CashFlowRE
Sign in Sign up
158 Callahan Rd
F Composite 21.06
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).

  • Schools +7.1/10.0
  • Cash flow +4.5/30.0
  • Livability +4.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.1/10.0
  • DSCR +0.0/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$289,900

158 Callahan Rd · Canfield, OH 44406
3 bd · 2.5 ba · 1,360 sqft · SingleFamily public records · 3 Days on market
Built 1948 0.33 ac lot Est $238k · 22% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

One of the finest 3 BR/2.5 BA Cape Cod homes one will ever enter, totally remodeled including a new roof, new siding, new trim, shutters and gutters, new double driveway, and privacy wood outside, inside features a first-floor master bedroom with a walk-in closet, open dinette with French doors leading to an enclosed Sun Room, spacious living room, formal dining room with new Waynes coating, master bedroom has full bath (all new high-end flooring throughout the first floor, upstairs features two more bedrooms with a full bath, lower level has a partially finished bonus room with a shower, mudroom on the side entrance, professionally painted throughout, all appliances, owner owned security system, glass block windows in basement which was professionally waterproofed by previous owners, shed, brand new wood swing set, fire pit, many upgrades located in the heart of Canfield, this gem will go quickly.

Key facts

  • 3 seasons sunroom
  • Formal dining room
  • Remodeled kitchen

Tags

REMODELED KITCHENCOZY DINETTE AREA3 SEASONS SUNROOMBUILT-IN SHELVINGFORMAL DINING ROOMFIRST-FLOOR EN-SUITE

Property features AI

Exterior

  • Parking: Attached garage with garage door opener and electricity; Paved and unpaved parking areas; One garage space
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Two-story home
  • Construction: Vinyl siding; Asphalt/fiberglass roof
  • Exterior features: Fire pit; Playground; Enclosed patio/porch; Patio; Porch; Shed(s); Fenced backyard

Interior

  • Kitchen: Eat-in kitchen; Dishwasher; Garbage disposal; Microwave; Range; Refrigerator
  • Bedrooms: One main-level bedroom; Bedroom on second level with built-in bookcases
  • Flooring: Carpet in some rooms
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Forced air gas heating; Central air conditioning
  • Interior features: Bookcases and built-in features; Ceiling fan(s); Eat-in kitchen; Partially finished full basement
  • 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 3-bed/2.5-bath single-family listed at $290k.

Deal economics

  • At list price, monthly cash flow is $-752 ($-9k/yr) — negative.
  • To cash-flow at today's rent, offer at most $157k (45.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $147k (49.3% below list).
  • Recommended offer: $147k (49.3% below list) — sets the bar for 1% rule.
  • Cap rate 3.2% vs local median 2.4% in Canfield — 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 88/100 on livability (#25 in OH, #228 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F.
  • Canfield Local (suburban): math 84% / reading 80% proficiency, ranked #38 of 656 in OH (top 6%) — strong family-tenant draw, lease renewals of 3-5y typical; only 11% free/reduced lunch — higher-income household profile.
  • Market conditions: 123 active listings in the ZIP; solid renter incomes; 147 units permitted in Mahoning County in 2024 (0 in 5+ unit buildings).
  • This rent is only 18% of the median local income ($100k/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 $9k 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.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 23y 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.
  • Current owner paid $215k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $146,852 (49.3% 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 1948 — 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 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
0.51%
Cap rate
3.18%
Cash-on-cash
-11.11%
DSCR
0.51
GRM
16.5

CMA / ARV

ARV (on-the-fly)
$238,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
324 Neff Dr 0.24mi 3/2.5 1,364 (+0%) 1mo $325,000 $238 87
78 Neff Dr 0.12mi 3/2.5 1,272 (-6%) 7mo $270,000 $212 78
65 Winona Ave 0.20mi 3/2.5 1,275 (-6%) 6mo $287,000 $225 76
38 Skyline Dr 0.20mi 3/2.0 1,434 (+5%) 7mo $245,000 $171 74
40 Court St 0.55mi 3/1.5 1,386 (+2%) 16mo $215,000 $155 54
35 Scott St 0.40mi 3/1.0 1,310 (-4%) 21mo $185,000 $141 51
475 S Hillside 0.59mi 3/2.0 1,452 (+7%) 13mo $222,500 $153 49
267 W Main St 0.68mi 4/2.0 (+1) 1,350 (-1%) 14mo $380,000 $281 49
12 Hilltop Blvd 0.34mi 2/1.5 (-1) 1,160 (-15%) 4mo $141,100 $122 47
435 S Hillside Dr 0.52mi 3/2.0 1,555 (+14%) 6mo $185,000 $119 45
143 Hood Dr 0.56mi 3/2.0 1,484 (+9%) 18mo $285,000 $192 42
154 Hood Dr 0.60mi 3/2.5 1,484 (+9%) 22mo $260,000 $175 39

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
-36.6%
Equity multiple
-0.17×
Total profit
$-94,875
Equity at exit
$43,225
10-year hold
IRR
-51.6%
Equity multiple
-0.78×
Total profit
$-144,387
Equity at exit
$25,065

Cash invested: $81,172 (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 44406

Home prices YoY
-27.4%
Active inventory
123
Price-to-rent
16.5×

Monthly cashflow live

Estimated rent
$1,469 medium interval (Pro) →
Mortgage (P&I)
$1,520
Tax from tax record
$271 /mo · $3,247/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$308
Net cashflow
$-752

Break-even live

Break-even rent $2,420
Max offer price $157,142
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
$72,475
Closing costs
$8,697
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.

Listing history 20 events

  1. 2026-05-15
    status Pending
  2. 2026-05-12
    listed $289,900 Active
  3. 2021-05-04
    soldstatus $215,000
  4. 2021-05-03
    soldstatus $215,000 Closed 912-char remark
    Show marketing remark (912 chars)

    One of the finest 3 BR/2.5 BA Cape Cod homes one will ever enter, totally remodeled including a new roof, new siding, new trim, shutters and gutters, new double driveway, and privacy wood outside, inside features a first-floor master bedroom with a walk-in closet, open dinette with French doors leading to an enclosed Sun Room, spacious living room, formal dining room with new Waynes coating, master bedroom has full bath (all new high-end flooring throughout the first floor, upstairs features two more bedrooms with a full bath, lower level has a partially finished bonus room with a shower, mudroom on the side entrance, professionally painted throughout, all appliances, owner owned security system, glass block windows in basement which was professionally waterproofed by previous owners, shed, brand new wood swing set, fire pit, many upgrades located in the heart of Canfield, this gem will go quickly.

  5. 2021-04-04
    status Pending 912-char remark
    Show marketing remark (912 chars)

    One of the finest 3 BR/2.5 BA Cape Cod homes one will ever enter, totally remodeled including a new roof, new siding, new trim, shutters and gutters, new double driveway, and privacy wood outside, inside features a first-floor master bedroom with a walk-in closet, open dinette with French doors leading to an enclosed Sun Room, spacious living room, formal dining room with new Waynes coating, master bedroom has full bath (all new high-end flooring throughout the first floor, upstairs features two more bedrooms with a full bath, lower level has a partially finished bonus room with a shower, mudroom on the side entrance, professionally painted throughout, all appliances, owner owned security system, glass block windows in basement which was professionally waterproofed by previous owners, shed, brand new wood swing set, fire pit, many upgrades located in the heart of Canfield, this gem will go quickly.

  6. 2021-03-31
    listed $192,500 Active 912-char remark
    Show marketing remark (912 chars)

    One of the finest 3 BR/2.5 BA Cape Cod homes one will ever enter, totally remodeled including a new roof, new siding, new trim, shutters and gutters, new double driveway, and privacy wood outside, inside features a first-floor master bedroom with a walk-in closet, open dinette with French doors leading to an enclosed Sun Room, spacious living room, formal dining room with new Waynes coating, master bedroom has full bath (all new high-end flooring throughout the first floor, upstairs features two more bedrooms with a full bath, lower level has a partially finished bonus room with a shower, mudroom on the side entrance, professionally painted throughout, all appliances, owner owned security system, glass block windows in basement which was professionally waterproofed by previous owners, shed, brand new wood swing set, fire pit, many upgrades located in the heart of Canfield, this gem will go quickly.

  7. 2016-06-29
    soldstatus $126,500 Sold 587-char remark
    Show marketing remark (587 chars)

    The perfect three bedroom, two bath Canfield Cape Cod is ready to sell featuring a remodeled kitchen in 2008 with all appliances as well as a dinette with French doors leading to a Sun Porch, spacious living room with built in shelves, a formal dining room, remodeled first floor master bedroom with crown molding and a walk-in closet, 2 upstairs bedrooms feature built in shelves and drawers and an upstairs bathroom, attached garage leading to breezeway, patio, shed, large private back yard, updates include windows(except pitcher window), furnace, central air, electric and shingles.

  8. 2016-06-27
    soldstatus $126,500
  9. 2016-05-07
    historical Contingent 587-char remark
    Show marketing remark (587 chars)

    The perfect three bedroom, two bath Canfield Cape Cod is ready to sell featuring a remodeled kitchen in 2008 with all appliances as well as a dinette with French doors leading to a Sun Porch, spacious living room with built in shelves, a formal dining room, remodeled first floor master bedroom with crown molding and a walk-in closet, 2 upstairs bedrooms feature built in shelves and drawers and an upstairs bathroom, attached garage leading to breezeway, patio, shed, large private back yard, updates include windows(except pitcher window), furnace, central air, electric and shingles.

  10. 2016-04-21
    listed $137,000 Active 587-char remark
    Show marketing remark (587 chars)

    The perfect three bedroom, two bath Canfield Cape Cod is ready to sell featuring a remodeled kitchen in 2008 with all appliances as well as a dinette with French doors leading to a Sun Porch, spacious living room with built in shelves, a formal dining room, remodeled first floor master bedroom with crown molding and a walk-in closet, 2 upstairs bedrooms feature built in shelves and drawers and an upstairs bathroom, attached garage leading to breezeway, patio, shed, large private back yard, updates include windows(except pitcher window), furnace, central air, electric and shingles.

  11. 2013-06-19
    soldstatus $126,000
  12. 2013-06-18
    soldstatus $126,000
  13. 2013-04-01
    listed $137,500
  14. 2005-11-04
    soldstatus $126,000
  15. 2005-11-04
    soldstatus $126,000
  16. 2005-06-02
    listed $129,900
  17. 2003-08-11
    soldstatus $113,000
  18. 2003-08-07
    soldstatus $113,000
  19. 2003-06-30
    listed $116,900
  20. 1998-11-25
    soldstatus $69,000

ⓘ 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
$3,247 · $271/mo
Projected year-2 tax
$3,885 · $324/mo
Expected delta
+$638/yr (+$53/mo · 19.6%)

ⓘ 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
$17,622
− Mortgage interest
−$16,239
− Property taxes
−$3,247
− Insurance
−$1,450
− Repairs & maintenance
−$1,410
− Management
−$1,410
− Depreciation
−$8,433
Taxable loss
−$14,566
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,496
After-tax cash flow
$-5,522/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
Canfield Local
NCES district ID
3904831
Math proficiency
84% ▼ -6.00%
Reading proficiency
80% ▼ -5.00%
Median HH income
$70,281
Composite
71.28/100
National rank
#233
State rank
#38 of 656 in OH

Livability — Canfield

Score
88/100
State rank
#25
US rank
#228

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canfield, OH
County
Mahoning · 224,175 people
Metro
Youngstown-Warren, OH
Population (ZIP)
22,297
Household income
$99,542
Rent vs Own
11.1% rent · 88.9% own
Severe rent burden
8.2

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 (90%)
Race & ethnicity
White 90% Two or more races 5% Asian 3% Hispanic / Latino 2% Black 1%
Common ancestry
Romanian 6% Slovak 1% Scandinavian 1%
Foreign-born
4% · Canada
Languages at home
97% English-only · Other Indo-European 2% Spanish 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
▼ -75.88%
Current HPI
200.9335
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

+320.1% since first listed
20 events — show timeline
  • 2026-05-15 Pending MLSNOW
  • 2026-05-12 Listed $289,900 MLSNOW
  • 2021-05-04 Sold (Public Records) $215,000 Public Records
  • 2021-05-03 Sold (MLS) $215,000 MLSNOW
  • 2021-04-04 Pending MLSNOW
  • 2021-03-31 Listed $192,500 MLSNOW
  • 2016-06-29 Sold (MLS) $126,500 MLSNOW
  • 2016-06-27 Sold (Public Records) $126,500 Public Records
  • 2016-05-07 Contingent MLSNOW
  • 2016-04-21 Listed $137,000 MLSNOW
  • 2013-06-19 Sold (Public Records) $126,000 Public Records
  • 2013-06-18 Sold (MLS) $126,000 MLSNOW
  • 2013-04-01 Listed $137,500 MLSNOW
  • 2005-11-04 Sold (Public Records) $126,000 Public Records
  • 2005-11-04 Sold (MLS) $126,000 MLSNOW
  • 2005-06-02 Listed $129,900 MLSNOW
  • 2003-08-11 Sold (Public Records) $113,000 Public Records
  • 2003-08-07 Sold (MLS) $113,000 MLSNOW
  • 2003-06-30 Listed $116,900 MLSNOW
  • 1998-11-25 Sold (Public Records) $69,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $3,247 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…