CashFlowRE
Sign in Sign up
355 E 257th St
B- Composite 67.06
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 +24.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.8/10.0
  • 1% rule +7.1/10.0
  • Rent growth +5.0/5.0
  • Livability +3.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$128,000

355 E 257th St · Euclid, OH 44132
3 bd · 1.0 ba · 1,134 sqft · SingleFamily public records · 142 Days on market
Built 1944 7,426 sqft lot $113/sqft · 18% below area Est $156k · 18% under

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

Listing remarks MLS

!!!ATTENTION INVESTORS!!! Welcome to this 3-bedroom, 1-bath home with a 2-car garage in Euclid, Ohio! Tenant just moved in November 2025, paying $1,250/month. This property is being sold strictly as-is, offering an excellent investment opportunity for real estate investors and portfolio builders. POS violations, if any, will be assumed by the buyer. Showings are preferred after an accepted offer, and the city-required POS will be ordered once the offer is accepted. Perfect for those looking to expand their rental property portfolio or add a cash-flowing asset to their real estate holdings. Don’t miss out on this turnkey investment-ready property in a convenient location!

Key facts

  • 7,426 sq ft lot
  • 2 garage spots
  • Built 1944

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 $128k.

Deal economics

  • At list price, monthly cash flow is $252 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $128k).
  • Recommended offer: $113k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 6.7% in Euclid — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 77/100 on livability (#204 in OH, #3,149 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: commute F, employment D-.
  • Euclid City (suburban): math 14% / reading 28% proficiency, ranked #625 of 656 in OH (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Shoreview Elementary School (math 9% / reading 19%, grade F, #1,421 of 1,584 statewide, top 90%, 426 students, 0% FRL); Euclid Middle School (math 10% / reading 22%, grade F, #624 of 654 statewide, top 96%, 934 students, 0% FRL); Euclid High School (math 7% / reading 33%, grade F, #675 of 781 statewide, top 87%, 1,618 students, 0% FRL) — zoned schools average 0% FRL vs 70% district-wide (70 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+15.5%/yr); 41 active listings in the ZIP; 34 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).
  • This rent runs 39% of the median local income ($48k/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 $885 of loan paydown is wiped out by about $4k 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 $36k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 142 days — a 12% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 24y ago; this cycle's ask has dropped $22k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $76k; list at $128k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1944 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $112,640 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1944 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.21%
Cap rate
8.66%
Cash-on-cash
8.45%
DSCR
1.38
GRM
6.9

CMA / ARV

ARV (median comp)
$156,094
List price
$128,000
Delta
-18.00%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
25731 Zeman Ave 0.28mi 3/1.5 1,155 (+2%) 2mo $161,900 $140 81
25401 Farringdon Ave 0.35mi 3/1.0 1,152 (+2%) 0mo $186,000 $161 80
515 E 250th St 0.49mi 3/1.0 1,128 (-0%) 2mo $125,000 $111 74
311 E 262nd St 0.25mi 4/1.5 (+1) 1,215 (+7%) 0mo $200,000 $165 69
411 E 270th St 0.43mi 3/1.0 1,245 (+10%) 2mo $207,500 $167 62
571 E 260th St 0.33mi 3/1.5 1,283 (+13%) 1mo $155,000 $121 60
328 E 238th St 0.72mi 3/1.0 1,178 (+4%) 2mo $133,000 $113 58
26361 Elinore Ave 0.60mi 3/1.5 1,037 (-9%) 1mo $190,000 $183 55
795 E 260th St 0.70mi 3/1.5 1,194 (+5%) 2mo $183,000 $153 55
298 E 270 St 0.48mi 3/1.5 1,274 (+12%) 2mo $160,000 $126 54
440 E 271st St 0.45mi 4/1.5 (+1) 1,000 (-12%) 2mo $145,000 $145 50
434 E 272nd St 0.54mi 4/1.5 (+1) 1,282 (+13%) 1mo $195,000 $152 46

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
2.5%
Equity multiple
1.10×
Total profit
$3,624
Equity at exit
$19,085
10-year hold
IRR
16.7%
Equity multiple
2.72×
Total profit
$61,551
Equity at exit
$11,067

Cash invested: $35,840 (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 44132

Home prices YoY
-16.9%
Rents YoY
15.5%
Active inventory
41
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,554 high interval (Pro) →
Mortgage (P&I)
$671
Tax from tax record
$251 /mo · $3,007/yr
Insurance
$53
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$252

Break-even live

Break-even rent $1,234
Max offer price $128,000
Occupancy floor 79%

Sensitivity live

Price -10% $325 -5% $289 +0% $252 +5% $216 +10% $180
Rent -10% $130 -5% $191 +0% $252 +5% $314 +10% $375
Rate -1.0pp $317 -0.5pp $285 base $252 +0.5pp $219 +1.0pp $185

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
$32,000
Closing costs
$3,840
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
25301 Shoreview Ave Euclid, OH 3.0 2.0 1131 $1,499 $1.33 3d 1 0.28mi
25301 Shoreview Ave Euclid, OH 3.0 2.0 1131 $1,849 $1.63 16d 1 0.28mi
25311 Lakeshore Blvd Unit C14 Euclid, OH 2.0 1.0 925 $995 $1.08 45d 1 0.29mi
25611 Lakeshore Blvd Unit F11 Euclid, OH 2.0 1.0 925 $995 $1.08 45d 1 0.31mi
245 E 262nd St Euclid, OH 3.0 2.0 1226 $1,840 $1.50 3d 1 0.36mi
26900 Forestview Ave Euclid, OH 3.0 1.0 1098 $1,450 $1.32 3d 1 0.36mi
26351 Farringdon Ave Euclid, OH 3.0 1.0 1257 $1,495 $1.19 3d 1 0.38mi
24801 Lake Shore Blvd Euclid, OH 2.0 1.0 640 $1,075 $1.68 5d 8 0.38mi
611 E 260th St Euclid, OH 3.0 1.0 875 $1,595 $1.82 45d 1 0.40mi
368 E 248th St Euclid, OH 3.0 1.0 1440 $1,395 $0.97 45d 1 0.42mi
24570 Lakeshore Blvd Euclid, OH 1.0–2.0 1.0 925 $1,200 $1.30 45d 1 0.42mi
300 E 246th St Euclid, OH 3.0 1.0 1116 $1,864 $1.67 45d 1 0.42mi
26900 Zeman Ave Euclid, OH 4.0 1.5 1241 $1,531 $1.23 21d 1 0.47mi
24453 Lakeshore Blvd Euclid, OH 1.0–2.0 1.0–2.0 781 $1,040 $1.33 3d 10 0.47mi
270 E 244th St Euclid, OH 1.0–2.0 1.0 702 $950 $1.35 23d 3 0.48mi
26450 Drakefield Ave Euclid, OH 4.0 1.5 1241 $1,700 $1.37 3d 1 0.50mi
26230 Briardale Ave Euclid, OH 3.0 2.0 1290 $1,600 $1.24 3d 1 0.53mi
26611 Lakeshore Blvd Unit UP Euclid, OH 3.0 2.0 1400 $1,275 $0.91 22d 1 0.53mi
25291 Richards Ave Euclid, OH 4.0 1.0 1164 $1,850 $1.59 3d 1 0.55mi
27190 Zeman Ave Euclid, OH 4.0 1.0 1465 $1,800 $1.23 23d 1 0.56mi
23951 Lakeshore Blvd Euclid, OH 1.0–3.0 1.0–1.5 850 $1,168 $1.37 3d 7 0.61mi
101 E 238th St Euclid, OH 2.0 1.0 959 $1,400 $1.46 16d 1 0.64mi
27471 Forestview Ave Euclid, OH 3.0 1.0 1282 $1,495 $1.17 45d 1 0.65mi
23307 Williams Ave Euclid, OH 4.0 1.0 1220 $1,700 $1.39 25d 1 0.92mi
24200 Puritan Rd Euclid, OH 3.0 1.0 1100 $1,199 $1.09 14d 1 0.95mi
23901 Puritan Rd Euclid, OH 3.0 1.0 1326 $1,595 $1.20 16d 1 1.02mi
374 E 232nd St Euclid, OH 3.0 1.0 1222 $1,995 $1.63 45d 1 1.02mi
655 E 240th St Euclid, OH 3.0 1.0 1341 $1,550 $1.16 45d 1 1.06mi
884 E 248th St Euclid, OH 3.0 2.0 1440 $1,699 $1.18 3d 1 1.25mi
27701 Mills Ave Unit 2E Euclid, OH 2.0 1.5 1176 $1,275 $1.08 45d 1 1.28mi
645 Babbitt Rd Euclid, OH 3.0 1.0 1200 $1,400 $1.17 14d 1 1.29mi
797 Babbitt Rd #22 Euclid, OH 3.0 1.5 1360 $1,600 $1.18 45d 1 1.34mi
415 E 222nd St Unit 461-23 Euclid, OH 2.0 1.0 700 $875 $1.25 45d 1 1.44mi
29007 Foxboro St Willowick, OH 4.0 2.0 976 $1,550 $1.59 19d 1 1.46mi

Listing history 32 events

  1. 2026-06-16
    days on market $128,000 Active 142 DOM
  2. 2026-06-15
    days on market $128,000 Active 141 DOM
  3. 2026-06-13
    days on market $128,000 Active 139 DOM
  4. 2026-06-09
    days on market $128,000 Active 135 DOM
  5. 2026-06-08
    days on market $128,000 Active 134 DOM
  6. 2026-06-07
    days on market $128,000 Active 133 DOM
  7. 2026-06-05
    days on market $128,000 Active 130 DOM
  8. 2026-06-03
    days on market $128,000 Active 129 DOM
  9. 2026-06-02
    days on market $128,000 Active 128 DOM
  10. 2026-06-01
    days on market $128,000 Active 127 DOM
  11. 2026-05-31
    days on market $128,000 Active 126 DOM
  12. 2026-05-13
    price $128,000 685-char remark
    Show marketing remark (685 chars)

    !!!ATTENTION INVESTORS!!! Welcome to this 3-bedroom, 1-bath home with a 2-car garage in Euclid, Ohio! Tenant just moved in November 2025, paying $1,250/month. This property is being sold strictly as-is, offering an excellent investment opportunity for real estate investors and portfolio builders. POS violations, if any, will be assumed by the buyer. Showings are preferred after an accepted offer, and the city-required POS will be ordered once the offer is accepted. Perfect for those looking to expand their rental property portfolio or add a cash-flowing asset to their real estate holdings. Don’t miss out on this turnkey investment-ready property in a convenient location!

  13. 2026-04-23
    price $138,000 685-char remark
    Show marketing remark (685 chars)

    !!!ATTENTION INVESTORS!!! Welcome to this 3-bedroom, 1-bath home with a 2-car garage in Euclid, Ohio! Tenant just moved in November 2025, paying $1,250/month. This property is being sold strictly as-is, offering an excellent investment opportunity for real estate investors and portfolio builders. POS violations, if any, will be assumed by the buyer. Showings are preferred after an accepted offer, and the city-required POS will be ordered once the offer is accepted. Perfect for those looking to expand their rental property portfolio or add a cash-flowing asset to their real estate holdings. Don’t miss out on this turnkey investment-ready property in a convenient location!

  14. 2026-04-14
    status Active 685-char remark
    Show marketing remark (685 chars)

    !!!ATTENTION INVESTORS!!! Welcome to this 3-bedroom, 1-bath home with a 2-car garage in Euclid, Ohio! Tenant just moved in November 2025, paying $1,250/month. This property is being sold strictly as-is, offering an excellent investment opportunity for real estate investors and portfolio builders. POS violations, if any, will be assumed by the buyer. Showings are preferred after an accepted offer, and the city-required POS will be ordered once the offer is accepted. Perfect for those looking to expand their rental property portfolio or add a cash-flowing asset to their real estate holdings. Don’t miss out on this turnkey investment-ready property in a convenient location!

  15. 2026-04-01
    status Pending 685-char remark
    Show marketing remark (685 chars)

    !!!ATTENTION INVESTORS!!! Welcome to this 3-bedroom, 1-bath home with a 2-car garage in Euclid, Ohio! Tenant just moved in November 2025, paying $1,250/month. This property is being sold strictly as-is, offering an excellent investment opportunity for real estate investors and portfolio builders. POS violations, if any, will be assumed by the buyer. Showings are preferred after an accepted offer, and the city-required POS will be ordered once the offer is accepted. Perfect for those looking to expand their rental property portfolio or add a cash-flowing asset to their real estate holdings. Don’t miss out on this turnkey investment-ready property in a convenient location!

  16. 2026-03-10
    price $143,000 685-char remark
    Show marketing remark (685 chars)

    !!!ATTENTION INVESTORS!!! Welcome to this 3-bedroom, 1-bath home with a 2-car garage in Euclid, Ohio! Tenant just moved in November 2025, paying $1,250/month. This property is being sold strictly as-is, offering an excellent investment opportunity for real estate investors and portfolio builders. POS violations, if any, will be assumed by the buyer. Showings are preferred after an accepted offer, and the city-required POS will be ordered once the offer is accepted. Perfect for those looking to expand their rental property portfolio or add a cash-flowing asset to their real estate holdings. Don’t miss out on this turnkey investment-ready property in a convenient location!

  17. 2026-01-29
    price $145,000 685-char remark
    Show marketing remark (685 chars)

    !!!ATTENTION INVESTORS!!! Welcome to this 3-bedroom, 1-bath home with a 2-car garage in Euclid, Ohio! Tenant just moved in November 2025, paying $1,250/month. This property is being sold strictly as-is, offering an excellent investment opportunity for real estate investors and portfolio builders. POS violations, if any, will be assumed by the buyer. Showings are preferred after an accepted offer, and the city-required POS will be ordered once the offer is accepted. Perfect for those looking to expand their rental property portfolio or add a cash-flowing asset to their real estate holdings. Don’t miss out on this turnkey investment-ready property in a convenient location!

  18. 2026-01-12
    listed $150,000 Active 685-char remark
    Show marketing remark (685 chars)

    !!!ATTENTION INVESTORS!!! Welcome to this 3-bedroom, 1-bath home with a 2-car garage in Euclid, Ohio! Tenant just moved in November 2025, paying $1,250/month. This property is being sold strictly as-is, offering an excellent investment opportunity for real estate investors and portfolio builders. POS violations, if any, will be assumed by the buyer. Showings are preferred after an accepted offer, and the city-required POS will be ordered once the offer is accepted. Perfect for those looking to expand their rental property portfolio or add a cash-flowing asset to their real estate holdings. Don’t miss out on this turnkey investment-ready property in a convenient location!

  19. 2017-09-19
    soldstatus $76,500
  20. 2016-05-06
    soldstatus $30,500 Sold 500-char remark
    Show marketing remark (500 chars)

    This charming home has great potential with a main bath off the upstairs bedrooms, a spacious garage and basement for plenty of storage and a large kitchen for entertaining. HUD homes are sold AS-IS. Buyer is responsible for due diligence and inquiry of all property information/condition. Buyer is responsible for any/all inspections and related costs and is to assume any/all POS violations if applicable. Ask your agent for details and submit offer for this property on line. HUD Case #412-492542.

  21. 2016-04-07
    status Pending 500-char remark
    Show marketing remark (500 chars)

    This charming home has great potential with a main bath off the upstairs bedrooms, a spacious garage and basement for plenty of storage and a large kitchen for entertaining. HUD homes are sold AS-IS. Buyer is responsible for due diligence and inquiry of all property information/condition. Buyer is responsible for any/all inspections and related costs and is to assume any/all POS violations if applicable. Ask your agent for details and submit offer for this property on line. HUD Case #412-492542.

  22. 2016-03-31
    historical Contingent 500-char remark
    Show marketing remark (500 chars)

    This charming home has great potential with a main bath off the upstairs bedrooms, a spacious garage and basement for plenty of storage and a large kitchen for entertaining. HUD homes are sold AS-IS. Buyer is responsible for due diligence and inquiry of all property information/condition. Buyer is responsible for any/all inspections and related costs and is to assume any/all POS violations if applicable. Ask your agent for details and submit offer for this property on line. HUD Case #412-492542.

  23. 2016-03-26
    status Active 500-char remark
    Show marketing remark (500 chars)

    This charming home has great potential with a main bath off the upstairs bedrooms, a spacious garage and basement for plenty of storage and a large kitchen for entertaining. HUD homes are sold AS-IS. Buyer is responsible for due diligence and inquiry of all property information/condition. Buyer is responsible for any/all inspections and related costs and is to assume any/all POS violations if applicable. Ask your agent for details and submit offer for this property on line. HUD Case #412-492542.

  24. 2016-02-27
    status Pending 500-char remark
    Show marketing remark (500 chars)

    This charming home has great potential with a main bath off the upstairs bedrooms, a spacious garage and basement for plenty of storage and a large kitchen for entertaining. HUD homes are sold AS-IS. Buyer is responsible for due diligence and inquiry of all property information/condition. Buyer is responsible for any/all inspections and related costs and is to assume any/all POS violations if applicable. Ask your agent for details and submit offer for this property on line. HUD Case #412-492542.

  25. 2016-02-22
    historical Contingent 500-char remark
    Show marketing remark (500 chars)

    This charming home has great potential with a main bath off the upstairs bedrooms, a spacious garage and basement for plenty of storage and a large kitchen for entertaining. HUD homes are sold AS-IS. Buyer is responsible for due diligence and inquiry of all property information/condition. Buyer is responsible for any/all inspections and related costs and is to assume any/all POS violations if applicable. Ask your agent for details and submit offer for this property on line. HUD Case #412-492542.

  26. 2016-02-04
    listed $34,000 Active 500-char remark
    Show marketing remark (500 chars)

    This charming home has great potential with a main bath off the upstairs bedrooms, a spacious garage and basement for plenty of storage and a large kitchen for entertaining. HUD homes are sold AS-IS. Buyer is responsible for due diligence and inquiry of all property information/condition. Buyer is responsible for any/all inspections and related costs and is to assume any/all POS violations if applicable. Ask your agent for details and submit offer for this property on line. HUD Case #412-492542.

  27. 2013-02-28
    historical
  28. 2012-02-28
    listed $39,900
  29. 2002-11-27
    soldstatus $90,500
  30. 2002-11-27
    soldstatus $90,500
  31. 2002-10-27
    listed $91,500
  32. 1979-04-24
    soldstatus $50,000

ⓘ 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
$3,007 · $251/mo
Projected year-2 tax
$3,007 · $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 ≥94°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$18,647
− Mortgage interest
−$7,170
− Property taxes
−$3,007
− Insurance
−$640
− Repairs & maintenance
−$1,492
− Management
−$1,492
− Depreciation
−$3,724
Taxable income
$1,122
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$269
After-tax cash flow
$2,759/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
Euclid City
NCES district ID
3904395
Math proficiency
14% ▼ -19.00%
Reading proficiency
28% ▼ -14.00%
Median HH income
$36,385
Composite
17.39/100
National rank
#9067
State rank
#625 of 656 in OH

Livability — Euclid

Score
77/100
State rank
#204
US rank
#3149

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Euclid, OH
County
Cuyahoga County · 1,090,369 people
City population
41,855
Metro
Cleveland-Elyria, OH
Population (ZIP)
14,633
Household income
$47,969
Rent vs Own
56.2% rent · 43.8% own
Severe rent burden
1297.0

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
Majority Black (64%)
Race & ethnicity
Black 64% White 29% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Romanian 4% Italian 1% Subsaharan African 1%
Foreign-born
3%
Languages at home
93% English-only · Spanish 3% Russian/Polish/Slavic 1%

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
▼ -41.89%
Current HPI
206.0583
Rent YoY
▲ 15.49%
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

+156.0% since first listed
21 events — show timeline
  • 2026-05-13 Price Changed $128,000 MLSNOW
  • 2026-04-23 Price Changed $138,000 MLSNOW
  • 2026-04-14 Relisted MLSNOW
  • 2026-04-01 Pending MLSNOW
  • 2026-03-10 Price Changed $143,000 MLSNOW
  • 2026-01-29 Price Changed $145,000 MLSNOW
  • 2026-01-12 Listed $150,000 MLSNOW
  • 2017-09-19 Sold (Public Records) $76,500 Public Records
  • 2016-05-06 Sold (MLS) $30,500 MLSNOW
  • 2016-04-07 Pending MLSNOW
  • 2016-03-31 Contingent MLSNOW
  • 2016-03-26 Relisted MLSNOW
  • 2016-02-27 Pending MLSNOW
  • 2016-02-22 Contingent MLSNOW
  • 2016-02-04 Listed $34,000 MLSNOW
  • 2013-02-28 Listing Removed MLSNOW
  • 2012-02-28 Listed $39,900 MLSNOW
  • 2002-11-27 Sold (Public Records) $90,500 Public Records
  • 2002-11-27 Sold (MLS) $90,500 MLSNOW
  • 2002-10-27 Listed $91,500 MLSNOW
  • 1979-04-24 Sold (Public Records) $50,000 Public Records

Property tax history

+2.2%/yr

Latest (2025): $3,007 · -3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…