CashFlowRE
Sign in Sign up
190 Meadowbrook Ave
A- Composite 81.35
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.7/10.0
  • Rent growth +4.1/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$65,000

190 Meadowbrook Ave · Youngstown, OH 44512
2 bd · 1.0 ba · 757 sqft · SingleFamily public records · 7 Days on market
Built 1931 3,528 sqft lot $86/sqft · 40% below area Est $108k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Doll House! Just waiting for you to move in. Most of the work has been done in the past 5 years - new landscaping rocks this summer. Appliances stay with this home.

Key facts

  • Black appliances
  • Roof 2022
  • Walk-in style closet

Tags

1 FLOOR LIVINGBLACK APPLIANCESLAUNDRY AND UTILITY ROOMWALK-IN STYLE CLOSETROOF 2022HWT 2024

Property features AI

Finance

  • Financial info: Annual taxes available (not included per instructions)

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water service; Public sewer service
  • Home design: Single-story home
  • Construction: Built (year per public records); Aluminum siding; Wood siding; Asphalt/fiberglass roof
  • Exterior features: Public water; Public sewer; Lot recorded in public records

Interior

  • Kitchen: Microwave; Range; Refrigerator; Dishwasher not listed
  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom (on main level)
  • Heating & cooling: Forced air heating
  • Interior features: Crawl space basement; Total of 4 rooms
  • Laundry & utility: Washer; Dryer

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 2-bed/1.0-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $358 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($990 rent vs $65k).
  • Cap rate 12.9% vs local median 7.0% in Youngstown — 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 81/100 on livability (#99 in OH, #1,506 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Boardman Local (urban): math 63% / reading 71% proficiency, ranked #189 of 656 in OH (top 29%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+6.6%/yr); 136 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 147 units permitted in Mahoning County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Mahoning County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $18k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 33y 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 1931 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $65,000

Questions for the listing agent

  1. Built in 1931 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.52%
Cap rate
12.90%
Cash-on-cash
23.61%
DSCR
2.05
GRM
5.5

CMA / ARV

ARV (median comp)
$108,122
List price
$65,000
Delta
-39.88%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
383 Erskine Ave 0.39mi 2/1.0 720 (-5%) 9mo $128,000 $178 66
149 Argyle Ave 0.10mi 2/1.0 870 (+15%) 5mo $142,000 $163 66
360 Melrose Ave 0.40mi 2/1.0 720 (-5%) 15mo $107,000 $149 61
101 Shields Rd 0.72mi 2/1.0 840 (+11%) 22mo $107,000 $127 30

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 · 6.56% rent growth · sell at horizon

5-year hold
IRR
20.6%
Equity multiple
1.88×
Total profit
$15,949
Equity at exit
$9,692
10-year hold
IRR
31.0%
Equity multiple
4.27×
Total profit
$59,478
Equity at exit
$5,620

Cash invested: $18,200 (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 44512

Home prices YoY
-21.0%
Rents YoY
6.6%
Active inventory
136
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$990 high interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$56 /mo · $675/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$208
Net cashflow
$358

Break-even live

Break-even rent $537
Max offer price $65,000
Occupancy floor 59%

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
$16,250
Closing costs
$1,950
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
413 Mathews Rd Boardman, OH 2.0 1.0 1000 $1,200 $1.20 43d 1 0.44mi
80 Romaine Ave Unit B Youngstown, OH 2.0 1.0 1000 $795 $0.80 13d 1 0.54mi
851 Cook Ave Unit 4 Youngstown, OH 2.0 1.0 1050 $800 $0.76 43d 1 0.75mi
86 Ferncliff Ave Youngstown, OH 2.0 1.0 1027 $1,200 $1.17 21d 1 0.76mi
929 Cook Ave Unit 1 Youngstown, OH 2.0 1.0 700 $850 $1.21 43d 1 0.87mi
6300 South Ave Youngstown, OH 1.0–2.0 1.0–2.0 743 $950 $1.28 13d 1 0.92mi
4322 Southern Blvd Youngstown, OH 2.0 1.0 1000 $875 $0.88 13d 1 1.03mi
360 Shields Rd Unit 360 Youngstown, OH 2.0 1.0 974 $925 $0.95 21d 1 1.21mi
7116 Claybourne Ave Youngstown, OH 3.0 1.5 1020 $1,600 $1.57 21d 1 1.21mi
7125 Locust Ave Unit 7125-11 Youngstown, OH 2.0 1.0 880 $950 $1.08 21d 1 1.32mi

Listing history 22 events

  1. 2026-05-05
    status Pending 795-char remark
  2. 2026-04-28
    listed $65,000 Active 795-char remark
  3. 2021-10-04
    historical
  4. 2021-09-17
    historical Contingent
  5. 2021-09-06
    status Active
  6. 2021-08-29
    historical Contingent
  7. 2021-08-16
    status Active
  8. 2021-07-23
    status Pending
  9. 2021-07-16
    price $55,000
  10. 2021-07-01
    listed $60,000 Active
  11. 2017-10-04
    soldstatus $34,000
  12. 2017-10-02
    soldstatus $34,000 Sold
    Show marketing remark (164 chars)

    Doll House! Just waiting for you to move in. Most of the work has been done in the past 5 years - new landscaping rocks this summer. Appliances stay with this home.

  13. 2017-09-29
    status Pending
    Show marketing remark (164 chars)

    Doll House! Just waiting for you to move in. Most of the work has been done in the past 5 years - new landscaping rocks this summer. Appliances stay with this home.

  14. 2017-07-12
    historical Contingent
    Show marketing remark (164 chars)

    Doll House! Just waiting for you to move in. Most of the work has been done in the past 5 years - new landscaping rocks this summer. Appliances stay with this home.

  15. 2017-06-27
    listed $38,000 Active
    Show marketing remark (164 chars)

    Doll House! Just waiting for you to move in. Most of the work has been done in the past 5 years - new landscaping rocks this summer. Appliances stay with this home.

  16. 2009-05-26
    soldstatus $16,000
  17. 2009-05-22
    soldstatus $16,000
  18. 2008-10-31
    historical
  19. 2008-09-04
    listed $28,000
  20. 2007-10-22
    listed $28,000
  21. 1993-03-25
    soldstatus $22,500
  22. 1993-02-10
    listed $26,500

ⓘ 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
$675 · $56/mo
Projected year-2 tax
$844 · $70/mo
Expected delta
+$170/yr (+$14/mo · 25.2%)

ⓘ 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 2/10 Low 1 unhealthy d/yr today · 2 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
$11,883
− Mortgage interest
−$3,641
− Property taxes
−$675
− Insurance
−$325
− Repairs & maintenance
−$951
− Management
−$951
− Depreciation
−$1,891
Taxable income
$3,450
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$828
After-tax cash flow
$3,469/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
Boardman Local
NCES district ID
3904830
Math proficiency
63% ▼ -13.00%
Reading proficiency
71% ▼ -8.00%
Median HH income
$47,613
Composite
56.62/100
National rank
#1142
State rank
#189 of 656 in OH

Livability — Youngstown

Score
81/100
State rank
#99
US rank
#1506

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Mahoning County · 84,956 people
City population
28,503
Metro
Youngstown-Warren-Boardman, OH-PA
Population (ZIP)
32,536
Household income
$63,317
Rent vs Own
33.0% rent · 67.0% own
Severe rent burden
910.0

Population outlook (Mahoning County) Hauer SSP2

Today (2025)
223,932 people
By 2030
218,387 · -2.5%
By 2040
205,367 · -8.3%
By 2050
193,606 · -13.5%
By 2075
173,694 · -22.4%
By 2100
151,147 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 9% Two or more races 6% Hispanic / Latino 5%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Romanian 6% Lithuanian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 2% Arabic 2% Other Indo-European 1%

Political lean MEDSL · Mahoning

2024 margin
Lean R (+9.4) · D 44.9% · R 54.4%
2008→2024 swing
-36.1pp toward R · 2008: 26.6pp · 2024: -9.4pp
All cycles
2024: R+9.4 2020: R+1.9 2016: D+3.0 2012: D+27.7 2008: D+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.75%
Current HPI
213.1446
Rent YoY
▲ 6.56%
Metro
Youngstown-Warren-Boardman, OH-PA
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+137.7% since first listed
23 events — show timeline
  • 2026-06-16 Sold (MLS) $63,000 MLSNOW
  • 2026-05-05 Pending MLSNOW
  • 2026-04-28 Listed $65,000 MLSNOW
  • 2021-10-04 Listing Removed MLSNOW
  • 2021-09-17 Contingent MLSNOW
  • 2021-09-06 Relisted MLSNOW
  • 2021-08-29 Contingent MLSNOW
  • 2021-08-16 Relisted MLSNOW
  • 2021-07-23 Pending MLSNOW
  • 2021-07-16 Price Changed $55,000 MLSNOW
  • 2021-07-01 Listed $60,000 MLSNOW
  • 2017-10-04 Sold (Public Records) $34,000 Public Records
  • 2017-10-02 Sold (MLS) $34,000 MLSNOW
  • 2017-09-29 Pending MLSNOW
  • 2017-07-12 Contingent MLSNOW
  • 2017-06-27 Listed $38,000 MLSNOW
  • 2009-05-26 Sold (MLS) $16,000 MLSNOW
  • 2009-05-22 Sold (Public Records) $16,000 Public Records
  • 2008-10-31 Listing Removed MLSNOW
  • 2008-09-04 Listed $28,000 MLSNOW
  • 2007-10-22 Listed $28,000 MLSNOW
  • 1993-03-25 Sold (Public Records) $22,500 Public Records
  • 1993-02-10 Listed $26,500 MLSNOW

Property tax history

+3.6%/yr

Latest (2025): $675 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…