5355 Coventry Park Ln · Medina, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 2/10 · Minimal
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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).
- ARV discount +15.0/15.0
- Cash flow +6.3/30.0
- Schools +6.3/10.0
- Livability +3.8/5.0
- Rent growth +3.5/5.0
- Condition / age +2.5/5.0
- 1% rule +1.5/10.0
- DSCR +0.6/10.0
- Appreciation +0.0/10.0
$310,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Wide open floor plan with views of the Gas Fireplace. Kitchen hosts a raised Wrap-around Bar. Fenced private Patio. Expansive Master Bedroom with Master Bath that includes a separate Shower, extra large Jetted Tub, and a large L-shaped Walk-in Closet. The other 2 bedrooms are down the hall and have their own Full Bath. The Washer/Dryer space is neatly tucked away in the upstairs Hall. The full Basement is plumbed for a full bath. Newer Furnace Motor and X-Large Capacity Hot Water Tank.
Key facts
- Fenced private patio
- Washer dryer space
- Gas fireplace
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath single-family listed at $310k.
Deal economics
- At list price, monthly cash flow is $-546 ($-7k/yr) — negative.
- To cash-flow at today's rent, offer at most $214k (31.1% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $201k (35.2% below list).
- Recommended offer: $201k (35.2% below list) — sets the bar for 1% rule.
- Cap rate 4.2% vs local median 2.9% in Medina — 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 (#209 in OH, #3,302 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
- Medina City SD (suburban): math 70% / reading 74% proficiency, ranked #115 of 656 in OH (top 18%) — strong family-tenant draw, lease renewals of 3-5y typical; only 16% free/reduced lunch — higher-income household profile.
- Zoned schools: Sidney Fenn Elementary School (math 77% / reading 77%, grade A, #221 of 1,584 statewide, top 16%, 404 students, 20% FRL); Claggett Middle School (math 64% / reading 69%, grade A-, #172 of 654 statewide, top 27%, 713 students, 22% FRL); Medina High School (math 57% / reading 77%, grade B, #137 of 781 statewide, top 19%, 1,998 students, 14% FRL) — zoned schools at 19% FRL track the district average.
- Market conditions: Rents rising fast (+4.2%/yr); 369 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 471 units permitted in Medina County in 2024 (0 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 $9k of value loss. Plan a longer hold.
Negotiation context
- It's been on market 300 days — a 12% lower offer ($273k) is reasonable based on typical stale-listing flexibility.
- 8 sale attempts since 8y ago; this cycle's ask is 5% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Questions for the listing agent
- 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?
- It's been on market 300 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.65% ✗
- Cap rate
- 4.18%
- Cash-on-cash
- -7.55%
- DSCR
- 0.66
- GRM
- 12.9
CMA / ARV
- ARV (median comp)
- $400,473
- List price
- $310,000
- Delta
- -22.59%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2821 Grayson Dr | 0.45mi | 4/3.0 (+1) | 1,776 (+9%) | 1mo | $631,055 | $355 | 56 |
| 5655 Lauren Oval | 0.74mi | 3/2.0 | 1,586 (-2%) | 11mo | $317,500 | $200 | 50 |
| 3272 E Smith Rd | 0.68mi | 3/3.0 | 1,710 (+5%) | 19mo | $400,000 | $234 | 42 |
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 · 4.16% rent growth · sell at horizon
- IRR
- -28.2%
- Equity multiple
- 0.05×
- Total profit
- $-82,597
- Equity at exit
- $46,222
- IRR
- -23.3%
- Equity multiple
- -0.23×
- Total profit
- $-106,615
- Equity at exit
- $26,803
Cash invested: $86,800 (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
ZIP-level market 44256
- Rents YoY
- 4.2%
- Active inventory
- 369
- Price-to-rent
- 12.9×
Monthly cashflow live
- Estimated rent
- $2,010 medium interval (Pro) →
- Mortgage (P&I)
- −$1,626
- Tax from tax record
- −$229 /mo · $2,745/yr
- Insurance
- −$129
- HOA
- −$150
- Vacancy / Maint / Mgmt
- −$422
- Net cashflow
- $-546
Break-even live
Sensitivity live
| Price | -10% $-370 | -5% $-458 | +0% $-546 | +5% $-634 | +10% $-721 |
|---|---|---|---|---|---|
| Rent | -10% $-705 | -5% $-625 | +0% $-546 | +5% $-466 | +10% $-387 |
| Rate | -1.0pp $-390 | -0.5pp $-467 | base $-546 | +0.5pp $-626 | +1.0pp $-708 |
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
- $77,500
- Closing costs
- $9,300
- 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 3 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2948 Stonebrooke Ln Medina, OH | 2.0 | 2.0 | 1235 | $1,798 | $1.46 | 3d | 10 | 0.07mi |
| 4004 E Normandy Park Dr Medina, OH | 1.0–2.0 | 1.0–2.0 | 982 | $1,658 | $1.69 | 3d | 15 | 0.48mi |
| 5514 Hideaway Dr Unit 44 Medina, OH | 3.0 | 3.0 | 2103 | $2,175 | $1.03 | 45d | 1 | 0.55mi |
HOA detail
- Monthly dues
- $150 · $1,800/yr
- Likely covers
- watergas
Listing history 38 events
-
2026-06-21days on market $310,000 Active 300 DOM
-
2026-06-18days on market $310,000 Active 297 DOM
-
2026-06-17days on market $310,000 Active 296 DOM
-
2026-06-16days on market $310,000 Active 295 DOM
-
2026-06-15days on market $310,000 Active 294 DOM
-
2026-06-13days on market $310,000 Active 292 DOM
-
2026-06-13days on market $310,000 Active 291 DOM
-
2026-06-09days on market $310,000 Active 288 DOM
-
2026-06-08days on market $310,000 Active 287 DOM
-
2026-06-07days on market $310,000 Active 286 DOM
-
2026-06-03days on market $310,000 Active 282 DOM
-
2026-06-02days on market $310,000 Active 281 DOM
-
2026-06-01days on market $310,000 Active 280 DOM
-
2026-05-31days on market $310,000 Active 279 DOM
-
2026-05-04status Active 490-char remark
Show marketing remark (490 chars)
Wide open floor plan with views of the Gas Fireplace. Kitchen hosts a raised Wrap-around Bar. Fenced private Patio. Expansive Master Bedroom with Master Bath that includes a separate Shower, extra large Jetted Tub, and a large L-shaped Walk-in Closet. The other 2 bedrooms are down the hall and have their own Full Bath. The Washer/Dryer space is neatly tucked away in the upstairs Hall. The full Basement is plumbed for a full bath. Newer Furnace Motor and X-Large Capacity Hot Water Tank.
-
2026-05-04price $310,000 490-char remark
Show marketing remark (490 chars)
Wide open floor plan with views of the Gas Fireplace. Kitchen hosts a raised Wrap-around Bar. Fenced private Patio. Expansive Master Bedroom with Master Bath that includes a separate Shower, extra large Jetted Tub, and a large L-shaped Walk-in Closet. The other 2 bedrooms are down the hall and have their own Full Bath. The Washer/Dryer space is neatly tucked away in the upstairs Hall. The full Basement is plumbed for a full bath. Newer Furnace Motor and X-Large Capacity Hot Water Tank.
-
2026-03-02historical Contingent 490-char remark
Show marketing remark (490 chars)
Wide open floor plan with views of the Gas Fireplace. Kitchen hosts a raised Wrap-around Bar. Fenced private Patio. Expansive Master Bedroom with Master Bath that includes a separate Shower, extra large Jetted Tub, and a large L-shaped Walk-in Closet. The other 2 bedrooms are down the hall and have their own Full Bath. The Washer/Dryer space is neatly tucked away in the upstairs Hall. The full Basement is plumbed for a full bath. Newer Furnace Motor and X-Large Capacity Hot Water Tank.
-
2026-03-02status Pending 490-char remark
Show marketing remark (490 chars)
Wide open floor plan with views of the Gas Fireplace. Kitchen hosts a raised Wrap-around Bar. Fenced private Patio. Expansive Master Bedroom with Master Bath that includes a separate Shower, extra large Jetted Tub, and a large L-shaped Walk-in Closet. The other 2 bedrooms are down the hall and have their own Full Bath. The Washer/Dryer space is neatly tucked away in the upstairs Hall. The full Basement is plumbed for a full bath. Newer Furnace Motor and X-Large Capacity Hot Water Tank.
-
2026-02-02price $274,900 490-char remark
Show marketing remark (490 chars)
Wide open floor plan with views of the Gas Fireplace. Kitchen hosts a raised Wrap-around Bar. Fenced private Patio. Expansive Master Bedroom with Master Bath that includes a separate Shower, extra large Jetted Tub, and a large L-shaped Walk-in Closet. The other 2 bedrooms are down the hall and have their own Full Bath. The Washer/Dryer space is neatly tucked away in the upstairs Hall. The full Basement is plumbed for a full bath. Newer Furnace Motor and X-Large Capacity Hot Water Tank.
-
2025-11-18price $284,900 490-char remark
Show marketing remark (490 chars)
Wide open floor plan with views of the Gas Fireplace. Kitchen hosts a raised Wrap-around Bar. Fenced private Patio. Expansive Master Bedroom with Master Bath that includes a separate Shower, extra large Jetted Tub, and a large L-shaped Walk-in Closet. The other 2 bedrooms are down the hall and have their own Full Bath. The Washer/Dryer space is neatly tucked away in the upstairs Hall. The full Basement is plumbed for a full bath. Newer Furnace Motor and X-Large Capacity Hot Water Tank.
-
2025-08-25$295,000 Active 490-char remark
Show marketing remark (490 chars)
Wide open floor plan with views of the Gas Fireplace. Kitchen hosts a raised Wrap-around Bar. Fenced private Patio. Expansive Master Bedroom with Master Bath that includes a separate Shower, extra large Jetted Tub, and a large L-shaped Walk-in Closet. The other 2 bedrooms are down the hall and have their own Full Bath. The Washer/Dryer space is neatly tucked away in the upstairs Hall. The full Basement is plumbed for a full bath. Newer Furnace Motor and X-Large Capacity Hot Water Tank.
-
2025-07-09historical
-
2025-05-29price $289,000
-
2025-05-14price $295,000
-
2025-05-05price $299,000
-
2025-04-22$305,000 Active
-
2025-04-01historical
-
2025-03-18status Active
-
2025-03-18price $300,000
-
2025-01-17price $320,000
-
2025-01-11price $299,000
-
2024-12-13$320,000 Active
-
2024-12-02historical
-
2024-11-24$300,000 Active
-
2024-11-19historical
-
2024-11-17$300,000 Active
-
2018-07-23historical
-
2018-06-10$199,000 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
- $2,745 · $229/mo
- Projected year-2 tax
- $3,791 · $316/mo
- Expected delta
- +$1,045/yr (+$87/mo · 38.1%)
ⓘ 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 3/10 Moderate
- Heat 2/10 Low 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
- $24,119
- − Mortgage interest
- −$17,365
- − Property taxes
- −$2,745
- − Insurance
- −$1,550
- − Repairs & maintenance
- −$1,930
- − Management
- −$1,930
- − HOA
- −$1,800
- − Depreciation
- −$9,018
- Taxable loss
- −$12,219
- Est. tax savings @ 24.0%
- +$2,932
- After-tax cash flow
- $-3,617/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
- Medina City SD
- NCES district ID
- 3904438
- Math proficiency
- 70% ▼ -8.00%
- Reading proficiency
- 74% ▼ -4.00%
- Median HH income
- $69,725
- Composite
- 62.9/100
- National rank
- #661
- State rank
- #115 of 656 in OH
Livability — Medina
- Score
- 76/100
- State rank
- #209
- US rank
- #3302
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Medina County · 145,517 people
- City population
- 64,924
- Metro
- Cleveland-Elyria, OH
- Population (ZIP)
- 64,924
- Household income
- $99,923
- Rent vs Own
- Severe rent burden
- 919.0
Population outlook (Medina County) Hauer SSP2
- Today (2025)
- 185,249 people
- By 2030
- 188,174 · +1.6%
- By 2040
- 190,350 · +2.8%
- By 2050
- 187,283 · +1.1%
- By 2075
- 177,108 · -4.4%
- By 2100
- 151,304 · -18.3%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (90%)
- Race & ethnicity
- White 90% Two or more races 5% Hispanic / Latino 3% Black 2%
- Common ancestry
- Romanian 9% Italian 2% Lithuanian 2%
- Foreign-born
- 3% · Canada
- Languages at home
- 96% English-only · Spanish 2% Russian/Polish/Slavic 1% Other Indo-European 1%
Political lean MEDSL · Medina
- 2024 margin
- Strong R (+24.8) · D 37.2% · R 62.0%
- 2008→2024 swing
- -16.8pp toward R · 2008: -8.0pp · 2024: -24.8pp
- All cycles
- 2024: R+24.8 2020: R+23.4 2016: R+24.9 2012: R+13.1 2008: R+8.0
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -191.25%
- Current HPI
- 257.2597
- Rent YoY
- ▲ 4.16%
- Metro
- Cleveland-Elyria, OH
- State GDP YoY
- ▲ 1.98%
- F500 in state
- 48
Industry mix (Fortune 500 HQ in OH)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+55.8% since first listed24 events — show timeline
- 2026-05-04 Relisted — MLSNOW
- 2026-05-04 Price Changed $310,000 MLSNOW
- 2026-03-02 Contingent — MLSNOW
- 2026-03-02 Pending — MLSNOW
- 2026-02-02 Price Changed $274,900 MLSNOW
- 2025-11-18 Price Changed $284,900 MLSNOW
- 2025-08-25 Listed $295,000 MLSNOW
- 2025-07-09 Listing Removed — MLSNOW
- 2025-05-29 Price Changed $289,000 MLSNOW
- 2025-05-14 Price Changed $295,000 MLSNOW
- 2025-05-05 Price Changed $299,000 MLSNOW
- 2025-04-22 Listed $305,000 MLSNOW
- 2025-04-01 Listing Removed — MLSNOW
- 2025-03-18 Relisted — MLSNOW
- 2025-03-18 Price Changed $300,000 MLSNOW
- 2025-01-17 Price Changed $320,000 MLSNOW
- 2025-01-11 Price Changed $299,000 MLSNOW
- 2024-12-13 Listed $320,000 MLSNOW
- 2024-12-02 Listing Removed — MLSNOW
- 2024-11-24 Listed $300,000 MLSNOW
- 2024-11-19 Listing Removed — MLSNOW
- 2024-11-17 Listed $300,000 MLSNOW
- 2018-07-23 Listing Removed — MLSNOW
- 2018-06-10 Listed $199,000 MLSNOW
Property tax history
-0.7%/yrLatest (2025): $2,745 · -12.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…