CashFlowRE
Sign in Sign up
691 Jaystone Pl
F Composite 23.52
Why this score? — see what drove the F 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).

  • ARV discount +6.6/15.0
  • Schools +6.6/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Cash flow +1.3/30.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$349,900

691 Jaystone Pl · Macedonia, OH 44056
2 bd · 2.0 ba · 1,816 sqft · SingleFamily public records · 5 Days on market
Built 2002 5,967 sqft lot Est $343k · at est. $220/mo HOA · 14% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this beautifully maintained free-standing cluster home in the desirable Springhill Development, ideally located on a quiet cul-de-sac in the heart of Macedonia. Offering true maintenance-free living with everything on one floor, this home combines comfort, convenience, and an inviting layout. A welcoming front porch sets the tone as you step inside to a bright, neutral interior with an open floor plan designed for easy everyday living. The great room features vaulted ceilings and a beautiful fireplace, seamlessly flowing into the dining area—perfect for relaxing or entertaining. The eat-in kitchen offers abundant cabinet space, a center island, all appliances included, and

Key facts

  • Open floor plan
  • Great room
  • Vaulted ceilings

Tags

FREE-STANDING CLUSTER HOMEMAINTENANCE-FREE LIVINGWELCOMING FRONT PORCHOPEN FLOOR PLANGREAT ROOMVAULTED CEILINGS

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/2.0-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-17k/yr) — negative.
  • To cash-flow at today's rent, offer at most $103k (70.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $155k (55.7% below list).
  • Recommended offer: $103k (70.6% below list) — sets the bar for cash-flow.
  • Cap rate 1.5% vs local median 3.4% in Macedonia — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 80/100 on livability (#117 in OH, #1,729 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F.
  • Nordonia Hills City (suburban): math 72% / reading 79% proficiency, ranked #71 of 656 in OH (top 11%) — strong family-tenant draw, lease renewals of 3-5y typical; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: 29 active listings in the ZIP; solid renter incomes; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($108k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Summit County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $102,993 (70.6% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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
0.44%
Cap rate
1.47%
Cash-on-cash
-17.21%
DSCR
0.23
GRM
18.8

CMA / ARV

ARV (on-the-fly)
$343,224
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
691 Jaystone Pl 0.00mi 3/2.0 (+1) 1,816 (0%) 1mo $362,500 $200 94
300 Eagleton Ct 0.15mi 3/2.0 (+1) 1,733 (-5%) 0mo $396,000 $229 80
8539 Primrose Ln 0.11mi 3/3.0 (+1) 1,772 (-2%) 3mo $380,000 $214 80
8690 Foxwood Cir 0.25mi 3/2.0 (+1) 1,729 (-5%) 1mo $265,000 $153 75
307 Eagleton Ct 0.16mi 3/2.0 (+1) 1,724 (-5%) 7mo $325,000 $189 73
321 Hartsfield Ter 0.19mi 3/3.0 (+1) 1,772 (-2%) 7mo $318,000 $179 72
8794 Basswood Pl 0.42mi 3/2.0 (+1) 1,768 (-3%) 2mo $275,000 $156 69
300 Kelley Dr 0.24mi 2/3.0 1,696 (-7%) 6mo $489,900 $289 68
8613 Larkspur Ln 0.28mi 3/2.5 (+1) 1,602 (-12%) 2mo $265,000 $165 59
262 Finchfield Cir 0.45mi 3/2.5 (+1) 1,638 (-10%) 0mo $155,000 $95 55
8602 Strawbridge Cir 0.35mi 3/2.0 (+1) 1,586 (-13%) 6mo $235,933 $149 52
8333 Fairlane Dr 0.73mi 3/2.5 (+1) 1,566 (-14%) 6mo $320,000 $204 31

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
-50.3%
Equity multiple
-0.49×
Total profit
$-146,024
Equity at exit
$52,171
10-year hold
IRR
-99.9%
Equity multiple
-1.47×
Total profit
$-241,750
Equity at exit
$30,253

Cash invested: $97,972 (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 44056

Active inventory
29
Price-to-rent
18.8×

Monthly cashflow live

Estimated rent
$1,551 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$429 /mo · $5,150/yr
Insurance
$146
HOA
$220
Vacancy / Maint / Mgmt
$326
Net cashflow
$-1,405

Break-even live

Break-even rent $3,329
Max offer price $102,993
Occupancy floor

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
$87,475
Closing costs
$10,497
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.

HOA detail

Monthly dues
$220 · $2,640/yr

Listing history 2 events

  1. 2026-04-21
    status Pending
  2. 2026-04-16
    listed $349,900 Active

ⓘ 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
$5,150 · $429/mo
Projected year-2 tax
$5,304 · $442/mo
Expected delta
+$154/yr (+$13/mo · 3.0%)

ⓘ 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 ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$18,607
− Mortgage interest
−$19,600
− Property taxes
−$5,150
− Insurance
−$1,750
− Repairs & maintenance
−$1,489
− Management
−$1,489
− HOA
−$2,640
− Depreciation
−$10,179
Taxable loss
−$23,688
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,685
After-tax cash flow
$-11,174/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
Nordonia Hills City
NCES district ID
3905004
Math proficiency
72% ▼ -9.00%
Reading proficiency
79% ▼ -3.00%
Median HH income
$74,658
Composite
66.26/100
National rank
#428
State rank
#71 of 656 in OH

Livability — Macedonia

Score
80/100
State rank
#117
US rank
#1729

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Macedonia, OH
County
Summit · 539,389 people
City population
12,142
Metro
Akron, OH
Population (ZIP)
12,142
Household income
$108,059
Rent vs Own
10.1% rent · 89.9% own
Severe rent burden
19.3

Population outlook (Summit County) Hauer SSP2

Today (2025)
546,583 people
By 2030
544,028 · -0.5%
By 2040
531,363 · -2.8%
By 2050
514,923 · -5.8%
By 2075
481,765 · -11.9%
By 2100
432,265 · -20.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 12% Asian 7% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Romanian 10% Scotch-Irish 1% Slovak 1%
Foreign-born
6% · Vietnam, Canada
Languages at home
93% English-only · Other Indo-European 3% Vietnamese 1% Arabic 1%

Political lean MEDSL · Summit

2024 margin
Lean D (+7.0) · D 53.0% · R 46.0%
2008→2024 swing
-9.6pp toward R · 2008: 16.6pp · 2024: 7.0pp
All cycles
2024: D+7.0 2020: D+9.6 2016: D+8.2 2012: D+14.8 2008: D+16.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -117.35%
Current HPI
199.0231
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

2 events — show timeline
  • 2026-04-21 Pending MLSNOW
  • 2026-04-16 Listed $349,900 MLSNOW

Property tax history

+2.8%/yr

Latest (2025): $5,150 · +10.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…