CashFlowRE
Sign in Sign up
347 E Judson Ave
B Composite 73.81
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 +27.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.8/10.0
  • 1% rule +6.6/10.0
  • Appreciation +4.6/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0

$104,999

347 E Judson Ave · Youngstown, OH 44507
5 bd · 3.0 ba · 1,598 sqft · SingleFamily public records · 11 Days on market
Built 1922 5,662 sqft lot Est $133k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Lovely, well maintained, spacious and Move-In ready 5 bedroom 3 bath larger home on the Southside. Home features hardwood floors, Large livingroom and diningroom with builit-ins on main floor including a full bathroom and the spacious Kitchen with an eat in area. Upstairs features a 2 full bathrooms, 4 -5 bedrooms with large closets. The attic is an additional living suite/bedroom with its own bathroom. (Finished Attic sq footage not included in auditors total sq footage. ) The Basement is an open slate with great storage space, laundry area with maintained mechanicals. Enjoy relaxing time on the front porch or in backyard. Make your appointment today! As-Is, Seller makes no guarantees or warranties.

Key facts

  • Solid foundation
  • Outdoor enjoyment
  • Convenient location

Tags

CONVENIENT LOCATIONCLASSIC DESIGNOUTDOOR ENJOYMENTACCESSIBILITY TO AMENITIESSOLID FOUNDATION

Property features AI

Finance

  • Financial info: Pets allowed

Exterior

  • Parking: Detached garage (2 car spaces)
  • Utilities: Public water; Public sewer
  • Home design: 3 stories; Aluminum siding; Asphalt roof
  • Construction: Aluminum siding construction; Asphalt roof; Below-grade finished area; Above-grade finished area
  • Exterior features: City lot; Less than half-acre lot; Lot dimensions approximately 45 x 130

Interior

  • Kitchen: Eat-in kitchen (appliances not specified)
  • Bedrooms: 3 main-level bedrooms
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Forced air heating (gas); Central air conditioning; Ceiling fans; Window units
  • Interior features: Built-in features; Eat-in kitchen; Decorative fireplace in the living room; Full, unfinished basement with storage space
  • Laundry & utility: Laundry area in 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 5-bed/3.0-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $322 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Cap rate 10.0% 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: 28 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 147 units permitted in Mahoning County in 2024 (0 in 5+ unit buildings).
  • At $1,213/mo this rent would consume 57% of the median local household income ($26k/yr) (locally 17% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-0.8%/yr); year-one equity from $726 of loan paydown is wiped out by about $868 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 (-0.8% appreciation + 3.0% rent growth), your $29k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 34y 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 $90k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1922 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $104,999

Questions for the listing agent

  1. Built in 1922 — 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
1.16%
Cap rate
9.97%
Cash-on-cash
13.13%
DSCR
1.58
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$132,634
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3919 Rush Blvd 0.17mi 4/2.0 (-1) 1,510 (-6%) 3mo $154,000 $102 72
228 Lowell Ave 0.41mi 4/3.0 (-1) 1,551 (-3%) 20mo $128,000 $83 55
4019 Euclid Blvd 0.25mi 4/2.0 (-1) 1,776 (+11%) 10mo $169,950 $96 52
190 Lowell Ave 0.46mi 4/2.5 (-1) 1,522 (-5%) 15mo $40,000 $26 51
72 Labelle Ave 0.58mi 4/1.5 (-1) 1,716 (+7%) 1mo $40,100 $23 49
354 E Indianola Ave 0.71mi 4/1.5 (-1) 1,552 (-3%) 13mo $65,000 $42 40
177 Wychwood Ln 0.64mi 4/2.0 (-1) 1,660 (+4%) 20mo $165,000 $99 38
204 Berkshire Ave 0.62mi 4/1.5 (-1) 1,463 (-8%) 10mo $150,000 $103 38
4307 Rush Blvd 0.48mi 4/1.5 (-1) 1,796 (+12%) 15mo $114,050 $64 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.83% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.0%
Equity multiple
1.45×
Total profit
$13,370
Equity at exit
$26,217
10-year hold
IRR
15.9%
Equity multiple
2.61×
Total profit
$47,288
Equity at exit
$28,280

Cash invested: $29,400 (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 44507

Home prices YoY
-0.3%
Active inventory
28
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,213 medium interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$42 /mo · $508/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$322

Break-even live

Break-even rent $806
Max offer price $104,999
Occupancy floor 68%

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
$26,250
Closing costs
$3,150
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
236 Hilton Ave Youngstown, OH 4.0 1.5 1488 $1,195 $0.80 21d 1 0.18mi
540 Cameron Ave Youngstown, OH 4.0 2.0 1780 $1,300 $0.73 21d 1 1.07mi
3446 Ambert Ave Youngstown, OH 4.0 1.0 1100 $1,250 $1.14 13d 1 1.27mi

Listing history 10 events

  1. 2026-06-19
    days on market $104,999 Active 11 DOM
  2. 2026-06-18
    days on market $104,999 Active 10 DOM
  3. 2026-06-17
    days on market $104,999 Active 9 DOM
  4. 2026-06-16
    days on market $104,999 Active 8 DOM
  5. 2026-06-15
    days on market $104,999 Active 7 DOM
  6. 2026-06-14
    days on market $104,999 Active 5 DOM
  7. 2026-06-13
    days on market $104,999 Active 4 DOM
  8. 2026-06-10
    days on market $104,999 Active 2 DOM
  9. 2026-06-09
    remarks 692-char remark
  10. 2026-06-09
    listed $104,999 Active 1 DOM

ⓘ 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
$508 · $42/mo
Projected year-2 tax
$1,073 · $89/mo
Expected delta
+$565/yr (+$47/mo · 111.3%)

ⓘ 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 ≥97°F today · 17 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
$14,559
− Mortgage interest
−$5,882
− Property taxes
−$508
− Insurance
−$525
− Repairs & maintenance
−$1,165
− Management
−$1,165
− Depreciation
−$3,055
Taxable income
$2,260
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$543
After-tax cash flow
$3,319/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)
4,402
Household income
$25,767
Rent vs Own
53.9% rent · 46.1% own
Severe rent burden
17.1

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 0.58)
Race & ethnicity
Black 60% White 20% Hispanic / Latino 12% Two or more races 10%
Hispanic origin (detail)
Puerto Rican 10%
Common ancestry
Subsaharan African 2% Hispanic 2% Romanian 1%
Foreign-born
3% · Canada
Languages at home
89% English-only · Spanish 10%

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
▼ -0.83%
Current HPI
282.496
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

+163.2% since first listed
14 events — show timeline
  • 2026-06-08 Listed $104,999 MLSNOW
  • 2025-02-19 Sold (Public Records) $90,000 Public Records
  • 2025-02-18 Sold (MLS) $90,000 MLSNOW
  • 2025-02-07 Pending MLSNOW
  • 2025-01-18 Relisted MLSNOW
  • 2024-12-19 Pending MLSNOW
  • 2024-11-23 Contingent MLSNOW
  • 2024-09-29 Listed $94,900 MLSNOW
  • 2005-03-28 Sold (Public Records) $25,500 Public Records
  • 2005-03-22 Sold (MLS) $25,500 MLSNOW
  • 2004-08-13 Listed $34,900 MLSNOW
  • 1995-08-08 Listed $38,900 MLSNOW
  • 1993-02-12 Listing Removed MLSNOW
  • 1992-08-12 Listed $39,900 MLSNOW

Property tax history

+1.2%/yr

Latest (2025): $508 · -11.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…