CashFlowRE
Sign in Sign up
1702 Lexington Ave Duplex
B Composite 71.37
Why this score? — see what drove the B 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 +10.4/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.5/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$115,000

1702 Lexington Ave · Lorain, OH 44052
4 bd · 2.0 ba · 1,441 sqft · MultiFamily public records · 147 Days on market
Built 1900 3,920 sqft lot $80/sqft · 6% below area Est $123k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Welcome to 1702 Lexington Ave in Lorain, Ohio—a fully occupied duplex that delivers immediate income from day one. Both units are leased at $850 per month, creating strong, predictable cash flow with built-in upside. The upper unit is locked in through August 2026, providing long-term stability, while the lower unit is month-to-month, giving you flexibility to adjust rents or reposition the asset. This is the kind of property investors want: stable, performing, and easy to step into. Whether you’re scaling a portfolio or securing a solid standalone investment, this duplex checks the boxes—tenants in place, income on the books, and zero downtime. Opportunities like this don’t wait. Neither should you.

Key facts

  • 3,920 sq ft lot
  • Built 1900
  • Listed 146 days

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 × 2-bed/1.0-bath units multifamily listed at $115k.

Deal economics

  • At list price, monthly cash flow is $926 ($11k/yr) — positive. Per door: $463/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.0% vs local median 5.9% in Lorain — 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 67/100 on livability (#595 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, amenities D, health & safety D.
  • Lorain City (suburban): math 13% / reading 26% proficiency, ranked #633 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.1%/yr); 129 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 46% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,098 units permitted in Lorain County in 2024 (20 in 5+ unit buildings).
  • At $2,103/mo this rent would consume 56% of the median local household income ($45k/yr) (locally 1423% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.1% rent growth), your $32k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 147 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 35y ago; this cycle's ask has dropped $15k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $65k; list at $115k implies a 77% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $101,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 147 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.83%
Cap rate
15.95%
Cash-on-cash
34.50%
DSCR
2.54
GRM
4.6

CMA / ARV

ARV (median comp)
$122,982
List price
$115,000
Delta
-6.49%
Verdict
FAIR
Comps
15 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
418 W 17th St 0.06mi 3/2.0 (-1) 1,290 (-10%) 7mo $144,000 $112 69

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 · 4.09% rent growth · sell at horizon

5-year hold
IRR
31.1%
Equity multiple
2.32×
Total profit
$42,656
Equity at exit
$17,147
10-year hold
IRR
38.9%
Equity multiple
4.81×
Total profit
$122,833
Equity at exit
$9,943

Cash invested: $32,200 (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 44052

Home prices YoY
-28.1%
Rents YoY
4.1%
Active inventory
129
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,103 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$85 /mo · $1,015/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$442
Net cashflow
$926

Break-even live

Break-even rent $931
Max offer price $115,000
Occupancy floor 51%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,103

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
$28,750
Closing costs
$3,450
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1724 Lexington Ave Lorain, OH 3.0 1.0 1150 $1,215 $1.06 23d 1 0.01mi
1703 Oakdale Ave Lorain, OH 3.0 1.0 1237 $1,300 $1.05 2d 1 0.12mi
521 W 14th St Lorain, OH 3.0 1.0 968 $950 $0.98 43d 1 0.15mi
420 W 12th St Lorain, OH 3.0 1.0 1204 $1,650 $1.37 4d 1 0.32mi
704 W 21st St Lorain, OH 4.0 1.0 1410 $1,450 $1.03 23d 1 0.32mi
128 W 22nd St Lorain, OH 3.0 1.0 1402 $1,470 $1.05 43d 1 0.36mi
930 W 18th St Lorain, OH 4.0 1.0 1344 $1,450 $1.08 43d 1 0.39mi
1053 Washington Ave Unit 4 Lorain, OH 3.0 1.0 1000 $899 $0.90 43d 1 0.48mi
1037 Washington Ave Lorain, OH 4.0 2.0 1567 $1,600 $1.02 17d 1 0.50mi
939 W 22nd St Lorain, OH 3.0 1.0 950 $1,295 $1.36 43d 1 0.55mi
1055 W 12th St Lorain, OH 4.0 1.0 1206 $1,750 $1.45 23d 1 0.59mi
2307 Washington Ave Lorain, OH 1.0–3.0 1.0 880 $1,499 $1.70 1d 1 0.63mi
944 S Central Dr Lorain, OH 3.0 1.0 950 $1,250 $1.32 23d 1 0.68mi
2715 Apple Ave Lorain, OH 3.0 1.0 1240 $1,311 $1.06 43d 1 0.75mi
336 W 29th St Lorain, OH 3.0 1.0 1440 $1,350 $0.94 43d 1 0.76mi
1220 W 19th St Lorain, OH 4.0 1.0 1492 $1,550 $1.04 23d 1 0.80mi
1322 Brownell Ave Lorain, OH 4.0 1.0 1571 $1,570 $1.00 43d 1 0.87mi
1028 W 5th St Lorain, OH 3.0 2.0 1250 $1,650 $1.32 43d 1 0.90mi
2909 Denver Ave Lorain, OH 3.0 1.0 1597 $1,400 $0.88 43d 1 0.95mi
200 E 31st St Lorain, OH 5.0 2.0 1562 $1,550 $0.99 1d 1 0.97mi
3132 Elyria Ave Lorain, OH 3.0 1.5 1109 $1,250 $1.13 43d 1 1.01mi
1413 W 12th St Lorain, OH 4.0 1.5 1725 $1,700 $0.99 43d 1 1.03mi
1223 W 5th St Lorain, OH 3.0 2.0 1152 $1,150 $1.00 12d 1 1.03mi
1239 W 5th St Unit 1 Lorain, OH 3.0 1.0 1200 $1,100 $0.92 23d 1 1.06mi
612 E 33rd St Lorain, OH 3.0 1.0 960 $995 $1.04 43d 1 1.20mi
1712 W 12th St Lorain, OH 3.0 1.0 996 $1,295 $1.30 23d 1 1.20mi
1510 Fillmore Ave Lorain, OH 3.0 1.0 896 $900 $1.00 7d 1 1.33mi
1508 Fillmore Ave Unit 1510 Fillmore Ave: Left Unit Lorain, OH 3.0 1.0 896 $900 $1.00 7d 1 1.34mi

Listing history 35 events

  1. 2026-06-18
    days on market $115,000 Active 147 DOM
  2. 2026-06-17
    days on market $115,000 Active 146 DOM
  3. 2026-06-16
    days on market $115,000 Active 145 DOM
  4. 2026-06-15
    days on market $115,000 Active 144 DOM
  5. 2026-06-13
    days on market $115,000 Active 142 DOM
  6. 2026-06-13
    days on market $115,000 Active 141 DOM
  7. 2026-06-09
    days on market $115,000 Active 138 DOM
  8. 2026-06-08
    days on market $115,000 Active 137 DOM
  9. 2026-06-07
    days on market $115,000 Active 136 DOM
  10. 2026-06-03
    days on market $115,000 Active 132 DOM
  11. 2026-06-02
    days on market $115,000 Active 131 DOM
  12. 2026-06-01
    days on market $115,000 Active 130 DOM
  13. 2026-05-31
    days on market $115,000 Active 129 DOM
  14. 2026-04-23
    price $125,000 733-char remark
    Show marketing remark (733 chars)

    Welcome to 1702 Lexington Ave in Lorain, Ohio—a fully occupied duplex that delivers immediate income from day one. Both units are leased at $850 per month, creating strong, predictable cash flow with built-in upside. The upper unit is locked in through August 2026, providing long-term stability, while the lower unit is month-to-month, giving you flexibility to adjust rents or reposition the asset. This is the kind of property investors want: stable, performing, and easy to step into. Whether you’re scaling a portfolio or securing a solid standalone investment, this duplex checks the boxes—tenants in place, income on the books, and zero downtime. Opportunities like this don’t wait. Neither should you.

  15. 2026-03-12
    status Active 733-char remark
    Show marketing remark (733 chars)

    Welcome to 1702 Lexington Ave in Lorain, Ohio—a fully occupied duplex that delivers immediate income from day one. Both units are leased at $850 per month, creating strong, predictable cash flow with built-in upside. The upper unit is locked in through August 2026, providing long-term stability, while the lower unit is month-to-month, giving you flexibility to adjust rents or reposition the asset. This is the kind of property investors want: stable, performing, and easy to step into. Whether you’re scaling a portfolio or securing a solid standalone investment, this duplex checks the boxes—tenants in place, income on the books, and zero downtime. Opportunities like this don’t wait. Neither should you.

  16. 2026-03-01
    historical Contingent 733-char remark
    Show marketing remark (733 chars)

    Welcome to 1702 Lexington Ave in Lorain, Ohio—a fully occupied duplex that delivers immediate income from day one. Both units are leased at $850 per month, creating strong, predictable cash flow with built-in upside. The upper unit is locked in through August 2026, providing long-term stability, while the lower unit is month-to-month, giving you flexibility to adjust rents or reposition the asset. This is the kind of property investors want: stable, performing, and easy to step into. Whether you’re scaling a portfolio or securing a solid standalone investment, this duplex checks the boxes—tenants in place, income on the books, and zero downtime. Opportunities like this don’t wait. Neither should you.

  17. 2026-02-20
    status Active 733-char remark
    Show marketing remark (733 chars)

    Welcome to 1702 Lexington Ave in Lorain, Ohio—a fully occupied duplex that delivers immediate income from day one. Both units are leased at $850 per month, creating strong, predictable cash flow with built-in upside. The upper unit is locked in through August 2026, providing long-term stability, while the lower unit is month-to-month, giving you flexibility to adjust rents or reposition the asset. This is the kind of property investors want: stable, performing, and easy to step into. Whether you’re scaling a portfolio or securing a solid standalone investment, this duplex checks the boxes—tenants in place, income on the books, and zero downtime. Opportunities like this don’t wait. Neither should you.

  18. 2026-01-29
    historical Contingent 733-char remark
    Show marketing remark (733 chars)

    Welcome to 1702 Lexington Ave in Lorain, Ohio—a fully occupied duplex that delivers immediate income from day one. Both units are leased at $850 per month, creating strong, predictable cash flow with built-in upside. The upper unit is locked in through August 2026, providing long-term stability, while the lower unit is month-to-month, giving you flexibility to adjust rents or reposition the asset. This is the kind of property investors want: stable, performing, and easy to step into. Whether you’re scaling a portfolio or securing a solid standalone investment, this duplex checks the boxes—tenants in place, income on the books, and zero downtime. Opportunities like this don’t wait. Neither should you.

  19. 2026-01-22
    listed $130,000 Active 733-char remark
    Show marketing remark (733 chars)

    Welcome to 1702 Lexington Ave in Lorain, Ohio—a fully occupied duplex that delivers immediate income from day one. Both units are leased at $850 per month, creating strong, predictable cash flow with built-in upside. The upper unit is locked in through August 2026, providing long-term stability, while the lower unit is month-to-month, giving you flexibility to adjust rents or reposition the asset. This is the kind of property investors want: stable, performing, and easy to step into. Whether you’re scaling a portfolio or securing a solid standalone investment, this duplex checks the boxes—tenants in place, income on the books, and zero downtime. Opportunities like this don’t wait. Neither should you.

  20. 2008-06-15
    historical
  21. 2007-12-31
    historical
  22. 2007-12-05
    listed $65,000
  23. 2007-06-11
    listed $65,000
  24. 2005-12-07
    soldstatus $65,000
  25. 2005-12-07
    soldstatus $65,000
  26. 2005-06-16
    listed $69,900
  27. 2005-04-12
    historical
  28. 2004-10-12
    listed $69,900
  29. 2002-04-15
    soldstatus $34,000
  30. 2002-02-13
    historical
  31. 2001-12-10
    listed $36,500
  32. 1999-04-01
    soldstatus $50,000
  33. 1991-09-23
    historical
  34. 1991-03-23
    listed $35,000
  35. 1987-10-15
    soldstatus $18,000

ⓘ 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
$1,015 · $85/mo
Projected year-2 tax
$1,405 · $117/mo
Expected delta
+$389/yr (+$32/mo · 38.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 49% 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 2 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
$25,236
− Mortgage interest
−$6,442
− Property taxes
−$1,015
− Insurance
−$575
− Repairs & maintenance
−$2,019
− Management
−$2,019
− Depreciation
−$3,345
Taxable income
$9,821
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,357
After-tax cash flow
$8,753/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
Lorain City
NCES district ID
3904426
Math proficiency
13% ▼ -24.00%
Reading proficiency
26% ▼ -10.00%
Median HH income
$32,823
Composite
15.81/100
National rank
#9266
State rank
#633 of 656 in OH

Livability — Lorain

Score
67/100
State rank
#595
US rank
#10183

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lorain, OH
County
Lorain County · 219,437 people
City population
69,409
Metro
Cleveland-Elyria, OH
Population (ZIP)
28,282
Household income
$45,023
Rent vs Own
46.0% rent · 54.0% own
Severe rent burden
1423.0

Population outlook (Lorain County) Hauer SSP2

Today (2025)
314,924 people
By 2030
317,546 · +0.8%
By 2040
317,962 · +1.0%
By 2050
312,872 · -0.7%
By 2075
301,806 · -4.2%
By 2100
278,271 · -11.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 49% Hispanic / Latino 24% Black 21% Two or more races 16%
Hispanic origin (detail)
Mexican 5% Puerto Rican 17%
Common ancestry
Romanian 6% Lithuanian 1% Iranian 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
84% English-only · Spanish 14%

Political lean MEDSL · Lorain

2024 margin
Lean R (+5.7) · D 46.7% · R 52.4%
2008→2024 swing
-23.6pp toward R · 2008: 17.9pp · 2024: -5.7pp
All cycles
2024: R+5.7 2020: R+2.5 2016: R+0.3 2012: D+14.4 2008: D+17.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.23%
Current HPI
186.9657
Rent YoY
▲ 4.09%
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

+594.4% since first listed
22 events — show timeline
  • 2026-04-23 Price Changed $125,000 MLSNOW
  • 2026-03-12 Relisted MLSNOW
  • 2026-03-01 Contingent MLSNOW
  • 2026-02-20 Relisted MLSNOW
  • 2026-01-29 Contingent MLSNOW
  • 2026-01-22 Listed $130,000 MLSNOW
  • 2008-06-15 Listing Removed MLSNOW
  • 2007-12-31 Listing Removed MLSNOW
  • 2007-12-05 Listed $65,000 MLSNOW
  • 2007-06-11 Listed $65,000 MLSNOW
  • 2005-12-07 Sold (Public Records) $65,000 Public Records
  • 2005-12-07 Sold (MLS) $65,000 MLSNOW
  • 2005-06-16 Listed $69,900 MLSNOW
  • 2005-04-12 Listing Removed MLSNOW
  • 2004-10-12 Listed $69,900 MLSNOW
  • 2002-04-15 Sold (MLS) $34,000 MLSNOW
  • 2002-02-13 Listing Removed MLSNOW
  • 2001-12-10 Listed $36,500 MLSNOW
  • 1999-04-01 Sold (Public Records) $50,000 Public Records
  • 1991-09-23 Listing Removed MLSNOW
  • 1991-03-23 Listed $35,000 MLSNOW
  • 1987-10-15 Sold (Public Records) $18,000 Public Records

Property tax history

+4.5%/yr

Latest (2025): $1,015 · -4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…