1639 Delmont Ave · East Cleveland, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 3/10 · Minor
- Hot days now (above 95°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
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 +30.0/30.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Rent growth +3.8/5.0
- Livability +3.3/5.0
- Condition / age +2.5/5.0
- Schools +0.7/10.0
- ARV discount +0.0/15.0
- Appreciation +0.0/10.0
$95,500
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
ATTENTION INVESTORS! Turnkey, nicely remodeled vinyl-sided colonial located in the heart of a rapidly trending area with strong rental demand and long-term appreciation potential. Tenant-occupied with a quality renter paying $1,325 per month on a month-to-month lease, offering immediate cash flow w/ flexibility. Tenant would like to remain. Situated on a quiet street w/ vacant lot to one side, property offers added privacy & unique setting. Don’t miss this opportunity to own a beautifully updated home in the midst of East Cleveland’s ongoing revitalization, including nearby development projects such as the Euclid Superior Adult Activity Center, Circle East project, Mickey Building redevelopment, & continued neighborhood improvements. Home has been thoughtfully renovated w/ numerous updates, including a newer roof (believe 2023), new vinyl siding, updated electrical, newer plumbing, & new furnace H20 tank (2021). Interior features include gleaming hardwood floors, a beautiful fireplace, and bay windows in both the living room and master bedroom, creating a light-filled and inviting space. Updated kitchen includes newer cabinetry, & bathroom astefully improved. Additional updates include some newer windows (some wood windows) & new doors. Strong location, solid updates, & reliable tenant make this an excellent addition to any investment portfolio. No showings until accepted offer (more photos coming). Do not disturb tenant. No wholesalers. No owner financing.
Key facts
- 3,232 sq ft lot
- Built 1909
- Listed 84 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $96k.
Deal economics
- At list price, monthly cash flow is $545 ($7k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $96k).
- Recommended offer: $90k (6.0% below list) — sets the bar for market timing.
- Cap rate 13.1% vs local median 17.4% in East Cleveland — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.
Location & tenants
- Location reads 66/100 on livability (#650 in OH) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, health & safety A+; Watch: schools F, crime F, employment F.
- East Cleveland City School District (suburban): math 4% / reading 17% proficiency, ranked #652 of 656 in OH (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 92% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising fast (+5.2%/yr); 99 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,441 units permitted in Cuyahoga County in 2024 (700 in 5+ unit buildings).
- At $1,488/mo this rent would consume 62% of the median local household income ($29k/yr) (locally 1702% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $660 of loan paydown is wiped out by about $3k 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 + 5.2% rent growth), your $27k cash investment doubles in ~5 years — after that, you're playing with house money.
Negotiation context
- It's been on market 84 days — a 6% lower offer ($90k) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts since 11y 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.
Risks & watch-outs
- Watch-outs: built in 1909 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 84 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- Built in 1909 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- 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.
- 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.
- 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
- 1.56% ✓
- Cap rate
- 13.14%
- Cash-on-cash
- 24.45%
- DSCR
- 2.09
- GRM
- 5.3
CMA / ARV
- ARV (median comp)
- $80,662
- List price
- $95,500
- Delta
- 18.40%
- Verdict
- OVERPRICED
- Comps
- 6 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 5.16% rent growth · sell at horizon
- IRR
- 20.2%
- Equity multiple
- 1.84×
- Total profit
- $22,540
- Equity at exit
- $14,239
- IRR
- 29.8%
- Equity multiple
- 3.94×
- Total profit
- $78,504
- Equity at exit
- $8,257
Cash invested: $26,740 (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
ZIP-level market 44112
- Rents YoY
- 5.2%
- Active inventory
- 99
- Price-to-rent
- 5.3×
Monthly cashflow live
- Estimated rent
- $1,488 high interval (Pro) →
- Mortgage (P&I)
- −$501
- Tax from tax record
- −$90 /mo · $1,079/yr
- Insurance
- −$40
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$312
- Net cashflow
- $545
Break-even live
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
- $23,875
- Closing costs
- $2,865
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1338 Lakeview Rd Unit Down Cleveland, OH | 3.0 | 1.0 | 1000 | $1,900 | $1.90 | 23d | 1 | 0.20mi |
| 1464 E 123rd St Cleveland, OH | 3.0 | 1.0 | 1041 | $1,800 | $1.73 | 23d | 1 | 0.26mi |
| 12511 Euclid Ave Cleveland, OH | 2.0 | 2.5 | 1300 | $1,400 | $1.08 | 43d | 1 | 0.29mi |
| 14120 Superior Ave Unit 1 East Cleveland, OH | 3.0 | 1.0 | 1400 | $1,350 | $0.96 | 10d | 1 | 0.47mi |
| 14120 Superior Ave Unit 4 East Cleveland, OH | 3.0 | 1.0 | 1408 | $1,350 | $0.96 | 43d | 1 | 0.47mi |
| 1862 E 123rd St Cleveland, OH | 2.0 | 1.0–2.0 | 1107 | $2,999 | $2.71 | 1d | 17 | 0.63mi |
| 11471 Euclid Ave Cleveland, OH | 2.0 | 1.0–2.0 | 905 | $2,645 | $2.92 | 3d | 38 | 0.83mi |
| 11420 Hessler Rd Cleveland, OH | 1.0–3.0 | 1.0 | 969 | $2,265 | $2.34 | 16d | 2 | 0.83mi |
| 11350 Hessler Rd Cleveland, OH | 3.0 | 1.0 | 1300 | $2,265 | $1.74 | 7d | 1 | 0.84mi |
| 12314 Mayfield Rd Cleveland, OH | 3.0 | 2.5 | 2033 | $3,859 | $1.90 | 3d | 9 | 0.86mi |
| 2477 Overlook Rd Cleveland, OH | 2.0 | 1.0 | 727 | $1,369 | $1.88 | 2d | 7 | 0.94mi |
| 1641 Coventry Rd Cleveland, OH | 3.0 | 1.0 | 1848 | $1,200 | $0.65 | 16d | 1 | 0.97mi |
| 1545 Glenmont Rd Unit 1 East Cleveland, OH | 2.0 | 1.0 | 1428 | $800 | $0.56 | 23d | 1 | 0.97mi |
| 2472 Overlook Rd #3 Cleveland, OH | 2.0 | 1.0 | 1106 | $1,850 | $1.67 | 16d | 1 | 0.97mi |
| 2634 Mayfield Rd #5 Cleveland, OH | 2.0 | 2.0 | 1000 | $2,000 | $2.00 | 3d | 1 | 1.00mi |
| 2672 Mayfield Rd Cleveland, OH | 2.0 | 1.0 | 975 | $1,425 | $1.46 | 23d | 1 | 1.01mi |
| 2827 Avondale Ave Apt 2 Cleveland Heights, OH | 3.0 | 1.0 | 1680 | $1,275 | $0.76 | 23d | 1 | 1.01mi |
| 2676 Mayfield Rd Cleveland, OH | 2.0 | 1.0 | 914 | $1,250 | $1.37 | 20d | 2 | 1.02mi |
| 2623 Hampshire Rd Unit 2nd Floor Cleveland, OH | 2.0 | 1.0 | 900 | $1,200 | $1.33 | 14d | 1 | 1.02mi |
| 12819 Edmonton Ave Cleveland, OH | 4.0 | 1.0 | 1423 | $1,795 | $1.26 | 16d | 1 | 1.02mi |
| 2583 Overlook Rd Cleveland Heights, OH | 1.0–2.0 | 1.0 | 1004 | $1,250 | $1.24 | 23d | 2 | 1.04mi |
| 2568 Overlook Rd Cleveland, OH | 2.0 | 1.0 | 900 | $1,100 | $1.22 | 14d | 1 | 1.05mi |
| 2580 Overlook Rd Cleveland, OH | 3.0 | 1.0–2.0 | 1125 | $1,740 | $1.55 | 1d | 12 | 1.07mi |
| 1695 Glenmont Rd Unit Lower Cleveland Heights, OH | 3.0 | 1.0 | 1336 | $1,435 | $1.07 | 23d | 1 | 1.08mi |
| 1695 Glenmont Rd Unit 1695 Glenmont Lower Cleveland Heights, OH | 3.0 | 1.0 | 1336 | $1,435 | $1.07 | 7d | 1 | 1.08mi |
| 1635 Belmar Rd Unit 1 Cleveland Heights, OH | 2.0 | 1.0 | 900 | $1,200 | $1.33 | 23d | 1 | 1.08mi |
| 14120 Superior Rd Cleveland, OH | 3.0 | 1.0 | 1390 | $1,400 | $1.01 | 43d | 1 | 1.10mi |
| 1771 Coventry Rd Cleveland Heights, OH | 2.0 | 1.0 | 925 | $1,250 | $1.35 | 21d | 1 | 1.11mi |
| 2845 Mayfield Rd Unit 2849-3 Cleveland Heights, OH | 2.0 | 1.0 | 1000 | $1,100 | $1.10 | 23d | 1 | 1.12mi |
| 1633 Eddington Rd Unit 1 Cleveland Heights, OH | 3.0 | 1.0 | 1538 | $1,100 | $0.72 | 23d | 1 | 1.14mi |
| 14009 Mayfair Ave Unit 2 East Cleveland, OH | 4.0 | 2.0 | 1144 | $1,390 | $1.22 | 43d | 1 | 1.14mi |
| 1605 Hillcrest Rd Cleveland, OH | 2.0 | 1.0 | 1180 | $1,245 | $1.06 | 16d | 1 | 1.17mi |
| 2729 Euclid Heights Blvd Apt 4 Cleveland, OH | 3.0 | 1.0 | 1400 | $1,500 | $1.07 | 23d | 1 | 1.18mi |
| 14005 Scioto Ave Cleveland, OH | 3.0 | 1.0 | 1056 | $1,570 | $1.49 | 16d | 1 | 1.18mi |
| 2764 Lancashire Rd Cleveland, OH | 2.0 | 2.0 | 1750 | $1,545 | $0.88 | 23d | 1 | 1.18mi |
| 14200 Scioto Ave Cleveland, OH | 3.0 | 1.0 | 1256 | $1,350 | $1.07 | 16d | 1 | 1.19mi |
| 2772 Lancashire Rd Cleveland, OH | 3.0 | 1.0 | 1295 | $1,400 | $1.08 | 7d | 2 | 1.19mi |
| 2772 Lancashire Rd Unit 1 Cleveland Heights, OH | 3.0 | 1.0 | 1295 | $1,400 | $1.08 | 23d | 1 | 1.19mi |
| 2878 Mayfield Rd Cleveland Heights, OH | 1.0–2.0 | 1.0 | 1060 | $1,275 | $1.20 | 23d | 1 | 1.20mi |
| 13900 Potomac Ave Cleveland, OH | 3.0 | 1.0 | 1172 | $1,355 | $1.16 | 23d | 1 | 1.22mi |
Listing history 40 events
-
2026-06-18days on market $95,500 Active 84 DOM
-
2026-06-17days on market $95,500 Active 83 DOM
-
2026-06-16days on market $95,500 Active 82 DOM
-
2026-06-15days on market $95,500 Active 81 DOM
-
2026-06-13days on market $95,500 Active 79 DOM
-
2026-06-13days on market $95,500 Active 78 DOM
-
2026-06-09days on market $95,500 Active 75 DOM
-
2026-06-08days on market $95,500 Active 74 DOM
-
2026-06-07days on market $95,500 Active 73 DOM
-
2026-06-05days on market $95,500 Active 70 DOM
-
2026-06-03days on market $95,500 Active 69 DOM
-
2026-06-02days on market $95,500 Active 68 DOM
-
2026-06-01days on market $95,500 Active 67 DOM
-
2026-05-31days on market $95,500 Active 66 DOM
-
2026-03-23$95,500 Active 1525-char remark
Show marketing remark (1525 chars)
ATTENTION INVESTORS! Turnkey, nicely remodeled vinyl-sided colonial located in the heart of a rapidly trending area with strong rental demand and long-term appreciation potential. Tenant-occupied with a quality renter paying $1,325 per month on a month-to-month lease, offering immediate cash flow w/ flexibility. Tenant would like to remain. Situated on a quiet street w/ vacant lot to one side, property offers added privacy & unique setting. Don’t miss this opportunity to own a beautifully updated home in the midst of East Cleveland’s ongoing revitalization, including nearby development projects such as the Euclid Superior Adult Activity Center, Circle East project, Mickey Building redevelopment, & continued neighborhood improvements. Home has been thoughtfully renovated w/ numerous updates, including a newer roof (believe 2023), new vinyl siding, updated electrical, newer plumbing, & new furnace H20 tank (2021). Interior features include gleaming hardwood floors, a beautiful fireplace, and bay windows in both the living room and master bedroom, creating a light-filled and inviting space. Updated kitchen includes newer cabinetry, & bathroom astefully improved. Additional updates include some newer windows (some wood windows) & new doors. Strong location, solid updates, & reliable tenant make this an excellent addition to any investment portfolio. No showings until accepted offer (more photos coming). Do not disturb tenant. No wholesalers. No owner financing.
-
2024-02-23soldstatus $90,000 Closed 767-char remark
Show marketing remark (767 chars)
EVERYTHING IS NEW!!!!!!!!!!!!!!!! Don't miss out on this opportunity to own a newly renovated remodeled home right in the middle of East Cleveland's revitalization. From the recent purchase of the Euclid Superior Adult Activity Center to the Circle East project. Work has begun on the Mickey Building. Delmont has a newly paved street. The owner put a lot of time into beautifying this property. Gleaming hardwood floors, beautiful fireplace, fresh paint in every room, bay windows in the living room and master bedroom. New roof, new siding, new cabinet, new electrical, new plumbing, new furnace, updated bathroom, some new windows, new doors and more. The old world charm remains with the formal dining room built ins to the glass door knobs. Hurry don't miss out.
-
2024-02-23soldstatus $90,000
Show marketing remark (767 chars)
EVERYTHING IS NEW!!!!!!!!!!!!!!!! Don't miss out on this opportunity to own a newly renovated remodeled home right in the middle of East Cleveland's revitalization. From the recent purchase of the Euclid Superior Adult Activity Center to the Circle East project. Work has begun on the Mickey Building. Delmont has a newly paved street. The owner put a lot of time into beautifying this property. Gleaming hardwood floors, beautiful fireplace, fresh paint in every room, bay windows in the living room and master bedroom. New roof, new siding, new cabinet, new electrical, new plumbing, new furnace, updated bathroom, some new windows, new doors and more. The old world charm remains with the formal dining room built ins to the glass door knobs. Hurry don't miss out.
-
2023-11-20status Pending 767-char remark
Show marketing remark (767 chars)
EVERYTHING IS NEW!!!!!!!!!!!!!!!! Don't miss out on this opportunity to own a newly renovated remodeled home right in the middle of East Cleveland's revitalization. From the recent purchase of the Euclid Superior Adult Activity Center to the Circle East project. Work has begun on the Mickey Building. Delmont has a newly paved street. The owner put a lot of time into beautifying this property. Gleaming hardwood floors, beautiful fireplace, fresh paint in every room, bay windows in the living room and master bedroom. New roof, new siding, new cabinet, new electrical, new plumbing, new furnace, updated bathroom, some new windows, new doors and more. The old world charm remains with the formal dining room built ins to the glass door knobs. Hurry don't miss out.
-
2023-11-08historical Contingent 767-char remark
Show marketing remark (767 chars)
EVERYTHING IS NEW!!!!!!!!!!!!!!!! Don't miss out on this opportunity to own a newly renovated remodeled home right in the middle of East Cleveland's revitalization. From the recent purchase of the Euclid Superior Adult Activity Center to the Circle East project. Work has begun on the Mickey Building. Delmont has a newly paved street. The owner put a lot of time into beautifying this property. Gleaming hardwood floors, beautiful fireplace, fresh paint in every room, bay windows in the living room and master bedroom. New roof, new siding, new cabinet, new electrical, new plumbing, new furnace, updated bathroom, some new windows, new doors and more. The old world charm remains with the formal dining room built ins to the glass door knobs. Hurry don't miss out.
-
2023-10-30price $95,000 767-char remark
Show marketing remark (767 chars)
EVERYTHING IS NEW!!!!!!!!!!!!!!!! Don't miss out on this opportunity to own a newly renovated remodeled home right in the middle of East Cleveland's revitalization. From the recent purchase of the Euclid Superior Adult Activity Center to the Circle East project. Work has begun on the Mickey Building. Delmont has a newly paved street. The owner put a lot of time into beautifying this property. Gleaming hardwood floors, beautiful fireplace, fresh paint in every room, bay windows in the living room and master bedroom. New roof, new siding, new cabinet, new electrical, new plumbing, new furnace, updated bathroom, some new windows, new doors and more. The old world charm remains with the formal dining room built ins to the glass door knobs. Hurry don't miss out.
-
2023-10-19price $115,000 767-char remark
Show marketing remark (767 chars)
EVERYTHING IS NEW!!!!!!!!!!!!!!!! Don't miss out on this opportunity to own a newly renovated remodeled home right in the middle of East Cleveland's revitalization. From the recent purchase of the Euclid Superior Adult Activity Center to the Circle East project. Work has begun on the Mickey Building. Delmont has a newly paved street. The owner put a lot of time into beautifying this property. Gleaming hardwood floors, beautiful fireplace, fresh paint in every room, bay windows in the living room and master bedroom. New roof, new siding, new cabinet, new electrical, new plumbing, new furnace, updated bathroom, some new windows, new doors and more. The old world charm remains with the formal dining room built ins to the glass door knobs. Hurry don't miss out.
-
2023-10-18price $118,000 767-char remark
Show marketing remark (767 chars)
EVERYTHING IS NEW!!!!!!!!!!!!!!!! Don't miss out on this opportunity to own a newly renovated remodeled home right in the middle of East Cleveland's revitalization. From the recent purchase of the Euclid Superior Adult Activity Center to the Circle East project. Work has begun on the Mickey Building. Delmont has a newly paved street. The owner put a lot of time into beautifying this property. Gleaming hardwood floors, beautiful fireplace, fresh paint in every room, bay windows in the living room and master bedroom. New roof, new siding, new cabinet, new electrical, new plumbing, new furnace, updated bathroom, some new windows, new doors and more. The old world charm remains with the formal dining room built ins to the glass door knobs. Hurry don't miss out.
-
2023-08-29$120,000 Active 767-char remark
Show marketing remark (767 chars)
EVERYTHING IS NEW!!!!!!!!!!!!!!!! Don't miss out on this opportunity to own a newly renovated remodeled home right in the middle of East Cleveland's revitalization. From the recent purchase of the Euclid Superior Adult Activity Center to the Circle East project. Work has begun on the Mickey Building. Delmont has a newly paved street. The owner put a lot of time into beautifying this property. Gleaming hardwood floors, beautiful fireplace, fresh paint in every room, bay windows in the living room and master bedroom. New roof, new siding, new cabinet, new electrical, new plumbing, new furnace, updated bathroom, some new windows, new doors and more. The old world charm remains with the formal dining room built ins to the glass door knobs. Hurry don't miss out.
-
2019-09-18soldstatus $8,500 Closed
-
2019-08-21status Pending
-
2019-08-12$10,000 Active
-
2017-12-29soldstatus $12,000
-
2017-12-23historical
-
2017-11-13$9,500 Active
-
2017-11-06historical
-
2017-10-26price $9,500
-
2017-10-26price $9,000
-
2017-10-05price $16,000
-
2017-10-01price $21,000
-
2017-09-23$23,000 Active
-
2016-07-10historical
-
2016-01-30price $5,999
-
2016-01-13$8,999 Active
-
2016-01-01historical
-
2015-07-14$8,999 Active
ⓘ 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
- $1,079 · $90/mo
- Projected year-2 tax
- $1,285 · $107/mo
- Expected delta
- +$205/yr (+$17/mo · 19.0%)
ⓘ 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 3 unhealthy d/yr today · 5 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
- $17,856
- − Mortgage interest
- −$5,349
- − Property taxes
- −$1,079
- − Insurance
- −$478
- − Repairs & maintenance
- −$1,428
- − Management
- −$1,428
- − Depreciation
- −$2,778
- Taxable income
- $5,314
- Est. tax owed @ 24.0%
- −$1,275
- After-tax cash flow
- $5,264/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
- East Cleveland City School District
- NCES district ID
- 3904390
- Math proficiency
- 4% ▼ -16.00%
- Reading proficiency
- 17% ▼ -13.00%
- Median HH income
- $22,726
- Composite
- 7.38/100
- National rank
- #9954
- State rank
- #652 of 656 in OH
Livability — East Cleveland
- Score
- 66/100
- State rank
- #650
- US rank
- #11510
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- East Cleveland, OH
- County
- Cuyahoga County · 1,090,369 people
- City population
- 17,848
- Metro
- Cleveland-Elyria, OH
- Population (ZIP)
- 17,848
- Household income
- $28,799
- Rent vs Own
- Severe rent burden
- 1702.0
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 Black (89%)
- Race & ethnicity
- Black 89% White 7% Two or more races 2% Hispanic / Latino 1%
- Common ancestry
- Lithuanian 1%
- Foreign-born
- 4% · Canada
- Languages at home
- 93% English-only · French/Haitian/Cajun 3% Spanish 2% 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
- ▼ -115.61%
- Current HPI
- 67.2162
- Rent YoY
- ▲ 5.16%
- Metro
- Cleveland-Elyria, OH
- State GDP YoY
- ▲ 1.98%
- F500 in state
- 48
Industry mix (Fortune 500 HQ in OH)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+961.2% since first listed26 events — show timeline
- 2026-03-23 Listed $95,500 MLSNOW
- 2024-02-23 Sold (Public Records) $90,000 Public Records
- 2024-02-23 Sold (MLS) $90,000 MLSNOW
- 2023-11-20 Pending — MLSNOW
- 2023-11-08 Contingent — MLSNOW
- 2023-10-30 Price Changed $95,000 MLSNOW
- 2023-10-19 Price Changed $115,000 MLSNOW
- 2023-10-18 Price Changed $118,000 MLSNOW
- 2023-08-29 Listed $120,000 MLSNOW
- 2019-09-18 Sold (MLS) $8,500 MLSNOW
- 2019-08-21 Pending — MLSNOW
- 2019-08-12 Listed $10,000 MLSNOW
- 2017-12-29 Sold (Public Records) $12,000 Public Records
- 2017-12-23 Listing Removed — MLSNOW
- 2017-11-13 Listed $9,500 MLSNOW
- 2017-11-06 Listing Removed — MLSNOW
- 2017-10-26 Price Changed $9,500 MLSNOW
- 2017-10-26 Price Changed $9,000 MLSNOW
- 2017-10-05 Price Changed $16,000 MLSNOW
- 2017-10-01 Price Changed $21,000 MLSNOW
- 2017-09-23 Listed $23,000 MLSNOW
- 2016-07-10 Listing Removed — MLSNOW
- 2016-01-30 Price Changed $5,999 MLSNOW
- 2016-01-13 Listed $8,999 MLSNOW
- 2016-01-01 Listing Removed — MLSNOW
- 2015-07-14 Listed $8,999 MLSNOW
Property tax history
+9.9%/yrLatest (2025): $1,079 · +0.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…