CashFlowRE
Sign in Sign up
1816 E 34th St Multi-family
B Composite 72.86
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 +29.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$115,000

1816 E 34th St · Lorain, OH 44055
4 bd · 2.0 ba · 1,538 sqft · MultiFamily public records · 87 Days on market
Built 1900 6,969 sqft lot Est $156k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Spacious five-bedroom home in a wonderful Lorain neighborhood offering flexibility and value. This brick property features low maintenance exterior, inviting front porch, and a large kitchen perfect for everyday living or entertaining. The main floor includes a bedroom and full bath -- ideal for a home office or convenient first floor living, Four additional bedrooms and a second full bath are located on the second floor. With plenty of space and layout options, this home is well-suited for both owner-occupants and investors alike!

Key facts

  • Inviting front porch
  • Large kitchen
  • First floor living

Tags

LOW MAINTENANCE EXTERIORINVITING FRONT PORCHLARGE KITCHENHOME OFFICEFIRST FLOOR LIVING

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/2.0-bath multifamily listed at $115k.

Deal economics

  • At list price, monthly cash flow is $-8 ($-94/yr) — negative.
  • To cash-flow at today's rent, offer at most $114k (1.2% below list).
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $108k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 5.9% in Lorain — 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 67/100 on livability (#595 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, amenities D, health & safety D.
  • Lorain City (suburban): math 13% / reading 26% proficiency, ranked #633 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 81 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 64% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,098 units permitted in Lorain County in 2024 (20 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($41k/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 $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 87 days — a 6% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 36y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $108,100 (6.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.32%
Cap rate
10.66%
Cash-on-cash
15.60%
DSCR
1.69
GRM
6.3

CMA / ARV

ARV (median comp)
$156,044
List price
$115,000
Delta
-26.30%
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
1771-1773 E 37th St 0.20mi 4/2.0 1,500 (-2%) 5mo $132,500 $88 82
1777 E 37th St 0.18mi 4/2.0 1,560 (+1%) 18mo $159,000 $102 74
1829-1831 E 34th St 0.04mi 4/2.0 1,440 (-6%) 18mo $125,000 $87 73
1627 E 33rd St 0.47mi 4/2.0 1,584 (+3%) 1mo $152,500 $96 72
1923 E 34th St 0.25mi 4/2.0 1,680 (+9%) 21mo $145,000 $86 55

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
-16.5%
Equity multiple
0.41×
Total profit
$-18,855
Equity at exit
$17,147
10-year hold
IRR
-7.8%
Equity multiple
0.51×
Total profit
$-15,930
Equity at exit
$9,943

Cash invested: $32,200 (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 44055

Home prices YoY
-30.5%
Active inventory
81
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,521 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$132 /mo · $1,583/yr
Insurance
$48
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$319
Net cashflow
$-8

Break-even live

Break-even rent $1,531
Max offer price $113,620
Occupancy floor 96%

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
$28,750
Closing costs
$3,450
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1763 E 36th St Lorain, OH 5.0 1.5 2000 $1,895 $0.95 2d 1 0.12mi
1813 E 30th St Lorain, OH 4.0 1.0 1344 $1,450 $1.08 44d 1 0.32mi
1730 E 30th St Unit 1730 Lorain, OH 3.0 1.0 1120 $1,250 $1.12 44d 1 0.35mi
1818 E 29th St Unit 1816 Lorain, OH 3.0 1.0 1098 $1,195 $1.09 44d 1 0.37mi
1639 E 31st St Unit 1637 Lorain, OH 3.0 1.0 1500 $1,200 $0.80 44d 1 0.48mi
3237 Grove Ave Unit 3235 Lorain, OH 3.0 1.0 1080 $950 $0.88 21d 1 0.86mi
3235 Grove Ave Unit 3235 Lorain, OH 3.0 1.0 1080 $950 $0.88 21d 1 0.86mi
2484 E 38th St Lorain, OH 3.0 1.5 1101 $1,295 $1.18 44d 1 1.22mi
2909 Denver Ave Lorain, OH 3.0 1.0 1597 $1,400 $0.88 44d 1 1.26mi
4850 Oneil Blvd Lorain, OH 2.0–3.0 1.0–1.5 981 $915 $0.93 2d 1 1.34mi
3132 Elyria Ave Lorain, OH 3.0 1.5 1109 $1,250 $1.13 44d 1 1.35mi
3251 Camden Ave Lorain, OH 3.0 1.0 1090 $995 $0.91 44d 1 1.40mi
200 E 31st St Lorain, OH 5.0 2.0 1562 $1,550 $0.99 2d 1 1.42mi
2715 Apple Ave Lorain, OH 3.0 1.0 1240 $1,311 $1.06 44d 1 1.50mi

Listing history 23 events

  1. 2026-06-18
    days on market $115,000 Active 87 DOM
  2. 2026-06-17
    days on market $115,000 Active 86 DOM
  3. 2026-06-16
    days on market $115,000 Active 85 DOM
  4. 2026-06-15
    days on market $115,000 Active 84 DOM
  5. 2026-06-13
    days on market $115,000 Active 82 DOM
  6. 2026-06-13
    days on market $115,000 Active 81 DOM
  7. 2026-06-09
    days on market $115,000 Active 78 DOM
  8. 2026-06-08
    days on market $115,000 Active 77 DOM
  9. 2026-06-07
    pricedays on market $115,000 Active 76 DOM
  10. 2026-06-03
    days on market $125,000 Active 72 DOM
  11. 2026-06-02
    days on market $125,000 Active 71 DOM
  12. 2026-06-01
    days on market $125,000 Active 70 DOM
  13. 2026-05-31
    days on market $125,000 Active 69 DOM
  14. 2026-03-23
    listed $125,000 Active 537-char remark
    Show marketing remark (537 chars)

    Spacious five-bedroom home in a wonderful Lorain neighborhood offering flexibility and value. This brick property features low maintenance exterior, inviting front porch, and a large kitchen perfect for everyday living or entertaining. The main floor includes a bedroom and full bath -- ideal for a home office or convenient first floor living, Four additional bedrooms and a second full bath are located on the second floor. With plenty of space and layout options, this home is well-suited for both owner-occupants and investors alike!

  15. 2025-06-18
    soldstatus $122,500
  16. 2024-04-22
    soldstatus $5,000,000
  17. 2017-03-31
    soldstatus $1,990,000
  18. 1994-06-23
    soldstatus $35,300
  19. 1994-03-07
    soldstatus $29,000
  20. 1991-06-13
    soldstatus $33,000 97-char remark
    Show marketing remark (97 chars)

    Brick Duplex In Excellent Cond/Crpet Plmbing, Wiring, Roof, Updated/Programable Thermostat Locked

  21. 1991-06-07
    soldstatus $33,000
  22. 1990-12-29
    listed $36,900 97-char remark
    Show marketing remark (97 chars)

    Brick Duplex In Excellent Cond/Crpet Plmbing, Wiring, Roof, Updated/Programable Thermostat Locked

  23. 1988-12-15
    soldstatus $29,000

ⓘ 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
$1,583 · $132/mo
Projected year-2 tax
$1,689 · $141/mo
Expected delta
+$105/yr (+$9/mo · 6.6%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone AE · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$18,253
− Mortgage interest
−$6,442
− Property taxes
−$1,583
− Insurance
−$5,694
− Repairs & maintenance
−$1,460
− Management
−$1,460
− Depreciation
−$3,345
Taxable loss
−$1,731
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$416
After-tax cash flow
$322/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
Lorain City
NCES district ID
3904426
Math proficiency
13% ▼ -24.00%
Reading proficiency
26% ▼ -10.00%
Median HH income
$32,823
Composite
15.81/100
National rank
#9266
State rank
#633 of 656 in OH

Livability — Lorain

Score
67/100
State rank
#595
US rank
#10183

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lorain, OH
County
Lorain County · 219,437 people
City population
69,409
Metro
Cleveland-Elyria, OH
Population (ZIP)
20,043
Household income
$40,636
Rent vs Own
47.3% rent · 52.7% own
Severe rent burden
1140.0

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
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 41% Hispanic / Latino 37% Two or more races 24% Black 14%
Hispanic origin (detail)
Mexican 7% Puerto Rican 27%
Common ancestry
Romanian 5% Slovak 1%
Foreign-born
4% · Canada, Guatemala
Languages at home
75% English-only · Spanish 23%

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
▼ -79.26%
Current HPI
180.9309
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

+331.0% since first listed
10 events — show timeline
  • 2026-03-23 Listed $125,000 MLSNOW
  • 2025-06-18 Sold (Public Records) $122,500 Public Records
  • 2024-04-22 Sold (Public Records) $5,000,000 Public Records
  • 2017-03-31 Sold (Public Records) $1,990,000 Public Records
  • 1994-06-23 Sold (Public Records) $35,300 Public Records
  • 1994-03-07 Sold (Public Records) $29,000 Public Records
  • 1991-06-13 Sold (MLS) $33,000 MLSNOW
  • 1991-06-07 Sold (Public Records) $33,000 Public Records
  • 1990-12-29 Listed $36,900 MLSNOW
  • 1988-12-15 Sold (Public Records) $29,000 Public Records

Property tax history

+2.8%/yr

Latest (2025): $1,583 · -4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…