CashFlowRE
Sign in Sign up
213 Como St
C+ Composite 63.72
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 +23.5/30.0
  • ARV discount +11.5/15.0
  • DSCR +7.6/10.0
  • 1% rule +5.6/10.0
  • Schools +4.0/10.0
  • Livability +3.6/5.0
  • Appreciation +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$164,900

213 Como St · Struthers, OH 44471
3 bd · 1.5 ba · 1,351 sqft · SingleFamily public records · 11 Days on market
Built 1932 6,398 sqft lot Est $181k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home is a Beauty! The interior is meticulously maintained. Huge Rooms! Living room with tall ceilings, fireplace, hardwood floors, and beveled glass French doors to the formal dining room with hardwood floors and a built-in china cabinet with leaded glass details. Large ceramic tiled kitchen. Enclosed front and back porches. 3 bedrooms and updated full bath on the 2nd floor. Walk up 3rd floor attic is a potential 4th bedroom or family room. Full basement! 2 car detached garage with new garage door. Home Warranty is included for a worry-free purchase! Call today to schedule a private tour!

Key facts

  • Second bathroom
  • Enclosed front porch
  • Dry basement

Tags

ENCLOSED FRONT PORCHBEVELED GLASS FRENCH DOORSBUILT IN CHINA CABINETDIRECT ACCESS TO STORAGEDRY BASEMENTSECOND BATHROOM

Property features AI

Finance

  • Other: Has home warranty

Exterior

  • Parking: Detached garage; 2-car garage; Driveway; Garage faces front; Garage door opener; Lighted driveway/garage; Electricity in garage; Storage and workshop space in garage
  • Security: Smoke detectors; Carbon monoxide detectors
  • Utilities: Public water; Public sewer
  • Home design: Faces south
  • Construction: Aluminum siding; Asphalt roof; Full concrete basement (unfinished) with bath stubbed and storage
  • Exterior features: Rear porch; Front porch; Glass-enclosed porch; Enclosed deck/patio; Deck; Patio; Porch; Front yard; Back yard; Fenced perimeter (full backyard); City lot; Irregular lot

Interior

  • Kitchen: Range; Microwave; Refrigerator; Disposal
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air gas heating; Central air conditioning; Ceiling fan(s)
  • Interior features: Built-in features; Ceiling fans; Crown molding; High ceilings; Laminate counters; Storage; Natural woodwork; Double-pane windows; Blinds
  • Laundry & utility: Washer hookup; Dryer; Gas dryer hookup; Laundry tub/sink in basement/lower level

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/1.5-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $309 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Cap rate 8.5% vs local median 6.4% in Struthers — 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 71/100 on livability (#418 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: commute C-, amenities F, employment F.
  • Struthers City (suburban): math 45% / reading 52% proficiency, ranked #475 of 656 in OH (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 66 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 147 units permitted in Mahoning County in 2024 (0 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($53k/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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 18y 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 $71k; list at $165k implies a 133% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1932 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $164,900

Questions for the listing agent

  1. Built in 1932 — 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
1.06%
Cap rate
8.54%
Cash-on-cash
8.03%
DSCR
1.36
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$181,034
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
227 E Wilson St 0.07mi 3/1.0 1,365 (+1%) 1mo $187,000 $137 92
93 Morrison St 0.31mi 3/1.5 1,360 (+1%) 6mo $135,000 $99 80
32 Como St 0.34mi 3/2.5 1,358 (+0%) 1mo $115,000 $85 79
42 E Wilson St 0.32mi 3/2.0 1,409 (+4%) 2mo $155,000 $110 74
556 Idora Ln 0.58mi 3/1.5 1,326 (-2%) 1mo $198,000 $149 69
281 Sexton St 0.36mi 3/1.0 1,248 (-8%) 1mo $175,000 $140 68
24 Sexton St 0.47mi 3/1.0 1,440 (+7%) 1mo $105,000 $73 64
537 7th St 0.65mi 3/1.0 1,280 (-5%) 3mo $153,500 $120 56
2451 W Manor Ave 0.58mi 3/2.0 1,245 (-8%) 2mo $209,900 $169 56
536 Creed St 0.62mi 3/1.0 1,272 (-6%) 4mo $170,000 $134 56
101 Ridgeway St 0.71mi 3/2.0 1,536 (+14%) 1mo $136,000 $89 41
587 Edison St 0.71mi 2/2.0 (-1) 1,163 (-14%) 2mo $160,000 $138 35

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
-4.1%
Equity multiple
0.85×
Total profit
$-7,050
Equity at exit
$24,587
10-year hold
IRR
5.6%
Equity multiple
1.41×
Total profit
$19,139
Equity at exit
$14,258

Cash invested: $46,172 (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 44471

Home prices YoY
-1.5%
Active inventory
66
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,742 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$133 /mo · $1,601/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$309

Break-even live

Break-even rent $1,350
Max offer price $164,900
Occupancy floor 77%

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
$41,225
Closing costs
$4,947
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
465 W Omar St Struthers, OH 3.0 2.0 1544 $1,800 $1.17 13d 1 0.58mi
610 Elm St Struthers, OH 3.0 1.0 1050 $1,500 $1.43 13d 1 0.87mi
4807 Sheridan Rd Youngstown, OH 3.0 1.5 1586 $1,750 $1.10 13d 1 1.16mi
1914 S Heights Ave Youngstown, OH 3.0 1.0 1115 $1,950 $1.75 43d 1 1.41mi

Listing history 10 events

  1. 2026-06-19
    days on market $164,900 Active 11 DOM
  2. 2026-06-18
    days on market $164,900 Active 10 DOM
  3. 2026-06-17
    days on market $164,900 Active 9 DOM
  4. 2026-06-16
    days on market $164,900 Active 8 DOM
  5. 2026-06-15
    days on market $164,900 Active 7 DOM
  6. 2026-06-14
    days on market $164,900 Active 5 DOM
  7. 2026-06-13
    days on market $164,900 Active 4 DOM
  8. 2026-06-10
    days on market $164,900 Active 2 DOM
  9. 2026-06-09
    remarks 699-char remark
  10. 2026-06-09
    listed $164,900 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
$1,601 · $133/mo
Projected year-2 tax
$2,087 · $174/mo
Expected delta
+$486/yr (+$40/mo · 30.3%)

ⓘ 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 ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$20,901
− Mortgage interest
−$9,237
− Property taxes
−$1,601
− Insurance
−$824
− Repairs & maintenance
−$1,672
− Management
−$1,672
− Depreciation
−$4,797
Taxable income
$1,098
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$263
After-tax cash flow
$3,446/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
Struthers City
NCES district ID
3904485
Math proficiency
45% ▼ -12.00%
Reading proficiency
52% ▼ -8.00%
Median HH income
$37,753
Composite
40.35/100
National rank
#3742
State rank
#475 of 656 in OH

Livability — Struthers

Score
71/100
State rank
#418
US rank
#6867

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Struthers, OH
County
Mahoning · 224,175 people
City population
10,296
Metro
Youngstown-Warren, OH
Population (ZIP)
10,296
Household income
$52,811
Rent vs Own
31.2% rent · 68.8% own
Severe rent burden
12.2

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
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 8% Two or more races 8% Black 4% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Romanian 8% Lithuanian 4% Slovak 1%
Foreign-born
2% · Canada
Languages at home
94% English-only · Spanish 4% Arabic 1% Other Indo-European 1%

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
▼ -4.12%
Current HPI
274.6394
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

+106.4% since first listed
19 events — show timeline
  • 2026-06-08 Listed $164,900 MLSNOW
  • 2018-04-17 Pending MLSNOW
  • 2018-04-10 Sold (Public Records) $70,900 Public Records
  • 2018-04-09 Sold (MLS) $70,900 MLSNOW
  • 2018-03-15 Contingent MLSNOW
  • 2018-01-31 Listed $69,900 MLSNOW
  • 2017-12-31 Listing Removed MLSNOW
  • 2017-12-08 Price Changed $71,900 MLSNOW
  • 2017-10-12 Listed $79,000 MLSNOW
  • 2011-03-07 Listing Removed MLSNOW
  • 2010-09-17 Listed $69,000 MLSNOW
  • 2010-02-28 Listing Removed MLSNOW
  • 2009-06-12 Listed $57,000 MLSNOW
  • 2009-02-28 Listing Removed MLSNOW
  • 2008-10-16 Listed $64,900 MLSNOW
  • 2008-10-15 Listing Removed MLSNOW
  • 2008-09-15 Listed $79,900 MLSNOW
  • 2008-09-14 Listing Removed MLSNOW
  • 2008-03-07 Listed $79,900 MLSNOW

Property tax history

+8.4%/yr

Latest (2025): $1,601 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…