CashFlowRE
Sign in Sign up
313 Ickes Ct
D Composite 42.91
Why this score? — see what drove the D 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 +12.1/30.0
  • ARV discount +8.6/15.0
  • Schools +5.9/10.0
  • Livability +4.0/5.0
  • Rent growth +3.9/5.0
  • DSCR +3.6/10.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

313 Ickes Ct · Louisville, OH 44641
2 bd · 1.0 ba · 1,040 sqft · SingleFamily public records · 77 Days on market
Built 1929 3,598 sqft lot $144/sqft · at area comps Est $154k · at est.

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

Listing remarks MLS

So many possibilities! Situated in a prime location, this versitile property boasts an enviable position within the Louisville School district, rendering it an ideal sanctuary for families seeking a nurturing environment. Envision being part of a vibrant community where everyday presents an opportunity to thrive. This charming residence, set on 3 parcels (each 60x60), offers an optimal blend of serenity and accessability. Covenience of proximity to schools, bus stop, at the end of the road, nearby ammenities including a newly updated splash park, state-of- the- art library, park facilities, monthly community events, YMCA, Giant Eagle, Dollar Tree and other convenience stores. With some TCL and personal touches, this property offers the best of both worlds. The house is accompanied by a 2 car garage and a 1 car garage, both with electricity and ample storage. Enjoy the safety for your kids and pets with a side door leading to a fenced- in back yard. This property is ideal to become a loving home, rental opportunity or investment venture.

Key facts

  • Park facilities
  • Fenced-in back yard
  • Prime location

Tags

PRIME LOCATIONLOUISVILLE SCHOOL DISTRICTSTATE-OF-THE-ART LIBRARYPARK FACILITIESMONTHLY COMMUNITY EVENTSFENCED-IN BACK YARD

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 2-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-33 ($-392/yr) — negative.
  • To cash-flow at today's rent, offer at most $144k (3.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $112k (25.3% below list).
  • Recommended offer: $112k (25.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.4% in Louisville — 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 79/100 on livability (#142 in OH, #2,205 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Louisville City (suburban): math 67% / reading 70% proficiency, ranked #162 of 656 in OH (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Louisville Elementary School (math 76% / reading 72%, grade A, #301 of 1,584 statewide, top 20%, 913 students, 30% FRL); Louisville Middle School (math 65% / reading 64%, grade A-, #205 of 654 statewide, top 34%, 673 students, 32% FRL); Louisville High School (math 49% / reading 82%, grade B, #159 of 781 statewide, top 21%, 787 students, 32% FRL) — zoned schools at 32% FRL track the district average.
  • Market conditions: Rents rising fast (+5.6%/yr); 88 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($80k/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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Stark County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 77 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 26y 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 $44k; list at $150k implies a 241% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $111,933 (25.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.75%
Cap rate
6.03%
Cash-on-cash
-0.93%
DSCR
0.96
GRM
11.2

CMA / ARV

ARV (median comp)
$153,503
List price
$149,900
Delta
-2.35%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
509 E Broad St 0.08mi 2/1.0 1,092 (+5%) 5mo $123,600 $113 84
904 High St 0.26mi 3/2.0 (+1) 1,053 (+1%) 8mo $215,000 $204 70
202 High St 0.09mi 2/1.0 1,158 (+11%) 12mo $156,000 $135 67
1104 E Broad St 0.34mi 3/1.5 (+1) 1,007 (-3%) 8mo $194,000 $193 65
325 Lincoln Ave 0.42mi 2/1.0 968 (-7%) 6mo $139,000 $144 64
630 N Lincoln Ct 0.47mi 2/2.0 1,068 (+3%) 9mo $125,000 $117 62
928 Parkview Dr 0.32mi 3/2.0 (+1) 1,016 (-2%) 13mo $233,000 $229 61
211 Brunner Ct 0.42mi 3/2.0 (+1) 1,026 (-1%) 14mo $173,250 $169 57
1010 Washington Ave 0.43mi 3/1.0 (+1) 1,152 (+11%) 3mo $182,500 $158 55
1442 Monter Ave 0.58mi 3/1.5 (+1) 1,104 (+6%) 3mo $215,000 $195 53
1027 Romary Ln 0.39mi 2/2.0 1,196 (+15%) 14mo $233,000 $195 41
1445 Washington Blvd 0.72mi 3/2.0 (+1) 1,170 (+12%) 8mo $168,000 $144 30

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 · 5.57% rent growth · sell at horizon

5-year hold
IRR
-15.4%
Equity multiple
0.44×
Total profit
$-23,456
Equity at exit
$22,351
10-year hold
IRR
-3.4%
Equity multiple
0.75×
Total profit
$-10,488
Equity at exit
$12,961

Cash invested: $41,972 (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 44641

Rents YoY
5.6%
Active inventory
88
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$1,119 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$68 /mo · $820/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$-33

Break-even live

Break-even rent $1,161
Max offer price $144,136
Occupancy floor 98%

Sensitivity live

Price -10% $52 -5% $10 +0% $-33 +5% $-75 +10% $-117
Rent -10% $-121 -5% $-77 +0% $-33 +5% $12 +10% $56
Rate -1.0pp $43 -0.5pp $5 base $-33 +0.5pp $-71 +1.0pp $-111

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
$37,475
Closing costs
$4,497
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
519 Taff Cir Louisville, OH 2.0 1.0 768 $895 $1.17 45d 1 0.62mi
525 S Marion Ave Louisville, OH 2.0 1.5 1056 $1,200 $1.14 45d 1 0.71mi
1332 N Chapel St Unit 4 Louisville, OH 2.0 1.0 800 $875 $1.09 45d 1 0.98mi
1424 N Chapel St Unit 12 Louisville, OH 2.0 1.5 1000 $1,050 $1.05 45d 1 1.10mi
1424 N Chapel St Unit 2 Louisville, OH 2.0 1.5 1000 $1,000 $1.00 45d 1 1.10mi

Listing history 15 events

  1. 2026-06-08
    days on market $149,900 Active 77 DOM
  2. 2026-06-07
    days on market $149,900 Active 76 DOM
  3. 2026-06-05
    days on market $149,900 Active 73 DOM
  4. 2026-06-02
    days on market $149,900 Active 71 DOM
  5. 2026-06-01
    days on market $149,900 Active 70 DOM
  6. 2026-05-31
    days on market $149,900 Active 69 DOM
  7. 2026-05-30
    days on market $149,900 Active 68 DOM
  8. 2026-03-20
    listed $149,900 Active 1053-char remark
    Show marketing remark (1053 chars)

    So many possibilities! Situated in a prime location, this versitile property boasts an enviable position within the Louisville School district, rendering it an ideal sanctuary for families seeking a nurturing environment. Envision being part of a vibrant community where everyday presents an opportunity to thrive. This charming residence, set on 3 parcels (each 60x60), offers an optimal blend of serenity and accessability. Covenience of proximity to schools, bus stop, at the end of the road, nearby ammenities including a newly updated splash park, state-of- the- art library, park facilities, monthly community events, YMCA, Giant Eagle, Dollar Tree and other convenience stores. With some TCL and personal touches, this property offers the best of both worlds. The house is accompanied by a 2 car garage and a 1 car garage, both with electricity and ample storage. Enjoy the safety for your kids and pets with a side door leading to a fenced- in back yard. This property is ideal to become a loving home, rental opportunity or investment venture.

  9. 2009-12-04
    soldstatus $44,000
  10. 2009-11-30
    soldstatus $44,000 165-char remark
    Show marketing remark (165 chars)

    FHA Case No. 412-454623. Real Estate offers sold as is. (Escrow Amount $715). If agent doesn't have hud key see your own broker. See broker remarks for bidding info.

  11. 2009-05-29
    listed $44,000 165-char remark
    Show marketing remark (165 chars)

    FHA Case No. 412-454623. Real Estate offers sold as is. (Escrow Amount $715). If agent doesn't have hud key see your own broker. See broker remarks for bidding info.

  12. 2009-04-21
    soldstatus $58,000
  13. 2001-01-19
    soldstatus $74,500
  14. 2001-01-04
    historical
  15. 2000-09-06
    listed $76,900

ⓘ 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
$820 · $68/mo
Projected year-2 tax
$1,579 · $132/mo
Expected delta
+$759/yr (+$63/mo · 92.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 21% 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 · 2 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
$13,432
− Mortgage interest
−$8,397
− Property taxes
−$820
− Insurance
−$750
− Repairs & maintenance
−$1,075
− Management
−$1,075
− Depreciation
−$4,361
Taxable loss
−$3,044
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$731
After-tax cash flow
$339/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
Louisville City
NCES district ID
3904987
Math proficiency
67% ▼ -11.00%
Reading proficiency
70% ▼ -4.00%
Median HH income
$54,455
Composite
58.54/100
National rank
#992
State rank
#162 of 656 in OH

Livability — Louisville

Score
79/100
State rank
#142
US rank
#2205

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Louisville, OH
County
Stark County · 272,865 people
City population
20,031
Metro
Canton-Massillon, OH
Population (ZIP)
20,031
Household income
$80,303
Rent vs Own
23.5% rent · 76.5% own
Severe rent burden
344.0

Population outlook (Stark County) Hauer SSP2

Today (2025)
373,708 people
By 2030
371,245 · -0.7%
By 2040
361,331 · -3.3%
By 2050
345,290 · -7.6%
By 2075
302,669 · -19.0%
By 2100
238,870 · -36.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 2% Hispanic / Latino 1% Black 1%
Common ancestry
Italian 6% Lithuanian 5% Romanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · German/W. Germanic 1%

Political lean MEDSL · Stark

2024 margin
Strong R (+21.9) · D 38.6% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.5pp · 2024: -21.9pp
All cycles
2024: R+21.9 2020: R+18.5 2016: R+17.4 2012: R+0.4 2008: D+5.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -203.38%
Current HPI
214.6849
Rent YoY
▲ 5.57%
Metro
Canton-Massillon, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+94.9% since first listed
8 events — show timeline
  • 2026-03-20 Listed $149,900 MLSNOW
  • 2009-12-04 Sold (Public Records) $44,000 Public Records
  • 2009-11-30 Sold (MLS) $44,000 MLSNOW
  • 2009-05-29 Listed $44,000 MLSNOW
  • 2009-04-21 Sold (Public Records) $58,000 Public Records
  • 2001-01-19 Sold (Public Records) $74,500 Public Records
  • 2001-01-04 Listing Removed MLSNOW
  • 2000-09-06 Listed $76,900 MLSNOW

Property tax history

+2.1%/yr

Latest (2024): $820 · +15.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…