CashFlowRE
Sign in Sign up
3908 Kenmore Ave
C Composite 58.11
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 +17.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.3/10.0
  • Rent growth +5.0/5.0
  • 1% rule +4.9/10.0
  • Schools +4.1/10.0
  • Livability +4.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,500

3908 Kenmore Ave · Parma, OH 44134
3 bd · 1.0 ba · 1,242 sqft · SingleFamily public records · 3 Days on market
Built 1970 3,537 sqft lot Est $221k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Solid Brick Colonial * Eat in Kitchen * Living Room and Dining Room * 1/2 Bath off Kitchen * 3 Bedrooms and a Full Bathroom on the second floor * Basement has a Recreation Room and a laundry area * Patio off the Back of the home * 2 Car detached garage * New water lines inside the home * New shower head and shower faucet in the Full Bathroom * New Furnace * New HWT * New thermostat * Appliances that are in the home now will stay * This home needs quite a bit of work * Subject to probate approval.

Key facts

  • Recreation room
  • Eat in kitchen
  • 1/2 bath off kitchen

Tags

EAT IN KITCHENLIVING ROOM AND DINING ROOM1/2 BATH OFF KITCHENRECREATION ROOMPATIO OFF THE BACKNEW WATER LINES

Property features AI

Exterior

  • Parking: Detached garage; 2 garage spaces
  • Utilities: Public water; Public sewer
  • Home design: 2-story brick home; Property listed as fixer
  • Construction: Brick construction; Asphalt/fiberglass roof; Built per public records
  • Exterior features: Patio

Interior

  • Bedrooms: Bedrooms included in the 6 total rooms
  • Bathrooms: 1 full bathroom; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Partial finished basement; 6 total rooms
  • Laundry & utility: Laundry located in the 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 3-bed/1.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $120 ($1k/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 $168k (0.6% below list).
  • Recommended offer: $168k (0.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 5.0% in Parma — 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 82/100 on livability (#84 in OH, #1,232 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, cost of living A+; Watch: employment C-, commute F.
  • Parma City (suburban): math 43% / reading 52% proficiency, ranked #469 of 656 in OH (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+10.6%/yr); 118 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 1,441 units permitted in Cuyahoga County in 2024 (700 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.
  • Cuyahoga County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $47k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $52k; list at $170k implies a 226% gain — meaningful room to come down on a strong offer.
Recommended offer $168,408 (0.6% below list)

Questions for the listing agent

  1. Built in 1970 — 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. 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. 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
0.99%
Cap rate
7.14%
Cash-on-cash
3.03%
DSCR
1.13
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$221,076
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3908 Kenmore Ave 0.00mi 3/1.5 1,242 (0%) 0mo $151,000 $122 98
4312 Kenmore Ave 0.11mi 2/1.0 (-1) 1,255 (+1%) 1mo $130,000 $104 88
3423 Russell Ave 0.49mi 3/2.0 1,232 (-1%) 0mo $205,000 $166 72
5857 W 54th St 0.61mi 3/2.0 1,276 (+3%) 1mo $190,000 $149 62
5503 Westlake Ave 0.60mi 4/2.0 (+1) 1,219 (-2%) 0mo $252,000 $207 59
5706 Virginia Ave 0.67mi 3/2.0 1,172 (-6%) 0mo $265,000 $226 55
2506 Torrington Ave 0.65mi 4/2.0 (+1) 1,200 (-3%) 0mo $230,000 $192 54
5271 W 49th St 0.70mi 3/1.0 1,147 (-8%) 1mo $210,000 $183 54
4911 Tuxedo Ave 0.64mi 3/2.0 1,336 (+8%) 0mo $220,000 $165 53
3810 Russell Ave 0.48mi 3/2.0 1,088 (-12%) 0mo $189,900 $175 53
2929 Commonwealth Dr 0.64mi 3/2.0 1,092 (-12%) 1mo $225,000 $206 45
2819 Tuxedo Ave 0.72mi 3/1.5 1,104 (-11%) 1mo $197,000 $178 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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-5.9%
Equity multiple
0.77×
Total profit
$-10,890
Equity at exit
$25,273
10-year hold
IRR
9.1%
Equity multiple
1.86×
Total profit
$41,047
Equity at exit
$14,655

Cash invested: $47,460 (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 44134

Rents YoY
10.6%
Active inventory
118
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,684 high interval (Pro) →
Mortgage (P&I)
$889
Tax from tax record
$251 /mo · $3,014/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$120

Break-even live

Break-even rent $1,533
Max offer price $169,500
Occupancy floor 88%

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
$42,375
Closing costs
$5,085
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3330 Fortune Ave Cleveland, OH 3.0 1.5 1258 $1,775 $1.41 44d 1 0.33mi
3027 Fortune Ave Unit 1 Parma, OH 2.0 1.0 880 $1,175 $1.34 44d 1 0.41mi
3027 Fortune Ave Unit 2 Parma, OH 2.0 1.0 726 $1,150 $1.58 44d 1 0.41mi
2907 Snow Rd Unit up Parma, OH 3.0 1.0 1026 $1,700 $1.66 44d 1 0.48mi
2910 Fortune Ave Cleveland, OH 2.0 1.0 744 $1,775 $2.39 24d 1 0.49mi
4606 Lincoln Ave Cleveland, OH 3.0 2.0 1418 $1,995 $1.41 2d 1 0.50mi
2611 Brookdale Ave Cleveland, OH 3.0 1.0 1092 $1,825 $1.67 44d 1 0.63mi
2716 Lincoln Ave Unit 1288912P Parma, OH 4.0 2.0 1205 $4,125 $3.42 8d 1 0.67mi
5252 W 45th St Unit 1496134P Parma, OH 3.0 2.0 1065 $5,388 $5.06 15d 1 0.69mi
5220 W 44th St #2 Parma, OH 2.0 1.0 1156 $1,400 $1.21 24d 1 0.73mi
5406 Merkle Ave Cleveland, OH 2.0 1.0 946 $1,300 $1.37 4d 1 0.90mi
5406 Merkle Ave Cleveland, OH 2.0 1.0 958 $1,300 $1.36 8d 1 0.90mi
6505 Snow Rd Unit REAR Parma, OH 3.0 1.5 1312 $1,599 $1.22 8d 1 0.93mi
6007 Merkle Ave Unit Down Parma, OH 3.0 1.0 1250 $1,399 $1.12 2d 1 1.02mi
6099 Ridge Rd Cleveland, OH 2.0 1.0 1020 $1,200 $1.18 21d 1 1.38mi

Listing history 3 events

  1. 2026-06-02
    status $169,500 Pending 3 DOM
  2. 2026-06-01
    days on market $169,500 Active 3 DOM
  3. 2026-05-31
    days on market $169,500 Active 2 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
$3,014 · $251/mo
Projected year-2 tax
$3,014 · $251/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥95°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
$20,209
− Mortgage interest
−$9,495
− Property taxes
−$3,014
− Insurance
−$848
− Repairs & maintenance
−$1,617
− Management
−$1,617
− Depreciation
−$4,931
Taxable loss
−$1,312
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$315
After-tax cash flow
$1,752/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
Parma City
NCES district ID
3904463
Math proficiency
43% ▼ -18.00%
Reading proficiency
52% ▼ -10.00%
Median HH income
$50,371
Composite
40.72/100
National rank
#3662
State rank
#469 of 656 in OH

Livability — Parma

Score
82/100
State rank
#84
US rank
#1232

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parma, OH
County
Cuyahoga County · 1,090,369 people
City population
66,574
Metro
Cleveland-Elyria, OH
Population (ZIP)
37,774
Household income
$68,625
Rent vs Own
22.4% rent · 77.6% own
Severe rent burden
668.0

Population outlook (Cuyahoga County) Hauer SSP2

Today (2025)
1,244,621 people
By 2030
1,230,093 · -1.2%
By 2040
1,189,108 · -4.5%
By 2050
1,145,706 · -7.9%
By 2075
1,076,557 · -13.5%
By 2100
978,987 · -21.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 6% Hispanic / Latino 5% Black 3% Asian 3%
Common ancestry
Romanian 14% Subsaharan African 6% Slovak 1%
Foreign-born
11% · Canada, Vietnam
Languages at home
84% English-only · Russian/Polish/Slavic 7% Spanish 3% Other Indo-European 2%

Political lean MEDSL · Cuyahoga

2024 margin
Solid D (+31.5) · D 65.4% · R 33.9%
2008→2024 swing
-7.4pp toward R · 2008: 38.9pp · 2024: 31.5pp
All cycles
2024: D+31.5 2020: D+34.1 2016: D+35.0 2012: D+38.7 2008: D+38.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -215.17%
Current HPI
184.0553
Rent YoY
▲ 10.56%
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

+226.0% since first listed
2 events — show timeline
  • 2026-05-29 Listed $169,500 MLSNOW
  • 1977-12-01 Sold (Public Records) $52,000 Public Records

Property tax history

+6.1%/yr

Latest (2025): $3,014 · -5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…