CashFlowRE
Sign in Sign up
515 Meredith Ln Unit 2A
C+ Composite 61.14
Why this score? — see what drove the C+ 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 +17.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +5.3/10.0
  • Schools +4.6/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,999

515 Meredith Ln Unit 2A · Cuyahoga Falls, OH 44223
1 bd · 1.0 ba · 658 sqft · Condo public records · 43 Days on market
Built 1981 $106/sqft · 24% below area Est $92k · 24% under $381/mo HOA · 33% of rent

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

Listing remarks MLS

Looking for a convenient floor plan that offers everything on one floor? This is it! Cute and cozy. this end unit offers a gorgeous view of the wooded ravine. Close to Cuyahoga Valley National Park. Covered porch leads to the front door. Walk into the spacious living room with a lovely stone, woodburning fireplace. Newer carpet throughout. A patio door in the master bedroom opens to a back deck. The bath has a window which is very uncommon in the complex. The kitchen boasts white cabinetry, range, refrigerator, dishwasher and wood parquetted flooring. There is a one car detached garage. Community pool. Convenient to the newer "Portage Crossing" area that features great shopping, dining and LA Fitness!

Key facts

  • Community pool
  • Private balcony
  • $381 HOA

Tags

PRIVATE BALCONYCOMMUNITY POOL

Property features AI

Finance

  • HOA & community: Homeowners association (Pine Mill Ridge Condo #1); Monthly association fee; Association fee covers management, insurance, grounds and structure maintenance, parking, pool(s), recreation facilities, roof, and snow removal

Exterior

  • Parking: Detached garage with electricity (1 garage space); Paved parking
  • Utilities: Public sewer; Well water
  • Home design: Single-story home; Entry level is 2
  • Construction: Cedar construction; Built (year per public records)
  • Exterior features: Deck; Private in-ground pool; Rolling slope and wooded lot; Has a view

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bedrooms: One main-level bedroom
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Baseboard heating; Wall/window cooling unit(s)
  • Interior features: Fireplace (1); Total of 3 rooms
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 1-bed/1.0-bath condo listed at $70k.

Deal economics

  • At list price, monthly cash flow is $48 ($577/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.1% vs local median 4.6% in Cuyahoga Falls — 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 83/100 on livability (#60 in OH, #870 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute F.
  • Woodridge Local (rural): math 49% / reading 59% proficiency, ranked #379 of 656 in OH (top 58%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 63 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 is only 16% of the median local income ($90k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k 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.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 34y ago; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $29k; list at $70k implies a 141% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 33% of rent.
Recommended offer $67,899 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 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
1.67%
Cap rate
7.12%
Cash-on-cash
2.94%
DSCR
1.13
GRM
5.0

CMA / ARV

ARV (median comp)
$91,813
List price
$69,999
Delta
-23.76%
Verdict
UNDERPRICED
Comps
13 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-11.2%
Equity multiple
0.59×
Total profit
$-8,025
Equity at exit
$10,437
10-year hold
IRR
-1.5%
Equity multiple
0.90×
Total profit
$-1,999
Equity at exit
$6,052

Cash invested: $19,600 (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 44223

Active inventory
63
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,169 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$98 /mo · $1,176/yr
Insurance
$29
HOA
$381
Vacancy / Maint / Mgmt
$245
Net cashflow
$48

Break-even live

Break-even rent $1,108
Max offer price $69,999
Occupancy floor 91%

Sensitivity live

Price -10% $88 -5% $68 +0% $48 +5% $28 +10% $8
Rent -10% $-44 -5% $2 +0% $48 +5% $94 +10% $140
Rate -1.0pp $83 -0.5pp $66 base $48 +0.5pp $30 +1.0pp $11

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
$17,500
Closing costs
$2,100
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
1553 Treetop Trl Akron, OH 1.0–3.0 1.0–2.0 962 $850 $0.88 13d 1 0.86mi
1761 E Waterford Ct Akron, OH 1.0–4.0 1.0–2.0 975 $1,155 $1.18 3d 8 0.98mi

HOA detail condo

Monthly dues
$381 · $4,572/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 41 events

  1. 2026-06-21
    days on market $69,999 Active 43 DOM
  2. 2026-06-18
    days on market $69,999 Active 40 DOM
  3. 2026-06-17
    days on market $69,999 Active 39 DOM
  4. 2026-06-16
    days on market $69,999 Active 38 DOM
  5. 2026-06-15
    days on market $69,999 Active 37 DOM
  6. 2026-06-14
    days on market $69,999 Active 35 DOM
  7. 2026-06-13
    days on market $69,999 Active 34 DOM
  8. 2026-06-10
    days on market $69,999 Active 32 DOM
  9. 2026-06-09
    days on market $69,999 Active 31 DOM
  10. 2026-06-08
    days on market $69,999 Active 30 DOM
  11. 2026-06-07
    days on market $69,999 Active 29 DOM
  12. 2026-06-03
    days on market $69,999 Active 25 DOM
  13. 2026-06-02
    days on market $69,999 Active 24 DOM
  14. 2026-06-01
    days on market $69,999 Active 23 DOM
  15. 2026-05-31
    days on market $69,999 Active 22 DOM
  16. 2026-05-31
    days on market $69,999 Active 21 DOM
  17. 2026-05-09
    listed $74,999 Active 376-char remark
  18. 2016-09-02
    soldstatus $29,000 Sold 720-char remark
    Show marketing remark (720 chars)

    Looking for a convenient floor plan that offers everything on one floor? This is it! Cute and cozy. this end unit offers a gorgeous view of the wooded ravine. Close to Cuyahoga Valley National Park. Covered porch leads to the front door. Walk into the spacious living room with a lovely stone, woodburning fireplace. Newer carpet throughout. A patio door in the master bedroom opens to a back deck. The bath has a window which is very uncommon in the complex. The kitchen boasts white cabinetry, range, refrigerator, dishwasher and wood parquetted flooring. There is a one car detached garage. Community pool. Convenient to the newer "Portage Crossing" area that features great shopping, dining and LA Fitness!

  19. 2016-09-02
    soldstatus $29,000
    Show marketing remark (720 chars)

    Looking for a convenient floor plan that offers everything on one floor? This is it! Cute and cozy. this end unit offers a gorgeous view of the wooded ravine. Close to Cuyahoga Valley National Park. Covered porch leads to the front door. Walk into the spacious living room with a lovely stone, woodburning fireplace. Newer carpet throughout. A patio door in the master bedroom opens to a back deck. The bath has a window which is very uncommon in the complex. The kitchen boasts white cabinetry, range, refrigerator, dishwasher and wood parquetted flooring. There is a one car detached garage. Community pool. Convenient to the newer "Portage Crossing" area that features great shopping, dining and LA Fitness!

  20. 2016-07-28
    status Pending 720-char remark
    Show marketing remark (720 chars)

    Looking for a convenient floor plan that offers everything on one floor? This is it! Cute and cozy. this end unit offers a gorgeous view of the wooded ravine. Close to Cuyahoga Valley National Park. Covered porch leads to the front door. Walk into the spacious living room with a lovely stone, woodburning fireplace. Newer carpet throughout. A patio door in the master bedroom opens to a back deck. The bath has a window which is very uncommon in the complex. The kitchen boasts white cabinetry, range, refrigerator, dishwasher and wood parquetted flooring. There is a one car detached garage. Community pool. Convenient to the newer "Portage Crossing" area that features great shopping, dining and LA Fitness!

  21. 2016-07-28
    historical 720-char remark
    Show marketing remark (720 chars)

    Looking for a convenient floor plan that offers everything on one floor? This is it! Cute and cozy. this end unit offers a gorgeous view of the wooded ravine. Close to Cuyahoga Valley National Park. Covered porch leads to the front door. Walk into the spacious living room with a lovely stone, woodburning fireplace. Newer carpet throughout. A patio door in the master bedroom opens to a back deck. The bath has a window which is very uncommon in the complex. The kitchen boasts white cabinetry, range, refrigerator, dishwasher and wood parquetted flooring. There is a one car detached garage. Community pool. Convenient to the newer "Portage Crossing" area that features great shopping, dining and LA Fitness!

  22. 2016-07-08
    price $29,900 720-char remark
    Show marketing remark (720 chars)

    Looking for a convenient floor plan that offers everything on one floor? This is it! Cute and cozy. this end unit offers a gorgeous view of the wooded ravine. Close to Cuyahoga Valley National Park. Covered porch leads to the front door. Walk into the spacious living room with a lovely stone, woodburning fireplace. Newer carpet throughout. A patio door in the master bedroom opens to a back deck. The bath has a window which is very uncommon in the complex. The kitchen boasts white cabinetry, range, refrigerator, dishwasher and wood parquetted flooring. There is a one car detached garage. Community pool. Convenient to the newer "Portage Crossing" area that features great shopping, dining and LA Fitness!

  23. 2016-05-25
    price $33,900 720-char remark
    Show marketing remark (720 chars)

    Looking for a convenient floor plan that offers everything on one floor? This is it! Cute and cozy. this end unit offers a gorgeous view of the wooded ravine. Close to Cuyahoga Valley National Park. Covered porch leads to the front door. Walk into the spacious living room with a lovely stone, woodburning fireplace. Newer carpet throughout. A patio door in the master bedroom opens to a back deck. The bath has a window which is very uncommon in the complex. The kitchen boasts white cabinetry, range, refrigerator, dishwasher and wood parquetted flooring. There is a one car detached garage. Community pool. Convenient to the newer "Portage Crossing" area that features great shopping, dining and LA Fitness!

  24. 2016-03-30
    price $39,900 720-char remark
    Show marketing remark (720 chars)

    Looking for a convenient floor plan that offers everything on one floor? This is it! Cute and cozy. this end unit offers a gorgeous view of the wooded ravine. Close to Cuyahoga Valley National Park. Covered porch leads to the front door. Walk into the spacious living room with a lovely stone, woodburning fireplace. Newer carpet throughout. A patio door in the master bedroom opens to a back deck. The bath has a window which is very uncommon in the complex. The kitchen boasts white cabinetry, range, refrigerator, dishwasher and wood parquetted flooring. There is a one car detached garage. Community pool. Convenient to the newer "Portage Crossing" area that features great shopping, dining and LA Fitness!

  25. 2016-03-04
    listed $43,900 Active 720-char remark
    Show marketing remark (720 chars)

    Looking for a convenient floor plan that offers everything on one floor? This is it! Cute and cozy. this end unit offers a gorgeous view of the wooded ravine. Close to Cuyahoga Valley National Park. Covered porch leads to the front door. Walk into the spacious living room with a lovely stone, woodburning fireplace. Newer carpet throughout. A patio door in the master bedroom opens to a back deck. The bath has a window which is very uncommon in the complex. The kitchen boasts white cabinetry, range, refrigerator, dishwasher and wood parquetted flooring. There is a one car detached garage. Community pool. Convenient to the newer "Portage Crossing" area that features great shopping, dining and LA Fitness!

  26. 2006-06-21
    soldstatus $67,000
    Show marketing remark (289 chars)

    No down payment needed * Less than rent * Private end unit * Gorgeous treed views of ravine from bedroom balcony * Stone fireplace, oak kitchen, living & dining room combo, new A/C 2005, window in bath, maintenance fee includes gas, water, trash, exterior, snow removal & pool.

  27. 2006-06-16
    soldstatus $67,000
  28. 2006-03-07
    listed $69,900
    Show marketing remark (289 chars)

    No down payment needed * Less than rent * Private end unit * Gorgeous treed views of ravine from bedroom balcony * Stone fireplace, oak kitchen, living & dining room combo, new A/C 2005, window in bath, maintenance fee includes gas, water, trash, exterior, snow removal & pool.

  29. 2005-09-11
    historical
  30. 2003-09-11
    listed $70,000
  31. 2003-07-12
    historical
  32. 2003-01-13
    listed $72,000
  33. 2001-09-08
    historical
  34. 2000-09-09
    listed $72,000
  35. 2000-07-15
    historical
  36. 1999-10-15
    listed $64,700
  37. 1993-10-15
    soldstatus $57,500
  38. 1993-09-10
    historical
  39. 1992-08-11
    listed $58,500
  40. 1991-08-08
    soldstatus $53,500
  41. 1988-02-11
    soldstatus $50,000

ⓘ 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
$1,176 · $98/mo
Projected year-2 tax
$1,176 · $98/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 ≥98°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
$14,025
− Mortgage interest
−$3,921
− Property taxes
−$1,176
− Insurance
−$350
− Repairs & maintenance
−$1,122
− Management
−$1,122
− HOA
−$4,572
− Depreciation
−$2,036
Taxable loss
−$275
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$66
After-tax cash flow
$642/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
Woodridge Local
NCES district ID
3904997
Math proficiency
49% ▼ -14.00%
Reading proficiency
59% ▼ -7.00%
Median HH income
$52,564
Composite
46.31/100
National rank
#2475
State rank
#379 of 656 in OH

Livability — Cuyahoga Falls

Score
83/100
State rank
#60
US rank
#870

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cuyahoga Falls, OH
County
Summit County · 440,783 people
City population
47,005
Metro
Akron, OH
Population (ZIP)
18,459
Household income
$90,335
Rent vs Own
25.5% rent · 74.5% own
Severe rent burden
334.0

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 (90%)
Race & ethnicity
White 90% Two or more races 4% Black 3% Hispanic / Latino 1% Asian 1%
Common ancestry
Romanian 4% Slovak 3% Italian 2%
Foreign-born
3% · China, Canada
Languages at home
95% English-only · Other Indo-European 3% 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
▼ -180.58%
Current HPI
193.6074
Rent YoY
Metro
Akron, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+40.0% since first listed
26 events — show timeline
  • 2026-05-27 Price Changed $69,999 MLSNOW
  • 2026-05-09 Listed $74,999 MLSNOW
  • 2016-09-02 Sold (Public Records) $29,000 Public Records
  • 2016-09-02 Sold (MLS) $29,000 MLSNOW
  • 2016-07-28 Pending MLSNOW
  • 2016-07-28 Listing Removed MLSNOW
  • 2016-07-08 Price Changed $29,900 MLSNOW
  • 2016-05-25 Price Changed $33,900 MLSNOW
  • 2016-03-30 Price Changed $39,900 MLSNOW
  • 2016-03-04 Listed $43,900 MLSNOW
  • 2006-06-21 Sold (MLS) $67,000 MLSNOW
  • 2006-06-16 Sold (Public Records) $67,000 Public Records
  • 2006-03-07 Listed $69,900 MLSNOW
  • 2005-09-11 Listing Removed MLSNOW
  • 2003-09-11 Listed $70,000 MLSNOW
  • 2003-07-12 Listing Removed MLSNOW
  • 2003-01-13 Listed $72,000 MLSNOW
  • 2001-09-08 Listing Removed MLSNOW
  • 2000-09-09 Listed $72,000 MLSNOW
  • 2000-07-15 Listing Removed MLSNOW
  • 1999-10-15 Listed $64,700 MLSNOW
  • 1993-10-15 Sold (Public Records) $57,500 Public Records
  • 1993-09-10 Listing Removed MLSNOW
  • 1992-08-11 Listed $58,500 MLSNOW
  • 1991-08-08 Sold (Public Records) $53,500 Public Records
  • 1988-02-11 Sold (Public Records) $50,000 Public Records

Property tax history

+6.2%/yr

Latest (2025): $1,176 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…