CashFlowRE
Sign in Sign up
9005 Ansonia Ave
D+ Composite 47.34
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 +19.3/30.0
  • DSCR +6.1/10.0
  • 1% rule +5.5/10.0
  • ARV discount +4.4/15.0
  • Livability +4.0/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$209,900

9005 Ansonia Ave · Brooklyn, OH 44144
3 bd · 1.0 ba · 1,251 sqft · SingleFamily public records · 40 Days on market
Built 1952 4,713 sqft lot $168/sqft · 7% above area Est $196k · 7% over

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

Listing remarks MLS

Welcome to 9005 Ansonia Ave in Brooklyn, Ohio. Reach out to our office to arrange a showing or submit an offer today. This property is equipped with everything you need as a buyer from the start. For your peace of mind, the sellers have provided and completed a general home inspection report from a leading inspection company in Northeast Ohio, ensuring that you feel secure even before making an offer, along with a WDI inspection report and an environmental assessment report. Many other listings do not offer this level of transparency, especially since buyers typically need to enter into a contract and pay for their own inspections. This property comes with all the necessary information to help you make a confident decision and submit a fair offer right away. Additionally, the seller has supplied a detailed list of all improvements made to the property, and a two-year home warranty is also available for the buyer. All the information you need to make a well-informed choice is readily available. If you're in search of an exceptional home, please reach out to our office today to schedule a showing or submit your offer.

Key facts

  • 4,713 sq ft lot
  • 2 garage spots
  • Built 1952

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/1.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $231 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $210k).
  • Recommended offer: $204k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 4.5% in Brooklyn — 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 80/100 on livability (#132 in OH, #1,880 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety B; Watch: employment C-.
  • Brooklyn City (suburban): math 26% / reading 45% proficiency, ranked #560 of 656 in OH (top 85%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Brooklyn Intermediate School (math 29% / reading 46%, grade F, #1,083 of 1,584 statewide, top 69%, 650 students, 0% FRL); Brooklyn High School (math 22% / reading 44%, grade F, #603 of 781 statewide, top 77%, 515 students, 59% FRL) — zoned schools average 29% FRL vs 45% district-wide (16 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 35 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 1,441 units permitted in Cuyahoga County in 2024 (700 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($60k/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.
  • Cuyahoga County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($204k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 8y ago; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $203,603 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — 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 B-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
1.05%
Cap rate
7.61%
Cash-on-cash
4.72%
DSCR
1.21
GRM
7.9

CMA / ARV

ARV (median comp)
$196,326
List price
$209,900
Delta
6.91%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9005 Ansonia Ave 0.00mi 3/2.0 1,251 (0%) 1mo $200,000 $160 95
8804 Behrwald Ave 0.15mi 3/1.5 1,240 (-1%) 1mo $132,000 $106 89
8913 Beech Ave 0.11mi 3/1.0 1,152 (-8%) 3mo $170,000 $148 79
8927 Torrance Ave 0.11mi 3/2.0 1,175 (-6%) 3mo $197,000 $168 78
9410 Beech Ave 0.17mi 3/1.0 1,131 (-10%) 2mo $200,000 $177 75
8800 Behrwald Ave 0.16mi 3/1.0 1,104 (-12%) 1mo $190,000 $172 72
4716 Forest Edge Dr 0.44mi 3/1.5 1,290 (+3%) 2mo $255,000 $198 71
7427 Wefel Ave 0.58mi 3/2.0 1,245 (-0%) 2mo $232,500 $187 67
4223 Brookway Ave 0.54mi 3/1.0 1,326 (+6%) 3mo $229,900 $173 62
4736 Deborah Lynn Dr 0.68mi 3/1.5 1,189 (-5%) 2mo $250,000 $210 56
4248 Brookway Ln 0.49mi 3/2.0 1,128 (-10%) 1mo $188,000 $167 56
7416 Wefel Ave 0.61mi 3/1.0 1,138 (-9%) 1mo $222,000 $195 56

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
-8.9%
Equity multiple
0.67×
Total profit
$-19,217
Equity at exit
$31,297
10-year hold
IRR
0.6%
Equity multiple
1.04×
Total profit
$2,525
Equity at exit
$18,148

Cash invested: $58,772 (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 44144

Active inventory
35
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$2,213 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$329 /mo · $3,947/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$465
Net cashflow
$231

Break-even live

Break-even rent $1,920
Max offer price $209,900
Occupancy floor 85%

Sensitivity live

Price -10% $350 -5% $291 +0% $231 +5% $172 +10% $112
Rent -10% $56 -5% $144 +0% $231 +5% $319 +10% $406
Rate -1.0pp $337 -0.5pp $285 base $231 +0.5pp $177 +1.0pp $121

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
$52,475
Closing costs
$6,297
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
4606 Roadoan Rd Unit 1496094P Brooklyn, OH 2.0 1.5 1065 $3,537 $3.32 16d 1 0.32mi
4000 Westbrook Dr Cleveland, OH 1.0–2.0 1.0–2.0 882 $1,103 $1.25 3d 1 0.56mi
6227 Traymore Ave Cleveland, OH 3.0 2.0 1221 $1,575 $1.29 3d 1 0.96mi

Listing history 26 events

  1. 2026-05-11
    status Pending 1133-char remark
    Show marketing remark (1133 chars)

    Welcome to 9005 Ansonia Ave in Brooklyn, Ohio. Reach out to our office to arrange a showing or submit an offer today. This property is equipped with everything you need as a buyer from the start. For your peace of mind, the sellers have provided and completed a general home inspection report from a leading inspection company in Northeast Ohio, ensuring that you feel secure even before making an offer, along with a WDI inspection report and an environmental assessment report. Many other listings do not offer this level of transparency, especially since buyers typically need to enter into a contract and pay for their own inspections. This property comes with all the necessary information to help you make a confident decision and submit a fair offer right away. Additionally, the seller has supplied a detailed list of all improvements made to the property, and a two-year home warranty is also available for the buyer. All the information you need to make a well-informed choice is readily available. If you're in search of an exceptional home, please reach out to our office today to schedule a showing or submit your offer.

  2. 2026-04-21
    price $209,900 1133-char remark
    Show marketing remark (1133 chars)

    Welcome to 9005 Ansonia Ave in Brooklyn, Ohio. Reach out to our office to arrange a showing or submit an offer today. This property is equipped with everything you need as a buyer from the start. For your peace of mind, the sellers have provided and completed a general home inspection report from a leading inspection company in Northeast Ohio, ensuring that you feel secure even before making an offer, along with a WDI inspection report and an environmental assessment report. Many other listings do not offer this level of transparency, especially since buyers typically need to enter into a contract and pay for their own inspections. This property comes with all the necessary information to help you make a confident decision and submit a fair offer right away. Additionally, the seller has supplied a detailed list of all improvements made to the property, and a two-year home warranty is also available for the buyer. All the information you need to make a well-informed choice is readily available. If you're in search of an exceptional home, please reach out to our office today to schedule a showing or submit your offer.

  3. 2026-04-01
    historical
  4. 2026-03-31
    listed $225,000 Active 1133-char remark
    Show marketing remark (1133 chars)

    Welcome to 9005 Ansonia Ave in Brooklyn, Ohio. Reach out to our office to arrange a showing or submit an offer today. This property is equipped with everything you need as a buyer from the start. For your peace of mind, the sellers have provided and completed a general home inspection report from a leading inspection company in Northeast Ohio, ensuring that you feel secure even before making an offer, along with a WDI inspection report and an environmental assessment report. Many other listings do not offer this level of transparency, especially since buyers typically need to enter into a contract and pay for their own inspections. This property comes with all the necessary information to help you make a confident decision and submit a fair offer right away. Additionally, the seller has supplied a detailed list of all improvements made to the property, and a two-year home warranty is also available for the buyer. All the information you need to make a well-informed choice is readily available. If you're in search of an exceptional home, please reach out to our office today to schedule a showing or submit your offer.

  5. 2026-03-18
    price $216,000
  6. 2026-03-10
    listed $218,000 Active
  7. 2026-03-09
    historical
  8. 2026-01-30
    price $218,000
  9. 2026-01-15
    price $219,900
  10. 2025-12-10
    listed $225,000 Active
  11. 2025-12-03
    historical
  12. 2025-11-14
    status Active
  13. 2025-10-30
    price $215,000
  14. 2025-10-07
    price $217,000
  15. 2025-09-25
    price $218,000
  16. 2025-08-28
    listed $219,900 Active
  17. 2025-06-18
    soldstatus $212,000 Closed
  18. 2025-05-12
    status Pending
  19. 2025-04-29
    historical Contingent
  20. 2025-04-28
    price $219,900
  21. 2025-04-27
    listed $220,000 Active
  22. 2018-03-01
    soldstatus $117,000 Sold
  23. 2018-02-28
    soldstatus $117,000
  24. 2018-02-01
    status Pending
  25. 2018-01-17
    historical Contingent
  26. 2018-01-11
    listed $117,000 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
$3,947 · $329/mo
Projected year-2 tax
$3,947 · $329/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 3/10 Moderate 7 d/yr ≥95°F today · 17 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
$26,556
− Mortgage interest
−$11,758
− Property taxes
−$3,947
− Insurance
−$1,050
− Repairs & maintenance
−$2,124
− Management
−$2,124
− Depreciation
−$6,106
Taxable loss
−$553
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$133
After-tax cash flow
$2,907/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
Brooklyn City
NCES district ID
3904365
Math proficiency
26% ▼ -25.00%
Reading proficiency
45% ▼ -12.00%
Median HH income
$42,409
Composite
29.96/100
National rank
#6373
State rank
#560 of 656 in OH

Livability — Brooklyn

Score
80/100
State rank
#132
US rank
#1880

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Brooklyn, OH
County
Cuyahoga County · 1,090,369 people
City population
21,394
Metro
Cleveland-Elyria, OH
Population (ZIP)
21,394
Household income
$60,223
Rent vs Own
40.8% rent · 59.2% own
Severe rent burden
644.0

Population outlook (Cuyahoga County) Hauer SSP2

Today (2025)
1,244,621 people
By 2030
1,230,093 · -1.2%
By 2040
1,189,108 · -4.5%
By 2050
1,145,706 · -7.9%
By 2075
1,076,557 · -13.5%
By 2100
978,987 · -21.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 60% Hispanic / Latino 21% Two or more races 10% Black 9% Asian 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 14% Dominican 1%
Common ancestry
Romanian 7% Subsaharan African 2% Slovak 2%
Foreign-born
11% · Canada, India, South Korea
Languages at home
75% English-only · Spanish 14% Other Indo-European 4% Russian/Polish/Slavic 2%

Political lean MEDSL · Cuyahoga

2024 margin
Solid D (+31.5) · D 65.4% · R 33.9%
2008→2024 swing
-7.4pp toward R · 2008: 38.9pp · 2024: 31.5pp
All cycles
2024: D+31.5 2020: D+34.1 2016: D+35.0 2012: D+38.7 2008: D+38.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -143.16%
Current HPI
195.4778
Rent YoY
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

+79.4% since first listed
26 events — show timeline
  • 2026-05-11 Pending MLSNOW
  • 2026-04-21 Price Changed $209,900 MLSNOW
  • 2026-04-01 Listing Removed MLSNOW
  • 2026-03-31 Listed $225,000 MLSNOW
  • 2026-03-18 Price Changed $216,000 MLSNOW
  • 2026-03-10 Listed $218,000 MLSNOW
  • 2026-03-09 Listing Removed MLSNOW
  • 2026-01-30 Price Changed $218,000 MLSNOW
  • 2026-01-15 Price Changed $219,900 MLSNOW
  • 2025-12-10 Listed $225,000 MLSNOW
  • 2025-12-03 Listing Removed MLSNOW
  • 2025-11-14 Relisted MLSNOW
  • 2025-10-30 Price Changed $215,000 MLSNOW
  • 2025-10-07 Price Changed $217,000 MLSNOW
  • 2025-09-25 Price Changed $218,000 MLSNOW
  • 2025-08-28 Listed $219,900 MLSNOW
  • 2025-06-18 Sold (MLS) $212,000 MLSNOW
  • 2025-05-12 Pending MLSNOW
  • 2025-04-29 Contingent MLSNOW
  • 2025-04-28 Price Changed $219,900 MLSNOW
  • 2025-04-27 Listed $220,000 MLSNOW
  • 2018-03-01 Sold (MLS) $117,000 MLSNOW
  • 2018-02-28 Sold (Public Records) $117,000 Public Records
  • 2018-02-01 Pending MLSNOW
  • 2018-01-17 Contingent MLSNOW
  • 2018-01-11 Listed $117,000 MLSNOW

Property tax history

+5.2%/yr

Latest (2025): $3,947 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…