CashFlowRE
Sign in Sign up
6359 Sittig Ave
C Composite 57.62
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 +19.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.0/10.0
  • Schools +4.8/10.0
  • 1% rule +4.1/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

6359 Sittig Ave · Maplewood Park, OH 44425
3 bd · 1.0 ba · 1,704 sqft · SingleFamily public records · 77 Days on market
Built 1901 1.47 ac lot $82/sqft · 22% below area Est $179k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for a fixer upper or possibly investment property? Take a look at 6354 Sittig Ave. in Hubbard. This home features 4 bedrooms, 2 full baths across 1,704 square feet of living space. The property does need renovations, updating and some tlc, but could make a very nice home, or income producing property for somebody. The home has been rented out by the same tenants since the early 1990’s. On the main floor you will see a very large kitchen area with a walk-in pantry, first floor bedroom, full bath, living room and family room which all have hard wood floors underneath the carpet. The upstairs has three very large bedrooms that also have hardwood floors under the carpet and another full bathroom. The basement of the home is very old being a century home but does have a furnace that is in working order, and newer hot water heater. The outside of the home has had some things done to it over the years with vinyl siding and newer windows and porches off the front and side doors. There is also a walk-up access door from the basement to the side yard as well as a nice, detached block two car garage. The property includes 19 parcels that all included add up to 1.4656 acres of property and has frontage on two different roads. Home being sold as-is condition. Call to schedule your private showing today.

Key facts

  • Hard wood floors
  • Working furnace
  • Large kitchen area

Tags

INVESTMENT PROPERTYLARGE KITCHEN AREAWALK-IN PANTRYHARD WOOD FLOORSWORKING FURNACENEWER HOT WATER HEATER

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 $140k.

Deal economics

  • At list price, monthly cash flow is $148 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $128k (8.9% below list).
  • Recommended offer: $128k (8.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 72/100 on livability (#395 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, commute A; Watch: crime D+, schools F, amenities F.
  • Hubbard Exempted Village (suburban): math 54% / reading 60% proficiency, ranked #346 of 656 in OH (top 53%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 62 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $967 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 77 days — a 6% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 29y 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 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $127,500 (8.9% below list)

Questions for the listing agent

  1. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1901 — 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. 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?
  6. Crime grade is D 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?
  7. 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.
  8. 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.
  9. 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
0.91%
Cap rate
7.56%
Cash-on-cash
4.53%
DSCR
1.20
GRM
9.1

CMA / ARV

ARV (median comp)
$178,710
List price
$139,900
Delta
-21.72%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3515 Shadyside Dr 0.57mi 3/2.0 1,668 (-2%) 22mo $140,000 $84 48
444 Grandview Ave SE 0.72mi 3/2.0 1,880 (+10%) 1mo $289,900 $154 45
279 Parish Ave 0.69mi 4/3.0 (+1) 1,633 (-4%) 5mo $185,500 $114 44
663 Meadowland Dr 0.69mi 3/1.5 1,520 (-11%) 5mo $135,000 $89 43
3488 Oakmont Dr 0.66mi 3/1.0 1,500 (-12%) 9mo $139,000 $93 42
652 Meadowland Dr 0.74mi 3/1.5 1,860 (+9%) 8mo $205,000 $110 42
649 Wendemere Dr 0.63mi 4/2.0 (+1) 1,856 (+9%) 13mo $284,900 $154 36

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
-9.3%
Equity multiple
0.66×
Total profit
$-13,303
Equity at exit
$20,860
10-year hold
IRR
0.1%
Equity multiple
1.01×
Total profit
$348
Equity at exit
$12,096

Cash invested: $39,172 (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 44425

Home prices YoY
-25.2%
Active inventory
62
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,275 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$68 /mo · $810/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$268
Net cashflow
$148

Break-even live

Break-even rent $1,088
Max offer price $139,900
Occupancy floor 83%

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
$34,975
Closing costs
$4,197
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2983 Megan Cir Youngstown, OH 4.0 2.0 1366 $1,275 $0.93 13d 1 1.02mi

Listing history 19 events

  1. 2026-06-19
    days on market $139,900 Active 77 DOM
  2. 2026-06-18
    days on market $139,900 Active 76 DOM
  3. 2026-06-17
    days on market $139,900 Active 75 DOM
  4. 2026-06-16
    days on market $139,900 Active 74 DOM
  5. 2026-06-15
    days on market $139,900 Active 73 DOM
  6. 2026-06-14
    days on market $139,900 Active 71 DOM
  7. 2026-06-13
    days on market $139,900 Active 70 DOM
  8. 2026-06-10
    days on market $139,900 Active 68 DOM
  9. 2026-06-09
    days on market $139,900 Active 67 DOM
  10. 2026-06-08
    days on market $139,900 Active 66 DOM
  11. 2026-06-07
    days on market $139,900 Active 65 DOM
  12. 2026-06-05
    days on market $139,900 Active 62 DOM
  13. 2026-06-02
    days on market $139,900 Active 60 DOM
  14. 2026-06-01
    days on market $139,900 Active 59 DOM
  15. 2026-05-31
    days on market $139,900 Active 58 DOM
  16. 2026-05-30
    days on market $139,900 Active 57 DOM
  17. 2026-04-02
    listed $139,900 Active 1326-char remark
    Show marketing remark (1326 chars)

    Looking for a fixer upper or possibly investment property? Take a look at 6354 Sittig Ave. in Hubbard. This home features 4 bedrooms, 2 full baths across 1,704 square feet of living space. The property does need renovations, updating and some tlc, but could make a very nice home, or income producing property for somebody. The home has been rented out by the same tenants since the early 1990’s. On the main floor you will see a very large kitchen area with a walk-in pantry, first floor bedroom, full bath, living room and family room which all have hard wood floors underneath the carpet. The upstairs has three very large bedrooms that also have hardwood floors under the carpet and another full bathroom. The basement of the home is very old being a century home but does have a furnace that is in working order, and newer hot water heater. The outside of the home has had some things done to it over the years with vinyl siding and newer windows and porches off the front and side doors. There is also a walk-up access door from the basement to the side yard as well as a nice, detached block two car garage. The property includes 19 parcels that all included add up to 1.4656 acres of property and has frontage on two different roads. Home being sold as-is condition. Call to schedule your private showing today.

  18. 1997-10-28
    historical
  19. 1997-08-20
    listed $39,900

ⓘ 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
$810 · $68/mo
Projected year-2 tax
$1,496 · $125/mo
Expected delta
+$686/yr (+$57/mo · 84.7%)

ⓘ 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 2/10 Low 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
$15,300
− Mortgage interest
−$7,837
− Property taxes
−$810
− Insurance
−$700
− Repairs & maintenance
−$1,224
− Management
−$1,224
− Depreciation
−$4,070
Taxable loss
−$564
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$135
After-tax cash flow
$1,909/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
Hubbard Exempted Village
NCES district ID
3904542
Math proficiency
54% ▼ -19.00%
Reading proficiency
60% ▼ -12.00%
Median HH income
$45,623
Composite
48.15/100
National rank
#2179
State rank
#346 of 656 in OH

Livability — Maplewood Park

Score
72/100
State rank
#395
US rank
#6500

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maplewood Park, OH
County
Trumbull · 193,293 people
Metro
Youngstown-Warren, OH
Population (ZIP)
13,329
Household income
$62,287
Rent vs Own
18.6% rent · 81.4% own
Severe rent burden
11.1

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 (92%)
Race & ethnicity
White 92% Hispanic / Latino 3% Black 3% Two or more races 2%
Common ancestry
Romanian 4% Slovak 2% Scandinavian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1%

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
▼ -68.06%
Current HPI
201.5984
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

+250.6% since first listed
3 events — show timeline
  • 2026-04-02 Listed $139,900 MLSNOW
  • 1997-10-28 Listing Removed MLSNOW
  • 1997-08-20 Listed $39,900 MLSNOW

Property tax history

-1.4%/yr

Latest (2025): $810 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…