CashFlowRE
Sign in Sign up
9075 Redhawk Dr 🌊 Lakefront
C- Composite 52.9
Why this score? — see what drove the C- 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 +23.6/30.0
  • DSCR +7.6/10.0
  • 1% rule +6.1/10.0
  • Schools +4.4/10.0
  • Livability +3.9/5.0
  • Condition / age +2.8/5.0
  • Rent growth +2.5/5.0
  • ARV discount +2.2/15.0
  • Appreciation +0.0/10.0

$169,900

9075 Redhawk Dr · Streetsboro, OH 44241
3 bd · 3.0 ba · 2,025 sqft · SingleFamily · 41 Days on market
Built 2005 Average condition $84/sqft · 12% above area Est $152k · 12% over ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

RARE opportunity in the Lakeside Terrace community! This spacious ranch offers 2000+ square feet of living space and, even more uniquely, 3 bedrooms and 3 full baths—a combination that is hard to find in this neighborhood. A beautiful 18x12 covered front deck overlooking the pond sets the tone—perfect for relaxing or entertaining—and serves as the welcoming entry into the home. Step inside to a spacious living room that flows seamlessly into the dining area and eat-in kitchen, creating an open and inviting layout. The kitchen is well-appointed with ample cabinet and counter space, a center island with seating, updated stainless steel appliances that stay, and a pantry. Jus

Key facts

  • 2 garage spots
  • Pool
  • Built 2005

Property features AI

Finance

  • Financial info: Has land lease with a monthly land lease payment
  • HOA & community: Homeowners association (Lakeside Terrace) with monthly fee; HOA covers association management, sewer, snow removal, and trash; Community amenities include common grounds, fitness center, and pool

Exterior

  • Parking: Attached 2-car garage; Direct garage access; Driveway parking; Paved surfaces
  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Construction: Vinyl siding; Asphalt/fiberglass roof; Year built listed from public records
  • Exterior features: Front porch; Private pool (community-style); Waterfront location; Has a view; East-facing

Interior

  • Kitchen: Eat-in kitchen; Breakfast bar; Dishwasher; Range; Microwave; Refrigerator; Pantry
  • Bedrooms: Three main-level bedrooms; Primary bedroom includes a sitting room/office
  • Bathrooms: Three full bathrooms (all on the main level)
  • Interior features: Breakfast bar; Ceiling fans; Cathedral ceilings; Eat-in kitchen; High ceilings; Open floorplan; Pantry; Walk-in closets; Jetted tub; Fireplace in family room
  • Laundry & utility: Main-level laundry; 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 3-bed/3.0-bath single-family listed at $170k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $319 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $165k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 3.6% in Streetsboro — 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 77/100 on livability (#194 in OH, #2,965 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Streetsboro City (suburban): math 44% / reading 56% proficiency, ranked #425 of 656 in OH (top 65%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 68 active listings in the ZIP; solid renter incomes; 196 units permitted in Portage County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
Recommended offer $164,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  5. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  6. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  7. 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.
  8. 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.
  9. 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
1.11%
Cap rate
8.55%
Cash-on-cash
8.05%
DSCR
1.36
GRM
7.5

CMA / ARV

ARV (median comp)
$151,857
List price
$169,900
Delta
11.88%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9031 Red Hawk Dr 0.11mi 2/2.0 (-1) 1,920 (-5%) 21mo $143,000 $74 60
8959 Wood Thrush 0.26mi 3/2.0 1,800 (-11%) 14mo $170,000 $94 54
869 State Route 303 0.51mi 2/2.0 (-1) 1,742 (-14%) 11mo $340,000 $195 35
9237 Olga St 0.68mi 3/1.5 1,730 (-15%) 15mo $258,000 $149 25

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
-4.0%
Equity multiple
0.85×
Total profit
$-7,169
Equity at exit
$25,333
10-year hold
IRR
5.7%
Equity multiple
1.42×
Total profit
$20,056
Equity at exit
$14,690

Cash invested: $47,572 (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 44241

Active inventory
68
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,890 medium interval (Pro) →
Mortgage (P&I)
$891
Tax est. 1.5%
$212 /mo · $2,548/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$397
Net cashflow
$319

Break-even live

Break-even rent $1,486
Max offer price $169,900
Occupancy floor 78%

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
$42,475
Closing costs
$5,097
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.

Listing history 15 events

  1. 2026-06-16
    status $169,900 Pending 41 DOM
  2. 2026-06-15
    days on market $169,900 Active 41 DOM
  3. 2026-06-14
    days on market $169,900 Active 39 DOM
  4. 2026-06-13
    days on market $169,900 Active 38 DOM
  5. 2026-06-10
    days on market $169,900 Active 36 DOM
  6. 2026-06-09
    days on market $169,900 Active 35 DOM
  7. 2026-06-08
    days on market $169,900 Active 34 DOM
  8. 2026-06-07
    days on market $169,900 Active 33 DOM
  9. 2026-06-05
    days on market $169,900 Active 30 DOM
  10. 2026-06-03
    days on market $169,900 Active 29 DOM
  11. 2026-06-02
    days on market $169,900 Active 28 DOM
  12. 2026-06-01
    days on market $169,900 Active 27 DOM
  13. 2026-05-31
    days on market $169,900 Active 26 DOM
  14. 2026-05-31
    days on market $169,900 Active 25 DOM
  15. 2026-05-05
    listed $179,900 Active 1587-char remark

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥96°F today · 17 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
$22,685
− Mortgage interest
−$9,517
− Property taxes
−$2,548
− Insurance
−$850
− Repairs & maintenance
−$1,815
− Management
−$1,815
− Depreciation
−$4,943
Taxable income
$1,197
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$287
After-tax cash flow
$3,544/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.

Condition & rehab AI · 13 photos

Average 55/100 Cosmetic rehab

This home is in average condition with some minor repairs and maintenance needed. It has a spacious layout and a beautiful covered front deck, making it a good investment opportunity.

Repairs flagged

  • Minor Paint touch-ups — There are some minor discolorations and wear visible on the walls.
  • Minor Landscaping maintenance — Some areas of the landscaping need trimming and some plants look a bit dry.

Value-add opportunities

  • Resale Paint touch-ups — Fresh paint can make a significant difference in the home's curb appeal and overall appearance.
  • Rental Landscaping maintenance — Well-maintained landscaping can attract more renters and make the home more appealing.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Paint touch-ups · There are some minor discolorations and wear visible on the walls. Minor $500–3,000
Landscaping maintenance · Some areas of the landscaping need trimming and some plants look a bit dry. Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Resale Paint touch-ups — Fresh paint can make a significant difference in the home's curb appeal and overall appearance.
  • Rental Landscaping maintenance — Well-maintained landscaping can attract more renters and make the home more appealing.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Streetsboro City
NCES district ID
3904923
Math proficiency
44% ▼ -20.00%
Reading proficiency
56% ▼ -13.00%
Median HH income
$59,660
Composite
43.66/100
National rank
#2960
State rank
#425 of 656 in OH

Livability — Streetsboro

Score
77/100
State rank
#194
US rank
#2965

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Streetsboro, OH
County
Portage · 165,699 people
City population
18,355
Metro
Akron, OH
Population (ZIP)
18,355
Household income
$81,392
Rent vs Own
32.8% rent · 67.2% own
Severe rent burden
13.1

Population outlook (Portage County) Hauer SSP2

Today (2025)
166,109 people
By 2030
167,752 · +1.0%
By 2040
168,640 · +1.5%
By 2050
167,469 · +0.8%
By 2075
170,131 · +2.4%
By 2100
167,958 · +1.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Black 10% Two or more races 5% Hispanic / Latino 4% Asian 3%
Common ancestry
Romanian 7% Iranian 3% Lithuanian 2%
Foreign-born
4% · Canada, South Korea, China
Languages at home
96% English-only · Spanish 2% Other Asian/Pacific 1% Korean 1%

Political lean MEDSL · Portage

2024 margin
R (+15.5) · D 41.8% · R 57.3%
2008→2024 swing
-24.5pp toward R · 2008: 9.0pp · 2024: -15.5pp
All cycles
2024: R+15.5 2020: R+12.5 2016: R+10.2 2012: D+4.9 2008: D+9.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -185.48%
Current HPI
180.8517
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

-5.6% since first listed
3 events — show timeline
  • 2026-06-16 Pending MLSNOW
  • 2026-05-29 Price Changed $169,900 MLSNOW
  • 2026-05-05 Listed $179,900 MLSNOW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…