CashFlowRE
Sign in Sign up
242 Liberty St
C Composite 59.06
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 +19.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.2/10.0
  • 1% rule +5.2/10.0
  • Schools +5.2/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

242 Liberty St · Spencer, OH 44275
3 bd · 1.0 ba · 1,264 sqft · SingleFamily public records · 4 Days on market
Built 1918 7,749 sqft lot $103/sqft · 35% below area Est $199k · 35% under

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

Listing remarks MLS

Attention homeowners or investors, buy this property and put your finishing touches on it and either move in or use it as a cash-flowing rental. The property has a spacious fenced yard perfect for summer picnics. The property is close to all amenities, including city center, shopping, and restaurants. Property is priced to sell, seller is motivated, what are you waiting for?? Be first or be sorry!

Key facts

  • Attached garage
  • Newer windows
  • Updated flooring

Tags

FULLY FENCED BACKYARDUPDATED FLOORINGNEWER WINDOWSATTACHED GARAGEPRIVATE RETREAT

Property features AI

Exterior

  • Parking: Attached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: 2-story house; Property listed as fixer
  • Construction: Aluminum siding; Asphalt roof; Below-grade finished area present
  • Exterior features: Deck; Porch; Full fenced yard

Interior

  • Kitchen: Range; Refrigerator
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Gas forced-air heating; Wall/window cooling unit(s)
  • Interior features: Unfinished basement; 6 total rooms
  • Laundry & utility: Main-level laundry

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 $130k.

Deal economics

  • At list price, monthly cash flow is $149 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).

Location & tenants

  • Location reads 58/100 on livability (#1,076 in OH) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: crime C-, employment C-, schools F.
  • Black River Local (rural): math 55% / reading 66% proficiency, ranked #278 of 656 in OH (top 42%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 13 active listings in the ZIP; solid renter incomes; 471 units permitted in Medina County in 2024 (0 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($102k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 29y 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 $82k; list at $130k implies a 58% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1918 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,000

Questions for the listing agent

  1. Built in 1918 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.02%
Cap rate
7.67%
Cash-on-cash
4.92%
DSCR
1.22
GRM
8.2

CMA / ARV

ARV (median comp)
$198,986
List price
$130,000
Delta
-34.67%
Verdict
UNDERPRICED
Comps
15 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
228 S Main St 0.16mi 3/1.0 1,298 (+3%) 16mo $187,000 $144 75
217 Liberty St 0.13mi 2/1.5 (-1) 1,340 (+6%) 7mo $165,000 $123 72
105 Jackson St 0.37mi 2/1.5 (-1) 1,328 (+5%) 10mo $185,000 $139 59
307 S Main St 0.16mi 3/2.0 1,404 (+11%) 19mo $289,000 $206 54
214 Liberty St 0.13mi 2/1.5 (-1) 1,440 (+14%) 23mo $199,900 $139 45
329 N Main St 0.71mi 2/2.0 (-1) 1,144 (-10%) 18mo $202,000 $177 27

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
-8.6%
Equity multiple
0.68×
Total profit
$-11,548
Equity at exit
$19,383
10-year hold
IRR
0.9%
Equity multiple
1.06×
Total profit
$2,259
Equity at exit
$11,240

Cash invested: $36,400 (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 44275

Home prices YoY
-8.7%
Active inventory
13
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,329 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$165 /mo · $1,976/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$149

Break-even live

Break-even rent $1,140
Max offer price $130,000
Occupancy floor 84%

Sensitivity live

Price -10% $223 -5% $186 +0% $149 +5% $112 +10% $76
Rent -10% $44 -5% $97 +0% $149 +5% $202 +10% $254
Rate -1.0pp $215 -0.5pp $182 base $149 +0.5pp $115 +1.0pp $81

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
$32,500
Closing costs
$3,900
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 22 events

  1. 2026-05-05
    status Pending 1308-char remark
  2. 2026-05-01
    listed $130,000 Active 1308-char remark
  3. 2023-04-17
    soldstatus $82,500 Closed 400-char remark
    Show marketing remark (400 chars)

    Attention homeowners or investors, buy this property and put your finishing touches on it and either move in or use it as a cash-flowing rental. The property has a spacious fenced yard perfect for summer picnics. The property is close to all amenities, including city center, shopping, and restaurants. Property is priced to sell, seller is motivated, what are you waiting for?? Be first or be sorry!

  4. 2023-02-07
    status Pending 400-char remark
    Show marketing remark (400 chars)

    Attention homeowners or investors, buy this property and put your finishing touches on it and either move in or use it as a cash-flowing rental. The property has a spacious fenced yard perfect for summer picnics. The property is close to all amenities, including city center, shopping, and restaurants. Property is priced to sell, seller is motivated, what are you waiting for?? Be first or be sorry!

  5. 2023-01-25
    price $89,900 400-char remark
    Show marketing remark (400 chars)

    Attention homeowners or investors, buy this property and put your finishing touches on it and either move in or use it as a cash-flowing rental. The property has a spacious fenced yard perfect for summer picnics. The property is close to all amenities, including city center, shopping, and restaurants. Property is priced to sell, seller is motivated, what are you waiting for?? Be first or be sorry!

  6. 2022-12-28
    price $94,900 400-char remark
    Show marketing remark (400 chars)

    Attention homeowners or investors, buy this property and put your finishing touches on it and either move in or use it as a cash-flowing rental. The property has a spacious fenced yard perfect for summer picnics. The property is close to all amenities, including city center, shopping, and restaurants. Property is priced to sell, seller is motivated, what are you waiting for?? Be first or be sorry!

  7. 2022-10-01
    price $99,900 400-char remark
    Show marketing remark (400 chars)

    Attention homeowners or investors, buy this property and put your finishing touches on it and either move in or use it as a cash-flowing rental. The property has a spacious fenced yard perfect for summer picnics. The property is close to all amenities, including city center, shopping, and restaurants. Property is priced to sell, seller is motivated, what are you waiting for?? Be first or be sorry!

  8. 2022-09-28
    price $84,900 400-char remark
    Show marketing remark (400 chars)

    Attention homeowners or investors, buy this property and put your finishing touches on it and either move in or use it as a cash-flowing rental. The property has a spacious fenced yard perfect for summer picnics. The property is close to all amenities, including city center, shopping, and restaurants. Property is priced to sell, seller is motivated, what are you waiting for?? Be first or be sorry!

  9. 2022-09-15
    price $99,900 400-char remark
    Show marketing remark (400 chars)

    Attention homeowners or investors, buy this property and put your finishing touches on it and either move in or use it as a cash-flowing rental. The property has a spacious fenced yard perfect for summer picnics. The property is close to all amenities, including city center, shopping, and restaurants. Property is priced to sell, seller is motivated, what are you waiting for?? Be first or be sorry!

  10. 2022-08-16
    price $109,900 400-char remark
    Show marketing remark (400 chars)

    Attention homeowners or investors, buy this property and put your finishing touches on it and either move in or use it as a cash-flowing rental. The property has a spacious fenced yard perfect for summer picnics. The property is close to all amenities, including city center, shopping, and restaurants. Property is priced to sell, seller is motivated, what are you waiting for?? Be first or be sorry!

  11. 2022-07-25
    price $114,900 400-char remark
    Show marketing remark (400 chars)

    Attention homeowners or investors, buy this property and put your finishing touches on it and either move in or use it as a cash-flowing rental. The property has a spacious fenced yard perfect for summer picnics. The property is close to all amenities, including city center, shopping, and restaurants. Property is priced to sell, seller is motivated, what are you waiting for?? Be first or be sorry!

  12. 2022-06-24
    listed $119,900 Active 400-char remark
    Show marketing remark (400 chars)

    Attention homeowners or investors, buy this property and put your finishing touches on it and either move in or use it as a cash-flowing rental. The property has a spacious fenced yard perfect for summer picnics. The property is close to all amenities, including city center, shopping, and restaurants. Property is priced to sell, seller is motivated, what are you waiting for?? Be first or be sorry!

  13. 2007-09-01
    historical
  14. 2007-09-01
    historical
  15. 2006-09-12
    listed $99,900
  16. 2006-09-12
    listed $99,900
  17. 1997-06-12
    soldstatus $73,000
  18. 1997-06-11
    soldstatus $73,000
  19. 1997-06-03
    historical
  20. 1997-03-10
    listed $79,900
  21. 1997-03-03
    listed $74,900
  22. 1990-05-08
    soldstatus $40,000

ⓘ 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
$1,976 · $165/mo
Projected year-2 tax
$2,002 · $167/mo
Expected delta
+$26/yr (+$2/mo · 1.3%)

ⓘ 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 ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$15,944
− Mortgage interest
−$7,282
− Property taxes
−$1,976
− Insurance
−$650
− Repairs & maintenance
−$1,276
− Management
−$1,276
− Depreciation
−$3,782
Taxable loss
−$297
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$71
After-tax cash flow
$1,860/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
Black River Local
NCES district ID
3904846
Math proficiency
55% ▼ -14.00%
Reading proficiency
66% ▼ -7.00%
Median HH income
$54,027
Composite
51.84/100
National rank
#1665
State rank
#278 of 656 in OH

Livability — Spencer

Score
58/100
State rank
#1076
US rank
#21465

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spencer, OH
County
Medina · 181,928 people
Metro
Cleveland, OH
Population (ZIP)
3,190
Household income
$102,083
Rent vs Own
14.1% rent · 85.9% own
Severe rent burden
3.1

Population outlook (Medina County) Hauer SSP2

Today (2025)
185,249 people
By 2030
188,174 · +1.6%
By 2040
190,350 · +2.8%
By 2050
187,283 · +1.1%
By 2075
177,108 · -4.4%
By 2100
151,304 · -18.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Black 3%
Common ancestry
Romanian 8% Iranian 3% Slovak 3%
Foreign-born
2%
Languages at home
98% English-only · Other Indo-European 1% Spanish 1%

Political lean MEDSL · Medina

2024 margin
Strong R (+24.8) · D 37.2% · R 62.0%
2008→2024 swing
-16.8pp toward R · 2008: -8.0pp · 2024: -24.8pp
All cycles
2024: R+24.8 2020: R+23.4 2016: R+24.9 2012: R+13.1 2008: R+8.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -24.86%
Current HPI
261.1408
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

+225.0% since first listed
22 events — show timeline
  • 2026-05-05 Pending MLSNOW
  • 2026-05-01 Listed $130,000 MLSNOW
  • 2023-04-17 Sold (MLS) $82,500 MLSNOW
  • 2023-02-07 Pending MLSNOW
  • 2023-01-25 Price Changed $89,900 MLSNOW
  • 2022-12-28 Price Changed $94,900 MLSNOW
  • 2022-10-01 Price Changed $99,900 MLSNOW
  • 2022-09-28 Price Changed $84,900 MLSNOW
  • 2022-09-15 Price Changed $99,900 MLSNOW
  • 2022-08-16 Price Changed $109,900 MLSNOW
  • 2022-07-25 Price Changed $114,900 MLSNOW
  • 2022-06-24 Listed $119,900 MLSNOW
  • 2007-09-01 Listing Removed MLSNOW
  • 2007-09-01 Listing Removed MLSNOW
  • 2006-09-12 Listed $99,900 MLSNOW
  • 2006-09-12 Listed $99,900 MLSNOW
  • 1997-06-12 Sold (MLS) $73,000 MLSNOW
  • 1997-06-11 Sold (Public Records) $73,000 Public Records
  • 1997-06-03 Listing Removed MLSNOW
  • 1997-03-10 Listed $79,900 MLSNOW
  • 1997-03-03 Listed $74,900 MLSNOW
  • 1990-05-08 Sold (Public Records) $40,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $1,976 · +10.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…