CashFlowRE
Sign in Sign up
1480 Meadowbrook Blvd
D+ Composite 47.83
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 +12.8/30.0
  • ARV discount +11.5/15.0
  • Schools +5.3/10.0
  • Rent growth +4.6/5.0
  • DSCR +3.8/10.0
  • Livability +3.8/5.0
  • 1% rule +3.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$254,900

1480 Meadowbrook Blvd · Stow, OH 44224
4 bd · 1.5 ba · 1,472 sqft · SingleFamily public records · 12 Days on market
Built 1953 0.43 ac lot Est $280k · 9% under

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

Listing remarks MLS

Nice 3 bedroom, 1.5 bath raised ranch. Fresh paint and carpet throughout. Wood burning fireplace in living room. Large eat-in kitchen with hardwood cabinets. A/C. Wrap around deck. Homesteps is offering up to $500 towards buyers Home Warranty of choice. Owner occupants only receive home warranty.

Key facts

  • Custom cabinets
  • Recently landscaped
  • Renovated full bath

Tags

WOOD BURNING FIREPLACECUSTOM CABINETSPLENTY OF COUNTERTOP SPACERENOVATED FULL BATHPARTIAL BASEMENTRECENTLY LANDSCAPED

Property features AI

Exterior

  • Parking: Attached garage (1-car); Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Block foundation; Asphalt/fiberglass roof
  • Construction: Built (year per public records); Aluminum siding construction; Block foundation; Asphalt and fiberglass roof
  • Exterior features: Aluminum siding; Lot approximately 0.43 acres

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: Four main-level bedrooms
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Central air conditioning; Forced air heating (gas)
  • Interior features: Has basement; Wood-burning 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 4-bed/1.5-bath single-family listed at $255k.

Deal economics

  • At list price, monthly cash flow is $-24 ($-286/yr) — negative.
  • To cash-flow at today's rent, offer at most $251k (1.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $216k (15.4% below list).
  • Recommended offer: $216k (15.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.5% in Stow — 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 76/100 on livability (#217 in OH, #3,390 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A; Watch: amenities F, commute F.
  • Stow-Munroe Falls City School District (suburban): math 58% / reading 64% proficiency, ranked #247 of 656 in OH (top 38%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 18% free/reduced lunch — higher-income household profile.
  • Zoned schools: Stow-Munroe Falls High School (math 41% / reading 70%, grade C, #296 of 781 statewide, top 39%, 1,721 students, 21% FRL) — zoned schools at 21% FRL track the district average.
  • Market conditions: Rents rising fast (+8.6%/yr); 114 active listings in the ZIP; solid renter incomes; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).

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.
  • Summit County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 30y 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 $69k; list at $255k implies a 269% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $215,717 (15.4% 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 1953 — 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
0.85%
Cap rate
6.18%
Cash-on-cash
-0.40%
DSCR
0.98
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$279,680
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5112 Commanche Trl 0.40mi 3/1.5 (-1) 1,440 (-2%) 5mo $273,000 $190 68
1270 Meadowbrook Blvd 0.40mi 3/1.5 (-1) 1,530 (+4%) 11mo $280,000 $183 61
1371 Cherokee Trl 0.40mi 3/1.5 (-1) 1,356 (-8%) 10mo $270,000 $199 55
1802 Clearbrook Dr 0.49mi 4/2.0 1,295 (-12%) 1mo $266,000 $205 54
1877 Clearbrook Dr 0.65mi 4/2.0 1,427 (-3%) 10mo $238,500 $167 54
4959 Hudson Dr 0.57mi 3/3.0 (-1) 1,438 (-2%) 8mo $293,000 $204 52
4644 Seminole Cir 0.36mi 3/1.5 (-1) 1,613 (+10%) 13mo $266,000 $165 52
5072 Commanche Trl 0.37mi 3/2.0 (-1) 1,660 (+13%) 8mo $193,000 $116 48
4892 Algonquin Trl 0.54mi 3/2.0 (-1) 1,386 (-6%) 14mo $315,000 $227 47
4704 Red Willow Rd 0.59mi 3/2.0 (-1) 1,328 (-10%) 3mo $247,000 $186 47
1295 Hibbard Dr 0.55mi 3/2.0 (-1) 1,366 (-7%) 10mo $310,001 $227 46
4999 Hudson Dr 0.59mi 3/1.0 (-1) 1,308 (-11%) 12mo $236,000 $180 37

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
-11.6%
Equity multiple
0.56×
Total profit
$-31,413
Equity at exit
$38,006
10-year hold
IRR
3.6%
Equity multiple
1.32×
Total profit
$22,624
Equity at exit
$22,039

Cash invested: $71,372 (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 44224

Rents YoY
8.6%
Active inventory
114
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,157 medium interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$285 /mo · $3,421/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$453
Net cashflow
$-24

Break-even live

Break-even rent $2,187
Max offer price $250,684
Occupancy floor 96%

Sensitivity live

Price -10% $120 -5% $48 +0% $-24 +5% $-96 +10% $-168
Rent -10% $-194 -5% $-109 +0% $-24 +5% $61 +10% $147
Rate -1.0pp $104 -0.5pp $41 base $-24 +0.5pp $-90 +1.0pp $-157

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
$63,725
Closing costs
$7,647
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 8 events

  1. 2026-06-21
    days on market $254,900 Active 12 DOM
  2. 2026-06-18
    days on market $254,900 Active 9 DOM
  3. 2026-06-17
    days on market $254,900 Active 8 DOM
  4. 2026-06-16
    days on market $254,900 Active 7 DOM
  5. 2026-06-15
    days on market $254,900 Active 6 DOM
  6. 2026-06-14
    days on market $254,900 Active 4 DOM
  7. 2026-06-10
    remarks 699-char remark
  8. 2026-06-10
    listed $254,900 Active 1 DOM

ⓘ 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
$3,421 · $285/mo
Projected year-2 tax
$3,699 · $308/mo
Expected delta
+$278/yr (+$23/mo · 8.1%)

ⓘ 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 · 16 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
$25,886
− Mortgage interest
−$14,278
− Property taxes
−$3,421
− Insurance
−$1,274
− Repairs & maintenance
−$2,071
− Management
−$2,071
− Depreciation
−$7,415
Taxable loss
−$4,645
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,115
After-tax cash flow
$828/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
Stow-Munroe Falls City School District
NCES district ID
3904483
Math proficiency
58% ▼ -11.00%
Reading proficiency
64% ▼ -6.00%
Median HH income
$64,663
Composite
53.29/100
National rank
#1488
State rank
#247 of 656 in OH

Livability — Stow

Score
76/100
State rank
#217
US rank
#3390

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Stow, OH
County
Summit County · 440,783 people
City population
39,200
Metro
Akron, OH
Population (ZIP)
39,200
Household income
$94,287
Rent vs Own
30.9% rent · 69.1% own
Severe rent burden
1165.0

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 (85%)
Race & ethnicity
White 85% Two or more races 6% Black 5% Asian 3% Hispanic / Latino 2%
Common ancestry
Romanian 6% Slovak 3% Italian 3%
Foreign-born
7% · Canada, China
Languages at home
93% English-only · Arabic 2% Spanish 1% Other Asian/Pacific 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
▼ -218.72%
Current HPI
208.3063
Rent YoY
▲ 8.56%
Metro
Akron, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+183.5% since first listed
6 events — show timeline
  • 2026-06-08 Listed $254,900 MLSNOW
  • 2014-03-25 Sold (MLS) $69,000 MLSNOW
  • 2014-01-29 Listing Removed MLSNOW
  • 2013-09-17 Listed $69,900 MLSNOW
  • 1996-04-24 Sold (Public Records) $86,000 Public Records
  • 1996-01-17 Listed $89,900 MLSNOW

Property tax history

+4.0%/yr

Latest (2025): $3,421 · -1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…