CashFlowRE
Sign in Sign up
3583 Austin Rd #34
C+ Composite 64.91
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
  • Schools +4.7/10.0
  • Condition / age +4.0/5.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$67,220

3583 Austin Rd #34 · Geneva, OH 44041
3 bd · 2.0 ba · 1,067 sqft · SingleFamily · 41 Days on market
Built 2025 Good condition $63/sqft · 34% above area Est $50k · 34% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to your brand-new home in the inviting Austin Woods Community of Geneva, Ohio! This beautiful, never-lived-in manufactured home features three bedrooms and two full bathrooms with an open-concept floor plan designed for modern living. Enjoy a bright, spacious kitchen with contemporary finishes, energy-efficient construction, and comfortable living spaces perfect for entertaining or relaxing at home. Austin Woods is an all-ages, pet-friendly community offering a peaceful setting with convenient access to shopping, dining, wineries, and I-90. With an unbeatable location just minutes from Geneva State Park, Geneva-on-the-Lake, and Lake Erie, all that's left is for you to come see it

Key facts

  • Parking
  • Built 2025
  • Listed 41 days

Tags

ENERGY EFFICIENT CONSTRUCTIONOPEN CONCEPT FLOOR PLANCONVENIENT ACCESS TO SHOPPINGMINUTES FROM GENEVA STATE PARKMINUTES FROM LAKE ERIE

Property features AI

Finance

  • Other: Above-grade finished area reported by owner
  • Financial info: Has land lease with monthly amount of $470

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Construction: Vinyl siding; Shingle roof; Built by owner (year built source: Owner)
  • Exterior features: Driveway

Interior

  • Bedrooms: 3 main-level bedrooms
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Electric heating with heat pump; Central air conditioning
  • Interior features: Virtual tour available

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/2.0-bath single-family listed at $67k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $759 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $67k).
  • Recommended offer: $65k (3.0% below list) — sets the bar for market timing.
  • Cap rate 19.8% vs local median 4.6% in Geneva — 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 74/100 on livability (#291 in OH, #4,770 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute F, employment F.
  • Geneva Area City (town): math 52% / reading 60% proficiency, ranked #362 of 656 in OH (top 55%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 86 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 155 units permitted in Ashtabula County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($58k/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 $465 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Ashtabula 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 $19k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($65k) is reasonable based on typical stale-listing flexibility.
Recommended offer $65,203 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
2.30%
Cap rate
19.85%
Cash-on-cash
48.40%
DSCR
3.15
GRM
3.6

CMA / ARV

ARV (median comp)
$49,995
List price
$67,220
Delta
34.45%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3583 Austin Rd #131 0.00mi 3/2.0 1,064 (-0%) 4mo $49,830 $47 96
3583 Austin Rd #67 0.00mi 3/2.0 1,064 (-0%) 4mo $67,225 $63 96
3583 Austin Dr #94 0.12mi 3/2.0 1,056 (-1%) 4mo $47,500 $45 90
3583 Austin Rd #68 0.12mi 3/2.0 1,078 (+1%) 10mo $49,600 $46 84
3583 Austin Rd #130 0.12mi 3/2.0 1,038 (-3%) 8mo $69,000 $66 83
3583 Austin Rd #102 0.12mi 3/2.0 938 (-12%) 2mo $44,900 $48 73
3583 Austin Rd #83 0.03mi 3/2.0 938 (-12%) 7mo $52,339 $56 73
3583 Austin Rd #122 0.00mi 3/1.0 938 (-12%) 4mo $465 72
3651 Austin Dr Unit N7 0.12mi 3/2.0 1,216 (+14%) 11mo $59,400 $49 62
3583 Austin Rd #27 0.12mi 3/2.0 924 (-13%) 14mo $30,000 $32 61
3572 N Broadway 0.27mi 2/1.0 (-1) 1,144 (+7%) 14mo $87,500 $76 55
830 Millwood Dr 0.66mi 3/2.0 1,200 (+12%) 8mo $204,000 $170 41

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
45.9%
Equity multiple
2.99×
Total profit
$37,483
Equity at exit
$10,023
10-year hold
IRR
51.7%
Equity multiple
6.05×
Total profit
$94,995
Equity at exit
$5,812

Cash invested: $18,822 (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 44041

Home prices YoY
-31.3%
Active inventory
86
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,549 medium interval (Pro) →
Mortgage (P&I)
$353
Tax est. 1.5%
$84 /mo · $1,008/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$325
Net cashflow
$759

Break-even live

Break-even rent $588
Max offer price $67,220
Occupancy floor 46%

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
$16,805
Closing costs
$2,017
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
430 Garfield St Geneva, OH 4.0 1.0 1248 $1,549 $1.24 43d 1 1.34mi

Listing history 15 events

  1. 2026-06-18
    days on market $67,220 Active 41 DOM
  2. 2026-06-17
    days on market $67,220 Active 40 DOM
  3. 2026-06-16
    days on market $67,220 Active 39 DOM
  4. 2026-06-15
    days on market $67,220 Active 38 DOM
  5. 2026-06-13
    days on market $67,220 Active 36 DOM
  6. 2026-06-12
    days on market $67,220 Active 35 DOM
  7. 2026-06-09
    days on market $67,220 Active 32 DOM
  8. 2026-06-08
    days on market $67,220 Active 31 DOM
  9. 2026-06-08
    days on market $67,220 Active 30 DOM
  10. 2026-06-07
    days on market $67,220 Active 29 DOM
  11. 2026-06-04
    days on market $67,220 Active 26 DOM
  12. 2026-06-02
    days on market $67,220 Active 25 DOM
  13. 2026-06-01
    days on market $67,220 Active 24 DOM
  14. 2026-05-31
    days on market $67,220 Active 23 DOM
  15. 2026-05-08
    listed $67,220 Active 696-char remark

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$18,588
− Mortgage interest
−$3,765
− Property taxes
−$1,008
− Insurance
−$336
− Repairs & maintenance
−$1,487
− Management
−$1,487
− Depreciation
−$1,955
Taxable income
$8,549
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,052
After-tax cash flow
$7,058/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.

Condition & rehab AI · 22 photos

Good 80/100 Cosmetic rehab

This move-in-ready manufactured home in Austin Woods Community of Geneva, Ohio, features a good condition with modern finishes and an open-concept floor plan. It offers a great opportunity for an investor to purchase a home in a desirable location with minimal repairs needed.

Value-add opportunities

  • Resale Painting the exterior siding — Enhances curb appeal and can increase property value
  • Resale Landscaping improvements — Enhances curb appeal and can increase property value
  • Resale Upgrading the kitchen appliances — Modernizes the kitchen and can increase property value
  • Resale Upgrading the bathrooms with modern fixtures — Modernizes the bathrooms and can increase property value

Renovation cost estimate screening

Value-add ROI direction

  • Resale Painting the exterior siding — Enhances curb appeal and can increase property value
  • Resale Landscaping improvements — Enhances curb appeal and can increase property value
  • Resale Upgrading the kitchen appliances — Modernizes the kitchen and can increase property value
  • Resale Upgrading the bathrooms with modern fixtures — Modernizes the bathrooms and can increase property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Geneva Area City
NCES district ID
3904405
Math proficiency
52% ▼ -16.00%
Reading proficiency
60% ▼ -2.00%
Median HH income
$43,525
Composite
47.12/100
National rank
#2328
State rank
#362 of 656 in OH

Livability — Geneva

Score
74/100
State rank
#291
US rank
#4770

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Ashtabula · 97,617 people
Metro
Cleveland, OH
Population (ZIP)
13,992
Household income
$58,438
Rent vs Own
28.3% rent · 71.7% own
Severe rent burden
12.5

Population outlook (Ashtabula County) Hauer SSP2

Today (2025)
92,950 people
By 2030
89,146 · -4.1%
By 2040
80,715 · -13.2%
By 2050
72,270 · -22.2%
By 2075
55,780 · -40.0%
By 2100
40,928 · -56.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 7% Two or more races 6% Black 4%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4%
Common ancestry
Romanian 3% Slovak 2% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Ashtabula

2024 margin
Strong R (+28.4) · D 35.4% · R 63.8%
2008→2024 swing
-41.9pp toward R · 2008: 13.5pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+23.5 2016: R+19.0 2012: D+12.1 2008: D+13.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -105.04%
Current HPI
230.8747
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

1 event — show timeline
  • 2026-05-08 Listed $67,220 MLSNOW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…