CashFlowRE
Sign in Sign up
5279 Main Ave
D Composite 40.59
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 +14.9/30.0
  • Schools +4.8/10.0
  • DSCR +4.5/10.0
  • ARV discount +4.0/15.0
  • Livability +3.7/5.0
  • 1% rule +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,900

5279 Main Ave · North Ridgeville, OH 44039
3 bd · 1.0 ba · 1,160 sqft · SingleFamily public records · 55 Days on market
Built 1950 6,098 sqft lot $207/sqft · 8% above area Est $223k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

5279 Main Avenue is fully renovated and conveniently located near major highways - all you have to do is move in and enjoy this updated ranch home! Upon entering you are welcomed by a spacious living room, new luxury vinyl plank flooring, fresh paint, and updated fixtures. Heading into the kitchen you will find beautiful white cabinetry, plenty of cabinet and countertop space, and stainless steel appliances. The primary bedroom has an updated ensuite bathroom for your convenience and privacy. Continuing down the hall there are two more bedrooms, an additional full bathroom, and a laundry closet. Schedule your showing today!

Key facts

  • Updated ranch home
  • Updated kitchen
  • White cabinetry

Tags

UPDATED RANCH HOMEBRIGHT SPACIOUS LIVING ROOMUPDATED KITCHENWHITE CABINETRYSTAINLESS STEEL APPLIANCESUPDATED ENSUITE BATHROOM

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/1.0-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $69 ($823/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 $208k (13.5% below list).
  • Recommended offer: $208k (13.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.3% in North Ridgeville — 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 74/100 on livability (#305 in OH, #4,924 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: health & safety D, amenities F, commute F.
  • North Ridgeville City (suburban): math 49% / reading 61% proficiency, ranked #339 of 656 in OH (top 52%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: 206 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,098 units permitted in Lorain County in 2024 (20 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.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($233k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 35y ago; this cycle's ask has dropped $39k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $182k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $207,504 (13.5% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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?
  5. 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?
  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
0.86%
Cap rate
6.64%
Cash-on-cash
1.22%
DSCR
1.05
GRM
9.6

CMA / ARV

ARV (median comp)
$222,557
List price
$239,900
Delta
7.79%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5339 Main Ave 0.06mi 3/2.0 1,012 (-13%) 7mo $238,000 $235 66
5504 Pleasant Ave 0.22mi 3/1.0 1,070 (-8%) 15mo $217,000 $203 65
5265 Lear Nagle Rd 0.09mi 3/1.5 1,300 (+12%) 14mo $238,500 $183 62
5482 Pleasant St 0.21mi 3/1.5 1,292 (+11%) 10mo $233,000 $180 61
5577 Main Ave 0.28mi 4/1.5 (+1) 1,296 (+12%) 1mo $233,612 $180 60
5335 Wallace Blvd 0.56mi 3/2.0 1,176 (+1%) 16mo $251,000 $213 54
5474 Pleasant Ave 0.20mi 4/1.5 (+1) 1,300 (+12%) 14mo $211,000 $162 52
32155 Center Ridge Rd 0.73mi 3/1.5 1,132 (-2%) 11mo $296,000 $261 50
5640 Wallace Blvd 0.69mi 3/2.0 1,132 (-2%) 12mo $262,000 $231 49
6044 Main Ave 0.72mi 3/1.5 1,248 (+8%) 7mo $166,500 $133 46
5758 Broad Blvd 0.46mi 4/1.5 (+1) 1,300 (+12%) 16mo $210,000 $162 38
34703 Highland Dr 0.72mi 3/2.5 1,256 (+8%) 13mo $316,000 $252 36

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
-14.4%
Equity multiple
0.49×
Total profit
$-34,530
Equity at exit
$35,770
10-year hold
IRR
-5.6%
Equity multiple
0.63×
Total profit
$-24,536
Equity at exit
$20,742

Cash invested: $67,172 (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 44039

Active inventory
206
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$2,075 medium interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$213 /mo · $2,552/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$436
Net cashflow
$69

Break-even live

Break-even rent $1,988
Max offer price $239,900
Occupancy floor 92%

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
$59,975
Closing costs
$7,197
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5498 Broad Blvd North Ridgeville, OH 3.0 1.5 1300 $1,895 $1.46 44d 1 0.21mi
4710 Jaycox Rd Avon, OH 3.0 2.0 1476 $2,299 $1.56 2d 1 1.04mi
6610 Lear Nagle Rd #157 North Ridgeville, OH 3.0 2.0 1344 $1,549 $1.15 44d 1 1.39mi

Listing history 43 events

  1. 2026-06-18
    days on market $239,900 Active 55 DOM
  2. 2026-06-17
    days on market $239,900 Active 54 DOM
  3. 2026-06-16
    days on market $239,900 Active 53 DOM
  4. 2026-06-15
    days on market $239,900 Active 52 DOM
  5. 2026-06-13
    pricedays on market $239,900 Active 50 DOM
  6. 2026-06-09
    days on market $264,900 Active 46 DOM
  7. 2026-06-08
    days on market $264,900 Active 45 DOM
  8. 2026-06-07
    days on market $264,900 Active 44 DOM
  9. 2026-06-05
    days on market $264,900 Active 41 DOM
  10. 2026-06-03
    days on market $264,900 Active 40 DOM
  11. 2026-06-02
    days on market $264,900 Active 39 DOM
  12. 2026-06-01
    days on market $264,900 Active 38 DOM
  13. 2026-05-31
    days on market $264,900 Active 37 DOM
  14. 2026-04-24
    listed $279,000 Active 991-char remark
  15. 2024-03-29
    soldstatus $182,000 Closed 631-char remark
    Show marketing remark (631 chars)

    5279 Main Avenue is fully renovated and conveniently located near major highways - all you have to do is move in and enjoy this updated ranch home! Upon entering you are welcomed by a spacious living room, new luxury vinyl plank flooring, fresh paint, and updated fixtures. Heading into the kitchen you will find beautiful white cabinetry, plenty of cabinet and countertop space, and stainless steel appliances. The primary bedroom has an updated ensuite bathroom for your convenience and privacy. Continuing down the hall there are two more bedrooms, an additional full bathroom, and a laundry closet. Schedule your showing today!

  16. 2024-01-27
    status Pending 631-char remark
    Show marketing remark (631 chars)

    5279 Main Avenue is fully renovated and conveniently located near major highways - all you have to do is move in and enjoy this updated ranch home! Upon entering you are welcomed by a spacious living room, new luxury vinyl plank flooring, fresh paint, and updated fixtures. Heading into the kitchen you will find beautiful white cabinetry, plenty of cabinet and countertop space, and stainless steel appliances. The primary bedroom has an updated ensuite bathroom for your convenience and privacy. Continuing down the hall there are two more bedrooms, an additional full bathroom, and a laundry closet. Schedule your showing today!

  17. 2024-01-19
    listed $189,900 Active 631-char remark
    Show marketing remark (631 chars)

    5279 Main Avenue is fully renovated and conveniently located near major highways - all you have to do is move in and enjoy this updated ranch home! Upon entering you are welcomed by a spacious living room, new luxury vinyl plank flooring, fresh paint, and updated fixtures. Heading into the kitchen you will find beautiful white cabinetry, plenty of cabinet and countertop space, and stainless steel appliances. The primary bedroom has an updated ensuite bathroom for your convenience and privacy. Continuing down the hall there are two more bedrooms, an additional full bathroom, and a laundry closet. Schedule your showing today!

  18. 2023-11-30
    soldstatus $104,500
  19. 2020-05-04
    historical
    Show marketing remark (252 chars)

    Great looking vinyl sided ranch with three dimensional shingle roof. Vinyl windows. One car detached garage with vinyl siding. Great opportunity to put in some sweat equity and come out with a great product and an excellent value. See this one today!!!

  20. 2020-04-30
    soldstatus $20,000 Closed
    Show marketing remark (252 chars)

    Great looking vinyl sided ranch with three dimensional shingle roof. Vinyl windows. One car detached garage with vinyl siding. Great opportunity to put in some sweat equity and come out with a great product and an excellent value. See this one today!!!

  21. 2020-04-23
    status Pending
    Show marketing remark (252 chars)

    Great looking vinyl sided ranch with three dimensional shingle roof. Vinyl windows. One car detached garage with vinyl siding. Great opportunity to put in some sweat equity and come out with a great product and an excellent value. See this one today!!!

  22. 2020-03-21
    status Active
    Show marketing remark (252 chars)

    Great looking vinyl sided ranch with three dimensional shingle roof. Vinyl windows. One car detached garage with vinyl siding. Great opportunity to put in some sweat equity and come out with a great product and an excellent value. See this one today!!!

  23. 2020-03-17
    historical
    Show marketing remark (252 chars)

    Great looking vinyl sided ranch with three dimensional shingle roof. Vinyl windows. One car detached garage with vinyl siding. Great opportunity to put in some sweat equity and come out with a great product and an excellent value. See this one today!!!

  24. 2019-12-30
    price $39,900
    Show marketing remark (252 chars)

    Great looking vinyl sided ranch with three dimensional shingle roof. Vinyl windows. One car detached garage with vinyl siding. Great opportunity to put in some sweat equity and come out with a great product and an excellent value. See this one today!!!

  25. 2019-11-12
    listed $44,900 Active
    Show marketing remark (252 chars)

    Great looking vinyl sided ranch with three dimensional shingle roof. Vinyl windows. One car detached garage with vinyl siding. Great opportunity to put in some sweat equity and come out with a great product and an excellent value. See this one today!!!

  26. 2019-08-31
    historical
  27. 2019-07-17
    listed $44,900 Active
  28. 2019-06-30
    historical
  29. 2019-06-30
    status Active
  30. 2019-06-29
    historical
  31. 2019-05-29
    price $45,900
  32. 2019-03-27
    listed $49,900 Active
  33. 2019-03-22
    status Pending
  34. 2019-03-22
    historical
  35. 2019-02-13
    price $53,800
  36. 2019-01-11
    price $56,900
  37. 2018-12-26
    listed $64,900 Active
  38. 1993-10-08
    soldstatus $58,400
  39. 1993-10-08
    soldstatus $58,400
  40. 1993-06-05
    listed $59,900
  41. 1992-06-07
    historical
  42. 1991-12-07
    listed $59,900
  43. 1990-02-09
    soldstatus $44,000

ⓘ 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
$2,552 · $213/mo
Projected year-2 tax
$3,147 · $262/mo
Expected delta
+$595/yr (+$50/mo · 23.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (shaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 16 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
$24,900
− Mortgage interest
−$13,438
− Property taxes
−$2,552
− Insurance
−$1,200
− Repairs & maintenance
−$1,992
− Management
−$1,992
− Depreciation
−$6,979
Taxable loss
−$3,253
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$781
After-tax cash flow
$1,603/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
North Ridgeville City
NCES district ID
3904453
Math proficiency
49% ▼ -21.00%
Reading proficiency
61% ▼ -11.00%
Median HH income
$66,437
Composite
48.46/100
National rank
#2130
State rank
#339 of 656 in OH

Livability — North Ridgeville

Score
74/100
State rank
#305
US rank
#4924

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Ridgeville, OH
County
Lorain County · 219,437 people
City population
36,780
Metro
Cleveland-Elyria, OH
Population (ZIP)
36,780
Household income
$96,485
Rent vs Own
10.1% rent · 89.9% own
Severe rent burden
207.0

Population outlook (Lorain County) Hauer SSP2

Today (2025)
314,924 people
By 2030
317,546 · +0.8%
By 2040
317,962 · +1.0%
By 2050
312,872 · -0.7%
By 2075
301,806 · -4.2%
By 2100
278,271 · -11.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 7% Two or more races 6% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 9% Slovak 3% Lithuanian 3%
Foreign-born
5% · Canada
Languages at home
94% English-only · Spanish 4% Other Indo-European 1%

Political lean MEDSL · Lorain

2024 margin
Lean R (+5.7) · D 46.7% · R 52.4%
2008→2024 swing
-23.6pp toward R · 2008: 17.9pp · 2024: -5.7pp
All cycles
2024: R+5.7 2020: R+2.5 2016: R+0.3 2012: D+14.4 2008: D+17.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -160.14%
Current HPI
210.6074
Rent YoY
Metro
Cleveland-Elyria, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+445.2% since first listed
32 events — show timeline
  • 2026-06-12 Price Changed $239,900 MLSNOW
  • 2026-05-29 Price Changed $264,900 MLSNOW
  • 2026-04-24 Listed $279,000 MLSNOW
  • 2024-03-29 Sold (MLS) $182,000 MLSNOW
  • 2024-01-27 Pending MLSNOW
  • 2024-01-19 Listed $189,900 MLSNOW
  • 2023-11-30 Sold (Public Records) $104,500 Public Records
  • 2020-05-04 Listing Removed MLSNOW
  • 2020-04-30 Sold (MLS) $20,000 MLSNOW
  • 2020-04-23 Pending MLSNOW
  • 2020-03-21 Relisted MLSNOW
  • 2020-03-17 Listing Removed MLSNOW
  • 2019-12-30 Price Changed $39,900 MLSNOW
  • 2019-11-12 Listed $44,900 MLSNOW
  • 2019-08-31 Listing Removed MLSNOW
  • 2019-07-17 Listed $44,900 MLSNOW
  • 2019-06-30 Listing Removed MLSNOW
  • 2019-06-30 Relisted MLSNOW
  • 2019-06-29 Listing Removed MLSNOW
  • 2019-05-29 Price Changed $45,900 MLSNOW
  • 2019-03-27 Listed $49,900 MLSNOW
  • 2019-03-22 Pending MLSNOW
  • 2019-03-22 Listing Removed MLSNOW
  • 2019-02-13 Price Changed $53,800 MLSNOW
  • 2019-01-11 Price Changed $56,900 MLSNOW
  • 2018-12-26 Listed $64,900 MLSNOW
  • 1993-10-08 Sold (Public Records) $58,400 Public Records
  • 1993-10-08 Sold (MLS) $58,400 MLSNOW
  • 1993-06-05 Listed $59,900 MLSNOW
  • 1992-06-07 Listing Removed MLSNOW
  • 1991-12-07 Listed $59,900 MLSNOW
  • 1990-02-09 Sold (Public Records) $44,000 Public Records

Property tax history

+2.4%/yr

Latest (2025): $2,552 · -2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…