CashFlowRE
Sign in Sign up
10338 Electric Blvd
A- Composite 80.58
Why this score? — see what drove the A- 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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +6.6/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$195,000

10338 Electric Blvd · Northfield, OH 44067
3 bd · 1.5 ba · 1,467 sqft · SingleFamily public records · 4 Days on market
Built 1959 0.32 ac lot $133/sqft · 20% below area Est $242k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 10338 Electric Blvd, a residence that has been recently refreshed throughout with a fresh interior paint application and new flooring. The kitchen features an accent backsplash and contains stainless steel appliances, providing a modern and functional area. An accessible patio extends from the home, creating an outdoor space for various uses. This property presents a perfect blend of style and practicality for daily living. . Included 100-Day Home Warranty with buyer activation

Key facts

  • Accessible patio
  • New flooring
  • Fresh interior paint

Tags

FRESH INTERIOR PAINTNEW FLOORINGACCENT BACKSPLASHSTAINLESS STEEL APPLIANCESACCESSIBLE PATIO

Property features AI

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: 2-story property; Above-grade finished area reported as 1,467 (owner reported)
  • Construction: Brick and vinyl siding exterior; Asphalt roof; Slab foundation; Built year per public records
  • Exterior features: Corner lot

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Central air conditioning; Forced-air heating
  • Interior features: Updated/remodeled condition; 7 total rooms
  • Laundry & utility: In-unit laundry

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/1.5-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $999 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $195k).
  • Cap rate 12.4% vs local median 5.2% in Northfield — 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 79/100 on livability (#143 in OH, #2,208 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, cost of living A+; Watch: amenities F, commute F.
  • Nordonia Hills City (suburban): math 72% / reading 79% proficiency, ranked #71 of 656 in OH (top 11%) — strong family-tenant draw, lease renewals of 3-5y typical; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: 69 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($89k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $55k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 12 sale attempts since 7y 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.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $195,000

Questions for the listing agent

  1. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.56%
Cap rate
12.44%
Cash-on-cash
21.95%
DSCR
1.98
GRM
5.3

CMA / ARV

ARV (median comp)
$242,458
List price
$195,000
Delta
-19.57%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10338 Electric Blvd 0.00mi 3/1.5 1,467 (0%) 1mo $206,500 $141 100
256 Monroe Dr 0.38mi 3/1.5 1,393 (-5%) 3mo $188,500 $135 71
93 Fell Ave 0.34mi 3/2.0 1,352 (-8%) 0mo $280,000 $207 69
9207 N Plaza Dr 0.47mi 3/1.0 1,440 (-2%) 7mo $228,000 $158 67
120 Fell Ave 0.30mi 4/2.0 (+1) 1,400 (-5%) 10mo $250,000 $179 63
264 Kennedy Blvd 0.45mi 3/1.5 1,560 (+6%) 14mo $265,000 $170 57
66 Vincent Ave 0.64mi 3/2.0 1,361 (-7%) 1mo $307,000 $226 55
233 May Ave 0.28mi 3/2.0 1,248 (-15%) 10mo $285,000 $228 51
9097 Milford Dr 0.57mi 4/2.0 (+1) 1,544 (+5%) 8mo $250,000 $162 51
380 Dartmouth Trl 0.59mi 2/2.5 (-1) 1,544 (+5%) 6mo $317,500 $206 49
415 Woodside Dr 0.63mi 2/2.0 (-1) 1,570 (+7%) 10mo $320,000 $204 43
394 Houghton Rd #16 0.67mi 2/2.5 (-1) 1,535 (+5%) 14mo $271,000 $177 40

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
14.7%
Equity multiple
1.59×
Total profit
$32,085
Equity at exit
$29,075
10-year hold
IRR
23.4%
Equity multiple
3.02×
Total profit
$110,168
Equity at exit
$16,860

Cash invested: $54,600 (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 44067

Active inventory
69
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$3,044 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$303 /mo · $3,631/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$639
Net cashflow
$999

Break-even live

Break-even rent $1,780
Max offer price $195,000
Occupancy floor 62%

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
$48,750
Closing costs
$5,850
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 Eaton Ridge Dr Northfield, OH 1.0–2.0 1.0–2.0 956 $1,679 $1.76 1d 6 0.19mi
185 Heights Ave Unit 1496098P Northfield, OH 4.0 2.0 1603 $6,547 $4.08 1d 1 0.67mi

Listing history 39 events

  1. 2026-05-08
    status Pending 493-char remark
  2. 2026-05-04
    listed $195,000 Active 493-char remark
  3. 2026-04-16
    soldstatus $195,000
  4. 2025-07-16
    historical
  5. 2025-07-13
    status Active
  6. 2025-07-03
    status Pending
  7. 2025-06-30
    listed $200,000 Active
  8. 2024-11-04
    listed $225,000 Active
  9. 2021-08-25
    soldstatus $160,000 Closed
  10. 2021-06-05
    status Pending
  11. 2021-05-19
    historical Contingent
  12. 2021-05-14
    status Active
  13. 2021-03-27
    status Active
  14. 2021-02-26
    status Pending
  15. 2021-02-12
    historical Contingent
  16. 2021-02-01
    price $150,000
  17. 2021-01-07
    price $157,500
  18. 2020-12-11
    listed $165,000 Active
  19. 2020-12-05
    historical $165,000
  20. 2020-03-31
    soldstatus $51,000 Closed
  21. 2020-03-24
    status Pending
  22. 2020-03-13
    price $54,900
  23. 2020-02-06
    price $59,900
  24. 2020-01-29
    status Active
  25. 2020-01-28
    status Pending
  26. 2019-12-19
    price $64,900
  27. 2019-11-18
    status Active
  28. 2019-11-18
    price $69,900
  29. 2019-11-13
    status Pending
  30. 2019-11-13
    status Active
  31. 2019-10-22
    status Pending
  32. 2019-09-24
    price $74,900
  33. 2019-09-20
    status Active
  34. 2019-09-04
    status Pending
  35. 2019-08-12
    price $78,000
  36. 2019-07-09
    price $82,500
  37. 2019-06-10
    price $89,900
  38. 2019-05-10
    listed $94,900 Active
  39. 2019-02-21
    soldstatus $72,000

ⓘ 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
$3,631 · $303/mo
Projected year-2 tax
$3,631 · $303/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$36,532
− Mortgage interest
−$10,923
− Property taxes
−$3,631
− Insurance
−$975
− Repairs & maintenance
−$2,923
− Management
−$2,923
− Depreciation
−$5,673
Taxable income
$9,485
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,276
After-tax cash flow
$9,707/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
Nordonia Hills City
NCES district ID
3905004
Math proficiency
72% ▼ -9.00%
Reading proficiency
79% ▼ -3.00%
Median HH income
$74,658
Composite
66.26/100
National rank
#428
State rank
#71 of 656 in OH

Livability — Northfield

Score
79/100
State rank
#143
US rank
#2208

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Northfield, OH
County
Summit · 539,389 people
Metro
Akron, OH
Population (ZIP)
19,917
Household income
$89,082
Rent vs Own
13.8% rent · 86.2% own
Severe rent burden
13.4

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% Black 6% Two or more races 4% Asian 3% Hispanic / Latino 2%
Common ancestry
Romanian 14% Slovak 3% Lithuanian 1%
Foreign-born
6% · Canada, China
Languages at home
94% English-only · Other Indo-European 2% Chinese 1% Spanish 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
▼ -112.75%
Current HPI
198.7729
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

+186.8% since first listed
40 events — show timeline
  • 2026-06-02 Sold (MLS) $206,500 MLSNOW
  • 2026-05-08 Pending MLSNOW
  • 2026-05-04 Listed $195,000 MLSNOW
  • 2026-04-16 Sold (Public Records) $195,000 Public Records
  • 2025-07-16 Listing Removed MLSNOW
  • 2025-07-13 Relisted MLSNOW
  • 2025-07-03 Pending MLSNOW
  • 2025-06-30 Listed $200,000 MLSNOW
  • 2024-11-04 Listed $225,000 MLSNOW
  • 2021-08-25 Sold (MLS) $160,000 MLSNOW
  • 2021-06-05 Pending MLSNOW
  • 2021-05-19 Contingent MLSNOW
  • 2021-05-14 Relisted MLSNOW
  • 2021-03-27 Relisted MLSNOW
  • 2021-02-26 Pending MLSNOW
  • 2021-02-12 Contingent MLSNOW
  • 2021-02-01 Price Changed $150,000 MLSNOW
  • 2021-01-07 Price Changed $157,500 MLSNOW
  • 2020-12-11 Listed $165,000 MLSNOW
  • 2020-12-05 Coming Soon $165,000 MLSNOW
  • 2020-03-31 Sold (MLS) $51,000 MLSNOW
  • 2020-03-24 Pending MLSNOW
  • 2020-03-13 Price Changed $54,900 MLSNOW
  • 2020-02-06 Price Changed $59,900 MLSNOW
  • 2020-01-29 Relisted MLSNOW
  • 2020-01-28 Pending MLSNOW
  • 2019-12-19 Price Changed $64,900 MLSNOW
  • 2019-11-18 Relisted MLSNOW
  • 2019-11-18 Price Changed $69,900 MLSNOW
  • 2019-11-13 Pending MLSNOW
  • 2019-11-13 Relisted MLSNOW
  • 2019-10-22 Pending MLSNOW
  • 2019-09-24 Price Changed $74,900 MLSNOW
  • 2019-09-20 Relisted MLSNOW
  • 2019-09-04 Pending MLSNOW
  • 2019-08-12 Price Changed $78,000 MLSNOW
  • 2019-07-09 Price Changed $82,500 MLSNOW
  • 2019-06-10 Price Changed $89,900 MLSNOW
  • 2019-05-10 Listed $94,900 MLSNOW
  • 2019-02-21 Sold (Public Records) $72,000 Public Records

Property tax history

+6.8%/yr

Latest (2025): $3,631 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…