed $29,500 MLSNOW
  • 2015-04-01 Sold (MLS) $18,000 MLSNOW
  • 2015-03-11 Pending MLSNOW
  • 2015-03-04 Listed $23,900 MLSNOW

Property tax history

+8.2%/yr

Latest (2025): $578 · +19.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…