CashFlowRE
Sign in Sign up
2456 E 37th St
C Composite 58.36
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 +21.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.3/10.0
  • 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

$110,000

2456 E 37th St · Lorain, OH 44055
2 bd · 1.0 ba · 1,113 sqft · SingleFamily public records · 8 Days on market
Built 1948 3,920 sqft lot Est $132k · 17% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move right in to this well maintained home in a cul-de-sac. When you pull up you'll notice a large newer concrete driveway that leads to the 24x24 double garage. Outside home features vinyl siding, a front porch, a rear 10x24 covered patio, 6 year old roof and a partially fenced in yard. Inside home features new (2021) laminate flooring in the living room, bedroom and bathroom. Second bedroom has new (2021) carpeting. Home has central air conditioning. Call today to set up your private tour.

Key facts

  • 3,920 sq ft lot
  • 2 garage spots
  • Built 1948

Property features AI

Exterior

  • Parking: Detached 2-car garage with garage door opener; Paved driveway
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Vinyl siding; Asphalt/fiberglass roof
  • Construction: Vinyl siding construction; Asphalt/fiberglass roof
  • Exterior features: Front porch; Cul-de-sac lot; Irregular-shaped lot

Interior

  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Unfinished basement; 5 total rooms

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 2-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $161 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Cap rate 8.1% 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); 57% 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 34% 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 $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 31y 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.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $110,000

Questions for the listing agent

  1. Built in 1948 — 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. 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?
  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
1.03%
Cap rate
8.05%
Cash-on-cash
6.29%
DSCR
1.28
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$132,447
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2456 E 37th St 0.00mi 3/1.0 (+1) 1,113 (0%) 1mo $130,000 $117 94
4216 Camden Ave 0.40mi 3/1.0 (+1) 1,136 (+2%) 7mo $135,000 $119 67
4411 Tacoma Ave 0.52mi 2/1.0 1,156 (+4%) 3mo $141,000 $122 67
4217 Camden Ave 0.42mi 3/1.0 (+1) 1,068 (-4%) 2mo $100,000 $94 66
3896 Meadow Ln 0.18mi 3/1.0 (+1) 992 (-11%) 4mo $150,000 $151 65
2119 E 41st St 0.53mi 3/2.0 (+1) 1,112 (-0%) 3mo $160,000 $144 63
4429 Norfolk Ave 0.62mi 3/1.0 (+1) 1,104 (-1%) 3mo $171,000 $155 63
2503 E 29th St 0.58mi 3/1.0 (+1) 1,052 (-6%) 1mo $50,500 $48 58
2217 E 32nd St 0.44mi 3/1.0 (+1) 1,246 (+12%) 1mo $139,000 $112 53
4223 Palm Ave 0.36mi 3/1.0 (+1) 960 (-14%) 3mo $108,000 $113 53
2311 E 29th St 0.60mi 3/1.0 (+1) 1,216 (+9%) 4mo $95,000 $78 48
4215 Meadow Ln 0.35mi 3/2.0 (+1) 960 (-14%) 8mo $166,000 $173 45

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
-6.6%
Equity multiple
0.75×
Total profit
$-7,548
Equity at exit
$16,401
10-year hold
IRR
3.0%
Equity multiple
1.22×
Total profit
$6,667
Equity at exit
$9,511

Cash invested: $30,800 (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
8.1×

Monthly cashflow live

Estimated rent
$1,136 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$113 /mo · $1,358/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$161

Break-even live

Break-even rent $931
Max offer price $110,000
Occupancy floor 81%

Sensitivity live

Price -10% $224 -5% $192 +0% $161 +5% $130 +10% $99
Rent -10% $72 -5% $116 +0% $161 +5% $206 +10% $251
Rate -1.0pp $217 -0.5pp $189 base $161 +0.5pp $133 +1.0pp $104

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
$27,500
Closing costs
$3,300
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
2484 E 38th St Lorain, OH 3.0 1.5 1101 $1,295 $1.18 44d 1 0.10mi
3979 Gary Ave Unit 3979 2 Lorain, OH 2.0 1.0 896 $1,025 $1.14 44d 1 0.23mi
3251 Camden Ave Lorain, OH 3.0 1.0 1090 $995 $0.91 44d 1 0.37mi
3235 Grove Ave Unit 3235 Lorain, OH 3.0 1.0 1080 $950 $0.88 22d 1 0.40mi
3237 Grove Ave Unit 3235 Lorain, OH 3.0 1.0 1080 $950 $0.88 22d 1 0.40mi
1911 E 34th St Lorain, OH 2.0 1.0 900 $1,100 $1.22 2d 1 0.91mi
1850 E 33rd St Lorain, OH 2.0 1.0 1344 $995 $0.74 2d 1 1.06mi
2916 Seneca Ave Unit 1 Lorain, OH 2.0 1.0 700 $985 $1.41 44d 1 1.07mi
2916 Seneca Ave Unit 3 Lorain, OH 2.0 1.0 700 $900 $1.29 44d 1 1.07mi
2916 Seneca Ave Unit 2 Lorain, OH 2.0 1.0 700 $900 $1.29 44d 1 1.07mi
1777 E 37th St Unit 1777 Lorain, OH 2.0 1.0 800 $1,150 $1.44 2d 1 1.23mi
1818 E 29th St Unit 1816 Lorain, OH 3.0 1.0 1098 $1,195 $1.09 44d 1 1.23mi
2056 McKinley Ave Lorain, OH 2.0 1.0 768 $1,195 $1.56 2d 1 1.27mi
1730 E 30th St Unit 1730 Lorain, OH 3.0 1.0 1120 $1,250 $1.12 44d 1 1.41mi

Listing history 15 events

  1. 2026-04-30
    status Pending
  2. 2026-04-28
    historical Contingent
  3. 2026-04-22
    listed $110,000 Active
  4. 2021-10-14
    status Pending 496-char remark
    Show marketing remark (496 chars)

    Move right in to this well maintained home in a cul-de-sac. When you pull up you'll notice a large newer concrete driveway that leads to the 24x24 double garage. Outside home features vinyl siding, a front porch, a rear 10x24 covered patio, 6 year old roof and a partially fenced in yard. Inside home features new (2021) laminate flooring in the living room, bedroom and bathroom. Second bedroom has new (2021) carpeting. Home has central air conditioning. Call today to set up your private tour.

  5. 2021-10-13
    soldstatus $119,000 Closed 496-char remark
    Show marketing remark (496 chars)

    Move right in to this well maintained home in a cul-de-sac. When you pull up you'll notice a large newer concrete driveway that leads to the 24x24 double garage. Outside home features vinyl siding, a front porch, a rear 10x24 covered patio, 6 year old roof and a partially fenced in yard. Inside home features new (2021) laminate flooring in the living room, bedroom and bathroom. Second bedroom has new (2021) carpeting. Home has central air conditioning. Call today to set up your private tour.

  6. 2021-10-13
    soldstatus $119,000
    Show marketing remark (496 chars)

    Move right in to this well maintained home in a cul-de-sac. When you pull up you'll notice a large newer concrete driveway that leads to the 24x24 double garage. Outside home features vinyl siding, a front porch, a rear 10x24 covered patio, 6 year old roof and a partially fenced in yard. Inside home features new (2021) laminate flooring in the living room, bedroom and bathroom. Second bedroom has new (2021) carpeting. Home has central air conditioning. Call today to set up your private tour.

  7. 2021-08-30
    historical Contingent 496-char remark
    Show marketing remark (496 chars)

    Move right in to this well maintained home in a cul-de-sac. When you pull up you'll notice a large newer concrete driveway that leads to the 24x24 double garage. Outside home features vinyl siding, a front porch, a rear 10x24 covered patio, 6 year old roof and a partially fenced in yard. Inside home features new (2021) laminate flooring in the living room, bedroom and bathroom. Second bedroom has new (2021) carpeting. Home has central air conditioning. Call today to set up your private tour.

  8. 2021-08-05
    listed $118,000 Active 496-char remark
    Show marketing remark (496 chars)

    Move right in to this well maintained home in a cul-de-sac. When you pull up you'll notice a large newer concrete driveway that leads to the 24x24 double garage. Outside home features vinyl siding, a front porch, a rear 10x24 covered patio, 6 year old roof and a partially fenced in yard. Inside home features new (2021) laminate flooring in the living room, bedroom and bathroom. Second bedroom has new (2021) carpeting. Home has central air conditioning. Call today to set up your private tour.

  9. 2008-06-12
    soldstatus $40,000 217-char remark
    Show marketing remark (217 chars)

    Three Bedroom Bungalow With Full Basement. Ceramic Tile Floor In Kitchen. Two Car Detached Garage. Being Sold As Is. Bank Owned. No Disclosures. All Offers Must Be Submitted With Pre-approval Letter Or Proof Of Funds.

  10. 2007-12-12
    listed $37,900 217-char remark
    Show marketing remark (217 chars)

    Three Bedroom Bungalow With Full Basement. Ceramic Tile Floor In Kitchen. Two Car Detached Garage. Being Sold As Is. Bank Owned. No Disclosures. All Offers Must Be Submitted With Pre-approval Letter Or Proof Of Funds.

  11. 2007-12-11
    historical
  12. 2007-06-11
    listed $79,900
  13. 1995-12-05
    soldstatus $70,000
  14. 1995-10-23
    soldstatus $70,000
  15. 1995-09-01
    listed $75,000

ⓘ 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
$1,358 · $113/mo
Projected year-2 tax
$1,537 · $128/mo
Expected delta
+$179/yr (+$15/mo · 13.2%)

ⓘ 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 ≥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
$13,628
− Mortgage interest
−$6,162
− Property taxes
−$1,358
− Insurance
−$550
− Repairs & maintenance
−$1,090
− Management
−$1,090
− Depreciation
−$3,200
Taxable income
$178
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$43
After-tax cash flow
$1,893/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

+46.7% since first listed
15 events — show timeline
  • 2026-04-30 Pending MLSNOW
  • 2026-04-28 Contingent MLSNOW
  • 2026-04-22 Listed $110,000 MLSNOW
  • 2021-10-14 Pending MLSNOW
  • 2021-10-13 Sold (Public Records) $119,000 Public Records
  • 2021-10-13 Sold (MLS) $119,000 MLSNOW
  • 2021-08-30 Contingent MLSNOW
  • 2021-08-05 Listed $118,000 MLSNOW
  • 2008-06-12 Sold (MLS) $40,000 MLSNOW
  • 2007-12-12 Listed $37,900 MLSNOW
  • 2007-12-11 Listing Removed MLSNOW
  • 2007-06-11 Listed $79,900 MLSNOW
  • 1995-12-05 Sold (Public Records) $70,000 Public Records
  • 1995-10-23 Sold (MLS) $70,000 MLSNOW
  • 1995-09-01 Listed $75,000 MLSNOW

Property tax history

+0.5%/yr

Latest (2025): $1,358 · -7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…