CashFlowRE
Sign in Sign up
5541 Ravenna Ave
D Composite 42.78
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 +8.0/30.0
  • Schools +5.9/10.0
  • Livability +4.0/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.0/10.0
  • 1% rule +1.6/10.0
  • Appreciation +0.0/10.0

$259,900

5541 Ravenna Ave · Louisville, OH 44641
4 bd · 2.0 ba · 2,230 sqft · SingleFamily public records · 19 Days on market
Built 1925 0.28 ac lot $117/sqft · 21% below area Est $329k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Your Forever Home Awaits: Space, Style, and the Ultimate Garage! Prepare to be impressed by this stunning 4-bedroom home that perfectly blends "good bones" with modern peace of mind. Located in a highly-rated school district with convenient, easy access to Route 62, this home offers the perfect balance of neighborhood charm and commuter convenience. The standout feature is undoubtedly the massive 2-car detached garage. More than just a place to park, this hobbyist's paradise includes: A dedicated workshop area for your projects. A spacious loft for additional storage or creative space. Every amenity a garage enthusiast could dream of! Outdoor Living & Major Updates -Rest ea

Key facts

  • New patio
  • Workshop area
  • Private fireplace

Tags

DETACHED GARAGEWORKSHOP AREASPACIOUS LOFTNEW DECKNEW PATIOPRIVATE FIREPLACE

Property features AI

Exterior

  • Parking: Detached 2-car garage; Asphalt driveway; Garage with door opener
  • Utilities: Septic tank; Well water
  • Home design: Two-story house; Faces east
  • Construction: Vinyl siding; Asphalt roof; Built (year per public records)
  • Exterior features: Deck; Front porch; Patio; 60 x 180 lot dimensions

Interior

  • Kitchen: Eat-in kitchen; Kitchen with range, refrigerator, microwave, dishwasher, and freezer
  • Bedrooms: Second-floor bedrooms (multiple); Bedroom with fireplace
  • Bathrooms: Two full bathrooms; Two half bathrooms; One main-level bathroom
  • Heating & cooling: Gas forced-air heating; Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; His and hers closets; Multiple closets; Storage space
  • Laundry & utility: Washer and dryer; Water softener

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 4-bed/2.0-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $-269 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $212k (18.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $171k (34.1% below list).
  • Recommended offer: $171k (34.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% vs local median 3.4% in Louisville — 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 (#142 in OH, #2,205 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Louisville City (suburban): math 67% / reading 70% proficiency, ranked #162 of 656 in OH (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+5.6%/yr); 88 active listings in the ZIP; solid renter incomes; 528 units permitted in Stark County in 2024 (84 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 $8k of value loss. Plan a longer hold.
  • Stark 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 19 days — a 2% lower offer ($256k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $171,370 (34.1% 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. Built in 1925 — 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 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?
  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
0.66%
Cap rate
5.05%
Cash-on-cash
-4.44%
DSCR
0.80
GRM
12.6

CMA / ARV

ARV (median comp)
$328,617
List price
$259,900
Delta
-20.91%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
910 Crosswyck Cir 0.52mi 4/3.5 2,153 (-4%) 7mo $399,900 $186 58
7425 Brookside St 0.17mi 3/3.0 (-1) 2,089 (-6%) 20mo $321,000 $154 56
1461 Brookridge Ave 0.46mi 3/2.5 (-1) 1,912 (-14%) 2mo $235,000 $123 46
1170 Winding Ridge Ave 0.61mi 3/2.5 (-1) 1,918 (-14%) 5mo $293,000 $153 37
1276 Cheverton Ave NE 0.62mi 3/2.5 (-1) 2,124 (-5%) 24mo $331,000 $156 37

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 · 5.57% rent growth · sell at horizon

5-year hold
IRR
-21.3%
Equity multiple
0.25×
Total profit
$-54,794
Equity at exit
$38,752
10-year hold
IRR
-10.4%
Equity multiple
0.31×
Total profit
$-50,457
Equity at exit
$22,471

Cash invested: $72,772 (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 44641

Rents YoY
5.6%
Active inventory
88
Price-to-rent
12.6×

Monthly cashflow live

Estimated rent
$1,714 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$152 /mo · $1,821/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$360
Net cashflow
$-269

Break-even live

Break-even rent $2,054
Max offer price $212,349
Occupancy floor

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
$64,975
Closing costs
$7,797
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.

Listing history 1 events

  1. 2026-05-07
    listed $259,900 Active 1598-char remark

ⓘ 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
$1,821 · $152/mo
Projected year-2 tax
$2,938 · $245/mo
Expected delta
+$1,117/yr (+$93/mo · 61.3%)

ⓘ 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 ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$20,564
− Mortgage interest
−$14,558
− Property taxes
−$1,821
− Insurance
−$1,300
− Repairs & maintenance
−$1,645
− Management
−$1,645
− Depreciation
−$7,561
Taxable loss
−$7,966
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,912
After-tax cash flow
$-1,318/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
Louisville City
NCES district ID
3904987
Math proficiency
67% ▼ -11.00%
Reading proficiency
70% ▼ -4.00%
Median HH income
$54,455
Composite
58.54/100
National rank
#992
State rank
#162 of 656 in OH

Livability — Louisville

Score
79/100
State rank
#142
US rank
#2205

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Stark County · 272,865 people
City population
20,031
Metro
Canton-Massillon, OH
Population (ZIP)
20,031
Household income
$80,303
Rent vs Own
23.5% rent · 76.5% own
Severe rent burden
344.0

Population outlook (Stark County) Hauer SSP2

Today (2025)
373,708 people
By 2030
371,245 · -0.7%
By 2040
361,331 · -3.3%
By 2050
345,290 · -7.6%
By 2075
302,669 · -19.0%
By 2100
238,870 · -36.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 2% Hispanic / Latino 1% Black 1%
Common ancestry
Italian 6% Lithuanian 5% Romanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · German/W. Germanic 1%

Political lean MEDSL · Stark

2024 margin
Strong R (+21.9) · D 38.6% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.5pp · 2024: -21.9pp
All cycles
2024: R+21.9 2020: R+18.5 2016: R+17.4 2012: R+0.4 2008: D+5.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -203.38%
Current HPI
214.6849
Rent YoY
▲ 5.57%
Metro
Canton-Massillon, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-05-26 Listing Removed MLSNOW
  • 2026-05-07 Listed $259,900 MLSNOW

Property tax history

+5.2%/yr

Latest (2024): $1,821 · +22.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…