CashFlowRE
Sign in Sign up
719 Ticknor Ave
B- Composite 69.41
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 +26.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.1/10.0
  • 1% rule +6.8/10.0
  • Schools +3.7/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,900

719 Ticknor Ave · Newton Falls, OH 44444
3 bd · 1.0 ba · 1,542 sqft · SingleFamily public records · 35 Days on market
Built 1920 0.45 ac lot $71/sqft · 29% below area Est $155k · 29% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This alum sided colonial offers spacious living room and dining room along with kitchen and family room on first floor plus laundry/ bath combo. Second floor has 2 bedrooms and full bath. Unfinished basement and rear enclosed porch. o This property is eligible under the Freddie Mac First Look Initiative through 10/01/2016

Key facts

  • Covered front porch
  • Open eat-in kitchen
  • Laundry facilities

Tags

COVERED FRONT PORCHOPEN EAT-IN KITCHENREAR CLOSED IN PORCHLAUNDRY FACILITIESUPDATED FURNACELARGE BACKYARD

Property features AI

Exterior

  • Parking: Gravel driveway
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Block foundation; Aluminum siding exterior; Asphalt/fiberglass roof
  • Construction: Built (year per public records); Aluminum siding; Asphalt/fiberglass roof; Block foundation
  • Exterior features: Back yard; Front yard; Front porch

Interior

  • Kitchen: Eat-in kitchen; Range; Refrigerator; Dishwasher
  • Bedrooms: One main-level bedroom; Two additional bedrooms on the second floor
  • Bathrooms: One full bathroom; One basement-level bathroom
  • Heating & cooling: Gas forced-air heating; Central air conditioning; Ceiling fans
  • Interior features: Full unfinished basement; Front porch
  • Laundry & utility: Washer and dryer located in the basement

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 $110k.

Deal economics

  • At list price, monthly cash flow is $292 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 4.5% in Newton Falls — 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 66/100 on livability (#636 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-, crime B; Watch: amenities F, commute F, employment F.
  • Newton Falls Exempted Village (suburban): math 38% / reading 50% proficiency, ranked #505 of 656 in OH (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 30 active listings in the ZIP; 129 units permitted in Trumbull County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Trumbull County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y 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 $20k; list at $110k implies a 452% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $106,603 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.18%
Cap rate
9.49%
Cash-on-cash
11.41%
DSCR
1.51
GRM
7.1

CMA / ARV

ARV (median comp)
$155,059
List price
$109,900
Delta
-29.12%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
57 E Main Rd 0.40mi 3/1.5 1,468 (-5%) 7mo $26,000 $18 65
4454 Warren Ravenna Rd 0.46mi 3/1.5 1,443 (-6%) 6mo $245,000 $170 61
328 Washington Ave 0.21mi 4/1.5 (+1) 1,456 (-6%) 16mo $144,200 $99 60
242 Arlington Blvd 0.65mi 3/2.0 1,550 (+0%) 13mo $175,000 $113 54
1110 Warren Rd 0.22mi 3/2.5 1,736 (+13%) 11mo $245,000 $141 54
1 Olive St 0.40mi 3/2.0 1,736 (+13%) 6mo $189,900 $109 52
29 E Main St 0.45mi 3/2.0 1,696 (+10%) 10mo $160,000 $94 50
4805 Fairport Rd 0.52mi 4/2.0 (+1) 1,524 (-1%) 24mo $150,000 $98 45
322 Oak Knoll Ave 0.66mi 3/1.5 1,396 (-10%) 12mo $158,000 $113 42
411 Superior St 0.70mi 3/2.0 1,400 (-9%) 15mo $199,900 $143 35
405 Arlington Blvd 0.54mi 3/2.5 1,720 (+12%) 19mo $179,900 $105 34

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
0.7%
Equity multiple
1.03×
Total profit
$820
Equity at exit
$16,386
10-year hold
IRR
10.3%
Equity multiple
1.80×
Total profit
$24,706
Equity at exit
$9,502

Cash invested: $30,772 (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 44444

Home prices YoY
-12.0%
Active inventory
30
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,294 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$108 /mo · $1,292/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$272
Net cashflow
$292

Break-even live

Break-even rent $924
Max offer price $109,900
Occupancy floor 72%

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
$27,475
Closing costs
$3,297
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. 2026-06-18
    days on market $109,900 Active 35 DOM
  2. 2026-06-17
    days on market $109,900 Active 34 DOM
  3. 2026-06-16
    days on market $109,900 Active 33 DOM
  4. 2026-06-15
    days on market $109,900 Active 32 DOM
  5. 2026-06-13
    days on market $109,900 Active 30 DOM
  6. 2026-06-12
    days on market $109,900 Active 29 DOM
  7. 2026-06-09
    days on market $109,900 Active 26 DOM
  8. 2026-06-08
    days on market $109,900 Active 25 DOM
  9. 2026-06-08
    days on market $109,900 Active 24 DOM
  10. 2026-06-07
    days on market $109,900 Active 23 DOM
  11. 2026-06-04
    days on market $109,900 Active 20 DOM
  12. 2026-06-02
    days on market $109,900 Active 19 DOM
  13. 2026-06-01
    days on market $109,900 Active 18 DOM
  14. 2026-05-31
    days on market $109,900 Active 17 DOM
  15. 2026-05-06
    listed $109,900 Active 598-char remark
  16. 2016-11-10
    soldstatus $19,900 Sold 323-char remark
    Show marketing remark (323 chars)

    This alum sided colonial offers spacious living room and dining room along with kitchen and family room on first floor plus laundry/ bath combo. Second floor has 2 bedrooms and full bath. Unfinished basement and rear enclosed porch. o This property is eligible under the Freddie Mac First Look Initiative through 10/01/2016

  17. 2016-10-26
    status Pending 323-char remark
    Show marketing remark (323 chars)

    This alum sided colonial offers spacious living room and dining room along with kitchen and family room on first floor plus laundry/ bath combo. Second floor has 2 bedrooms and full bath. Unfinished basement and rear enclosed porch. o This property is eligible under the Freddie Mac First Look Initiative through 10/01/2016

  18. 2016-10-13
    price $19,900 323-char remark
    Show marketing remark (323 chars)

    This alum sided colonial offers spacious living room and dining room along with kitchen and family room on first floor plus laundry/ bath combo. Second floor has 2 bedrooms and full bath. Unfinished basement and rear enclosed porch. o This property is eligible under the Freddie Mac First Look Initiative through 10/01/2016

  19. 2016-09-12
    listed $24,900 Active 323-char remark
    Show marketing remark (323 chars)

    This alum sided colonial offers spacious living room and dining room along with kitchen and family room on first floor plus laundry/ bath combo. Second floor has 2 bedrooms and full bath. Unfinished basement and rear enclosed porch. o This property is eligible under the Freddie Mac First Look Initiative through 10/01/2016

  20. 2008-01-17
    soldstatus $57,000
  21. 2008-01-16
    soldstatus $57,000
    Show marketing remark (397 chars)

    Three bedroom home in Newton Falls with lots of potential for an imaginative buyer. Large eat in kitchen, formal dining room and living room. Extra large lot and two driveways. First floor laundry and bathroom. Enclosed back porch & extra large. garage. Furnace new in '94, hot water tank 2 yrs old, sump pump 7 yrs old, 100 amp electric. Public sewer and water. Owner looking at all offers.

  22. 2007-03-15
    listed $64,500
    Show marketing remark (397 chars)

    Three bedroom home in Newton Falls with lots of potential for an imaginative buyer. Large eat in kitchen, formal dining room and living room. Extra large lot and two driveways. First floor laundry and bathroom. Enclosed back porch & extra large. garage. Furnace new in '94, hot water tank 2 yrs old, sump pump 7 yrs old, 100 amp electric. Public sewer and water. Owner looking at all offers.

ⓘ 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
$1,292 · $108/mo
Projected year-2 tax
$1,503 · $125/mo
Expected delta
+$211/yr (+$18/mo · 16.4%)

ⓘ 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 ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 1 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
$15,527
− Mortgage interest
−$6,156
− Property taxes
−$1,292
− Insurance
−$550
− Repairs & maintenance
−$1,242
− Management
−$1,242
− Depreciation
−$3,197
Taxable income
$1,849
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$444
After-tax cash flow
$3,066/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
Newton Falls Exempted Village
NCES district ID
3904556
Math proficiency
38% ▼ -27.00%
Reading proficiency
50% ▼ -15.00%
Median HH income
$42,358
Composite
37.04/100
National rank
#4513
State rank
#505 of 656 in OH

Livability — Newton Falls

Score
66/100
State rank
#636
US rank
#11218

Category grades

Amenities F Commute F 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
Newton Falls, OH
County
Trumbull · 193,293 people
Metro
Youngstown-Warren, OH
Population (ZIP)
9,306
Household income
$61,580
Rent vs Own
29.1% rent · 70.9% own
Severe rent burden
16.0

Population outlook (Trumbull County) Hauer SSP2

Today (2025)
191,696 people
By 2030
184,015 · -4.0%
By 2040
166,810 · -13.0%
By 2050
149,857 · -21.8%
By 2075
115,769 · -39.6%
By 2100
83,617 · -56.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Black 2% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Romanian 3% Scottish 2% Lithuanian 1%
Foreign-born
1% · South Korea

Political lean MEDSL · Trumbull

2024 margin
R (+16.8) · D 41.2% · R 58.0%
2008→2024 swing
-39.2pp toward R · 2008: 22.4pp · 2024: -16.8pp
All cycles
2024: R+16.8 2020: R+10.6 2016: R+6.4 2012: D+22.2 2008: D+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.00%
Current HPI
213.331
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

+70.4% since first listed
10 events — show timeline
  • 2026-05-28 Relisted MLSNOW
  • 2026-05-20 Pending MLSNOW
  • 2026-05-06 Listed $109,900 MLSNOW
  • 2016-11-10 Sold (MLS) $19,900 MLSNOW
  • 2016-10-26 Pending MLSNOW
  • 2016-10-13 Price Changed $19,900 MLSNOW
  • 2016-09-12 Listed $24,900 MLSNOW
  • 2008-01-17 Sold (Public Records) $57,000 Public Records
  • 2008-01-16 Sold (MLS) $57,000 MLSNOW
  • 2007-03-15 Listed $64,500 MLSNOW

Property tax history

+3.7%/yr

Latest (2025): $1,292 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…