CashFlowRE
Sign in Sign up
3327 Nottingham Dr
D Composite 40.91
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 +10.4/30.0
  • ARV discount +9.2/15.0
  • Rent growth +5.0/5.0
  • Schools +4.1/10.0
  • Livability +4.1/5.0
  • DSCR +3.0/10.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$259,995

3327 Nottingham Dr · Parma, OH 44134
3 bd · 1.0 ba · 1,632 sqft · SingleFamily public records · 9 Days on market
Built 1963 8,999 sqft lot $159/sqft · at area comps Est $270k · at est.

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

Listing remarks MLS

Updated Bi Level with many upgrades ! Large fenced yard * Recently refinished Hardwood floors * New Pella windows (2012) * All appliances remain * Gorgeous front door * Ceramic foyer * Spacious updated Kitchen with lovely granite counter tops, sink with cutting board, granite table to match counter tops, newer dishwasher, newer double wide fridge. , & a professional five burner dual fuel convection stove * Living Room has a large window for plenty of light, a gas FP with remote and wall of fossil stone to show off the fireplace * Dining Room has a slider to lead you to a 20 x 20 deck and a large fenced in backyard with a storage shed * Amazing updated Main Bath with 4 types of stone (flooring and wall), a jacuzzi tub, lighted shelving and a unique sink and fixture * Nice sized Bedrooms with hardwood floors * New roof (2017) * Newer furnace & HWT (2015) * Extra insulation in this home * Updated electrical * Spacious Family Room on the lower level with a Laundry area and another Full Bat

Key facts

  • Ceramic foyer
  • Fenced yard
  • Updated kitchen

Tags

FENCED YARDREFINISHED HARDWOOD FLOORSPELLA WINDOWSCERAMIC FOYERUPDATED KITCHENGRANITE COUNTER TOPS

Property features AI

Finance

  • Financial info: Annual tax amount reported (2025)

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: 2 stories; Above-grade finished area 1,632
  • Construction: Aluminum siding; Asphalt/fiberglass roof; Year built (source: appraiser)
  • Exterior features: Lot approximately 0.2066 acres

Interior

  • Bedrooms: 3 main-level bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Fireplace (1)

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 $260k.

Deal economics

  • At list price, monthly cash flow is $-139 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $235k (9.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $200k (23.0% below list).
  • Recommended offer: $200k (23.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 82/100 on livability (#84 in OH, #1,232 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, cost of living A+; Watch: employment C-, commute F.
  • Parma City (suburban): math 43% / reading 52% proficiency, ranked #469 of 656 in OH (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+10.6%/yr); 121 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,441 units permitted in Cuyahoga County in 2024 (700 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($69k/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 $2k of loan paydown is wiped out by about $8k 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.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 9y 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.
Recommended offer $200,223 (23.0% 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. Built in 1963 — 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. Schools are B-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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.77%
Cap rate
5.65%
Cash-on-cash
-2.29%
DSCR
0.90
GRM
10.8

CMA / ARV

ARV (median comp)
$270,079
List price
$259,995
Delta
-3.73%
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
3327 Nottingham Dr 0.00mi 3/1.0 1,632 (0%) 0mo $275,000 $169 100
3061 Hilltop Dr 0.45mi 4/2.5 (+1) 1,632 (0%) 4mo $303,000 $186 65
4314 Stary Dr 0.54mi 3/3.0 1,648 (+1%) 5mo $334,900 $203 61
3195 Marda Dr 0.47mi 3/1.5 1,725 (+6%) 7mo $260,000 $151 61
3803 Center Dr 0.71mi 3/1.0 1,560 (-4%) 0mo $200,000 $128 59
7146 W Parkview Dr 0.45mi 4/2.0 (+1) 1,504 (-8%) 0mo $155,000 $103 57
2838 Marda Dr 0.57mi 3/2.0 1,524 (-7%) 4mo $220,000 $144 55
2115 Coventry Dr 0.74mi 3/2.5 1,524 (-7%) 1mo $270,000 $177 48
3414 Klusner Ave 0.61mi 3/1.0 1,415 (-13%) 4mo $264,000 $187 46
4402 S Stary Dr S 0.55mi 4/1.5 (+1) 1,874 (+15%) 6mo $250,001 $133 37
3226 Stanfield Dr 0.67mi 4/2.0 (+1) 1,429 (-12%) 2mo $210,000 $147 37
5216 Sassafras Dr 0.72mi 3/2.5 1,869 (+14%) 2mo $244,000 $131 35

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-14.9%
Equity multiple
0.44×
Total profit
$-40,416
Equity at exit
$38,766
10-year hold
IRR
0.2%
Equity multiple
1.02×
Total profit
$1,504
Equity at exit
$22,480

Cash invested: $72,799 (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 44134

Rents YoY
10.6%
Active inventory
121
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,002 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$249 /mo · $2,987/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$420
Net cashflow
$-139

Break-even live

Break-even rent $2,178
Max offer price $235,448
Occupancy floor

Sensitivity live

Price -10% $8 -5% $-65 +0% $-139 +5% $-213 +10% $-286
Rent -10% $-297 -5% $-218 +0% $-139 +5% $-60 +10% $19
Rate -1.0pp $-8 -0.5pp $-73 base $-139 +0.5pp $-206 +1.0pp $-275

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
$64,999
Closing costs
$7,800
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
7531 Biscayne Blvd Cleveland, OH 3.0 3.0 1476 $2,000 $1.36 3d 1 1.11mi
5080 Whispering Oaks BLVD Parma, OH 3.0 2.0 1332 $1,799 $1.35 13d 1 1.15mi
6924 Day Dr Cleveland, OH 3.0 2.0 2104 $2,200 $1.05 45d 1 1.20mi
4191 W Ridgewood Dr Unit 4193 Parma, OH 4.0 3.0 1800 $1,950 $1.08 45d 1 1.27mi
6841 Day Dr Cleveland, OH 1.0–3.0 1.0–1.5 862 $1,525 $1.77 3d 5 1.40mi

Listing history 14 events

  1. 2026-05-14
    status Pending 1115-char remark
  2. 2026-05-10
    price $259,995 1115-char remark
  3. 2026-05-05
    status Active 1115-char remark
  4. 2026-05-05
    price $339,995 1115-char remark
  5. 2026-05-04
    price $299,995 1115-char remark
  6. 2026-05-03
    listed $259,995 Active 1115-char remark
  7. 2017-07-13
    status Pending 1043-char remark
    Show marketing remark (1043 chars)

    Updated Bi Level with many upgrades ! Large fenced yard * Recently refinished Hardwood floors * New Pella windows (2012) * All appliances remain * Gorgeous front door * Ceramic foyer * Spacious updated Kitchen with lovely granite counter tops, sink with cutting board, granite table to match counter tops, newer dishwasher, newer double wide fridge. , & a professional five burner dual fuel convection stove * Living Room has a large window for plenty of light, a gas FP with remote and wall of fossil stone to show off the fireplace * Dining Room has a slider to lead you to a 20 x 20 deck and a large fenced in backyard with a storage shed * Amazing updated Main Bath with 4 types of stone (flooring and wall), a jacuzzi tub, lighted shelving and a unique sink and fixture * Nice sized Bedrooms with hardwood floors * New roof (2017) * Newer furnace & HWT (2015) * Extra insulation in this home * Updated electrical * Spacious Family Room on the lower level with a Laundry area and another Full Bat

  8. 2017-07-13
    soldstatus $139,900 Sold 1043-char remark
    Show marketing remark (1043 chars)

    Updated Bi Level with many upgrades ! Large fenced yard * Recently refinished Hardwood floors * New Pella windows (2012) * All appliances remain * Gorgeous front door * Ceramic foyer * Spacious updated Kitchen with lovely granite counter tops, sink with cutting board, granite table to match counter tops, newer dishwasher, newer double wide fridge. , & a professional five burner dual fuel convection stove * Living Room has a large window for plenty of light, a gas FP with remote and wall of fossil stone to show off the fireplace * Dining Room has a slider to lead you to a 20 x 20 deck and a large fenced in backyard with a storage shed * Amazing updated Main Bath with 4 types of stone (flooring and wall), a jacuzzi tub, lighted shelving and a unique sink and fixture * Nice sized Bedrooms with hardwood floors * New roof (2017) * Newer furnace & HWT (2015) * Extra insulation in this home * Updated electrical * Spacious Family Room on the lower level with a Laundry area and another Full Bat

  9. 2017-07-13
    soldstatus $139,900
    Show marketing remark (1043 chars)

    Updated Bi Level with many upgrades ! Large fenced yard * Recently refinished Hardwood floors * New Pella windows (2012) * All appliances remain * Gorgeous front door * Ceramic foyer * Spacious updated Kitchen with lovely granite counter tops, sink with cutting board, granite table to match counter tops, newer dishwasher, newer double wide fridge. , & a professional five burner dual fuel convection stove * Living Room has a large window for plenty of light, a gas FP with remote and wall of fossil stone to show off the fireplace * Dining Room has a slider to lead you to a 20 x 20 deck and a large fenced in backyard with a storage shed * Amazing updated Main Bath with 4 types of stone (flooring and wall), a jacuzzi tub, lighted shelving and a unique sink and fixture * Nice sized Bedrooms with hardwood floors * New roof (2017) * Newer furnace & HWT (2015) * Extra insulation in this home * Updated electrical * Spacious Family Room on the lower level with a Laundry area and another Full Bat

  10. 2017-06-13
    historical Contingent 1043-char remark
    Show marketing remark (1043 chars)

    Updated Bi Level with many upgrades ! Large fenced yard * Recently refinished Hardwood floors * New Pella windows (2012) * All appliances remain * Gorgeous front door * Ceramic foyer * Spacious updated Kitchen with lovely granite counter tops, sink with cutting board, granite table to match counter tops, newer dishwasher, newer double wide fridge. , & a professional five burner dual fuel convection stove * Living Room has a large window for plenty of light, a gas FP with remote and wall of fossil stone to show off the fireplace * Dining Room has a slider to lead you to a 20 x 20 deck and a large fenced in backyard with a storage shed * Amazing updated Main Bath with 4 types of stone (flooring and wall), a jacuzzi tub, lighted shelving and a unique sink and fixture * Nice sized Bedrooms with hardwood floors * New roof (2017) * Newer furnace & HWT (2015) * Extra insulation in this home * Updated electrical * Spacious Family Room on the lower level with a Laundry area and another Full Bat

  11. 2017-06-01
    listed $147,900 Active 1043-char remark
    Show marketing remark (1043 chars)

    Updated Bi Level with many upgrades ! Large fenced yard * Recently refinished Hardwood floors * New Pella windows (2012) * All appliances remain * Gorgeous front door * Ceramic foyer * Spacious updated Kitchen with lovely granite counter tops, sink with cutting board, granite table to match counter tops, newer dishwasher, newer double wide fridge. , & a professional five burner dual fuel convection stove * Living Room has a large window for plenty of light, a gas FP with remote and wall of fossil stone to show off the fireplace * Dining Room has a slider to lead you to a 20 x 20 deck and a large fenced in backyard with a storage shed * Amazing updated Main Bath with 4 types of stone (flooring and wall), a jacuzzi tub, lighted shelving and a unique sink and fixture * Nice sized Bedrooms with hardwood floors * New roof (2017) * Newer furnace & HWT (2015) * Extra insulation in this home * Updated electrical * Spacious Family Room on the lower level with a Laundry area and another Full Bat

  12. 1984-06-15
    soldstatus $60,000
  13. 1980-12-02
    soldstatus $66,000
  14. 1979-09-11
    soldstatus $63,900

ⓘ 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
$2,987 · $249/mo
Projected year-2 tax
$3,522 · $293/mo
Expected delta
+$534/yr (+$45/mo · 17.9%)

ⓘ 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 ≥94°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$24,027
− Mortgage interest
−$14,564
− Property taxes
−$2,987
− Insurance
−$1,300
− Repairs & maintenance
−$1,922
− Management
−$1,922
− Depreciation
−$7,563
Taxable loss
−$6,232
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,496
After-tax cash flow
$-172/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
Parma City
NCES district ID
3904463
Math proficiency
43% ▼ -18.00%
Reading proficiency
52% ▼ -10.00%
Median HH income
$50,371
Composite
40.72/100
National rank
#3662
State rank
#469 of 656 in OH

Livability — Parma

Score
82/100
State rank
#84
US rank
#1232

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parma, OH
County
Cuyahoga County · 1,090,369 people
City population
66,574
Metro
Cleveland-Elyria, OH
Population (ZIP)
37,774
Household income
$68,625
Rent vs Own
22.4% rent · 77.6% own
Severe rent burden
668.0

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 White (85%)
Race & ethnicity
White 85% Two or more races 6% Hispanic / Latino 5% Black 3% Asian 3%
Common ancestry
Romanian 14% Subsaharan African 6% Slovak 1%
Foreign-born
11% · Canada, Vietnam
Languages at home
84% English-only · Russian/Polish/Slavic 7% Spanish 3% Other Indo-European 2%

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
▼ -215.17%
Current HPI
184.0553
Rent YoY
▲ 10.56%
Metro
Cleveland-Elyria, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+330.4% since first listed
15 events — show timeline
  • 2026-06-15 Sold (MLS) $275,000 MLSNOW
  • 2026-05-14 Pending MLSNOW
  • 2026-05-10 Price Changed $259,995 MLSNOW
  • 2026-05-05 Relisted MLSNOW
  • 2026-05-05 Price Changed $339,995 MLSNOW
  • 2026-05-04 Price Changed $299,995 MLSNOW
  • 2026-05-03 Listed $259,995 MLSNOW
  • 2017-07-13 Pending MLSNOW
  • 2017-07-13 Sold (Public Records) $139,900 Public Records
  • 2017-07-13 Sold (MLS) $139,900 MLSNOW
  • 2017-06-13 Contingent MLSNOW
  • 2017-06-01 Listed $147,900 MLSNOW
  • 1984-06-15 Sold (Public Records) $60,000 Public Records
  • 1980-12-02 Sold (Public Records) $66,000 Public Records
  • 1979-09-11 Sold (Public Records) $63,900 Public Records

Property tax history

-0.7%/yr

Latest (2025): $2,987 · -6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…