CashFlowRE
Sign in Sign up
5355 Coventry Park Ln
D- Composite 39.59
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

5355 Coventry Park Ln · Medina, OH 44256
3 bd · 2.5 ba · 1,627 sqft · SingleFamily public records · 300 Days on market
Built 2004 1,306 sqft lot $191/sqft · 23% below area Est $400k · 23% under $150/mo HOA · 7% of rent

🖨 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

GAS FIREPLACEFENCED PRIVATE PATIOSEPARATE SHOWEREXTRA LARGE JETTED TUBLARGE L-SHAPED WALK-IN CLOSETWASHER DRYER SPACE

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 $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.
Recommended offer $200,990 (35.2% 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. 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?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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 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

5-year hold
IRR
-28.2%
Equity multiple
0.05×
Total profit
$-82,597
Equity at exit
$46,222
10-year hold
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
3-day notice; Cleveland / Columbus have some habitability code enforcement; otherwise landlord-leaning.

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

Break-even rent $2,701
Max offer price $213,583
Occupancy floor

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $310,000 Active 300 DOM
  2. 2026-06-18
    days on market $310,000 Active 297 DOM
  3. 2026-06-17
    days on market $310,000 Active 296 DOM
  4. 2026-06-16
    days on market $310,000 Active 295 DOM
  5. 2026-06-15
    days on market $310,000 Active 294 DOM
  6. 2026-06-13
    days on market $310,000 Active 292 DOM
  7. 2026-06-13
    days on market $310,000 Active 291 DOM
  8. 2026-06-09
    days on market $310,000 Active 288 DOM
  9. 2026-06-08
    days on market $310,000 Active 287 DOM
  10. 2026-06-07
    days on market $310,000 Active 286 DOM
  11. 2026-06-03
    days on market $310,000 Active 282 DOM
  12. 2026-06-02
    days on market $310,000 Active 281 DOM
  13. 2026-06-01
    days on market $310,000 Active 280 DOM
  14. 2026-05-31
    days on market $310,000 Active 279 DOM
  15. 2026-05-04
    status 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.

  16. 2026-05-04
    price $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.

  17. 2026-03-02
    historical 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.

  18. 2026-03-02
    status 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.

  19. 2026-02-02
    price $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.

  20. 2025-11-18
    price $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.

  21. 2025-08-25
    listed $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.

  22. 2025-07-09
    historical
  23. 2025-05-29
    price $289,000
  24. 2025-05-14
    price $295,000
  25. 2025-05-05
    price $299,000
  26. 2025-04-22
    listed $305,000 Active
  27. 2025-04-01
    historical
  28. 2025-03-18
    status Active
  29. 2025-03-18
    price $300,000
  30. 2025-01-17
    price $320,000
  31. 2025-01-11
    price $299,000
  32. 2024-12-13
    listed $320,000 Active
  33. 2024-12-02
    historical
  34. 2024-11-24
    listed $300,000 Active
  35. 2024-11-19
    historical
  36. 2024-11-17
    listed $300,000 Active
  37. 2018-07-23
    historical
  38. 2018-06-10
    listed $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
combined federal + state — saved on this device
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

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

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
18.5% rent · 81.5% 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

Price history

+55.8% since first listed
24 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%/yr

Latest (2025): $2,745 · -12.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…