CashFlowRE
Sign in Sign up
181 N Yorkshire
C Composite 58.61
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 +22.1/30.0
  • ARV discount +10.3/15.0
  • DSCR +7.1/10.0
  • 1% rule +5.4/10.0
  • Schools +5.1/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

181 N Yorkshire · Austintown, OH 44515
3 bd · 1.0 ba · 1,456 sqft · SingleFamily public records · 111 Days on market
Built 1959 10,236 sqft lot $89/sqft · 6% below area Est $139k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this 3 possiby 4 bedroom Slab ranch located in the heart of Austintown! Nestled on a quiet residential street, offers comfort, convenience, and the perfect setting for everyday living. Step inside and you’ll find a warm and inviting layout designed for both relaxation and entertaining. The spacious living areas provide plenty of natural light, while the functional floor plan makes everyday living easy and efficient. The kitchen offers ample cabinetry and workspace — ideal for home-cooked meals and gatherings. Bedrooms are generously sized with great closet space, and the home provides the comfort and practicality today’s buyers are looking for. Outside, enjoy a well-kept yard with room to relax, entertain, or let pets and kids play. Whether you're enjoying a quiet evening at home or hosting family and friends, this property delivers. With just a little paint and TLC, this home offers incredible potential to make it truly your own while building instant equity. Why RENT WHEN YOU CAN OWN??? Call today to schdule a showing

Key facts

  • Well-kept yard
  • Ample cabinetry
  • Great closet space

Tags

QUIET RESIDENTIAL STREETSPACIOUS LIVING AREASAMPLE CABINETRYWELL-KEPT YARDGREAT CLOSET 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/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $209 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $118k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 4.8% in Austintown — 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 73/100 on livability (#322 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools A; Watch: amenities F, commute F, employment D-.
  • Austintown Local Schools (suburban): math 56% / reading 65% proficiency, ranked #290 of 656 in OH (top 44%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 84 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 147 units permitted in Mahoning County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($53k/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 $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Mahoning County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 111 days — a 9% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $83k; list at $130k implies a 57% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,209 (9.0% below list)

Questions for the listing agent

  1. It's been on market 111 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 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
1.04%
Cap rate
8.22%
Cash-on-cash
6.90%
DSCR
1.31
GRM
8.0

CMA / ARV

ARV (median comp)
$138,638
List price
$129,900
Delta
-6.30%
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
339 Westminster Ave 0.42mi 3/1.0 1,414 (-3%) 0mo $62,500 $44 76
132 S Main St 0.68mi 3/1.0 1,452 (-0%) 0mo $110,000 $76 68
262 Idlewood Rd 0.12mi 4/1.0 (+1) 1,632 (+12%) 3mo $185,000 $113 67
102 S Main St 0.63mi 3/1.0 1,498 (+3%) 1mo $185,000 $123 65
220 Carnegie Ave 0.41mi 3/1.0 1,600 (+10%) 1mo $159,900 $100 64
119 S Beverly Ave 0.59mi 3/2.0 1,432 (-2%) 4mo $165,000 $115 63
47 S Beverly Ave 0.47mi 4/1.0 (+1) 1,403 (-4%) 6mo $75,000 $53 62
136 Rosemont Ave 0.72mi 3/1.5 1,438 (-1%) 2mo $126,000 $88 60
126 S Edgehill Ave 0.61mi 3/1.0 1,392 (-4%) 6mo $146,000 $105 59
3915 Mahoning Ave 0.67mi 3/1.5 1,536 (+6%) 3mo $172,000 $112 55
4222 Central Ave 0.67mi 2/1.0 (-1) 1,329 (-9%) 1mo $174,900 $132 49
225 S Raccoon Rd 0.73mi 4/1.5 (+1) 1,257 (-14%) 2mo $165,000 $131 35

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
-5.7%
Equity multiple
0.79×
Total profit
$-7,737
Equity at exit
$19,369
10-year hold
IRR
3.9%
Equity multiple
1.29×
Total profit
$10,385
Equity at exit
$11,231

Cash invested: $36,372 (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 44515

Home prices YoY
-26.4%
Active inventory
84
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,345 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$118 /mo · $1,418/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$209

Break-even live

Break-even rent $1,080
Max offer price $129,900
Occupancy floor 79%

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
$32,475
Closing costs
$3,897
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
155 N Roanoke Ave Youngstown, OH 3.0 1.5 1632 $1,500 $0.92 20d 1 0.23mi
70 N Raccoon Rd Youngstown, OH 1.0–2.0 1.0 709 $975 $1.38 13d 1 0.27mi
131 N Edgehill Ave Youngstown, OH 3.0 1.0 1200 $1,350 $1.12 20d 1 0.31mi
4815 Westchester Dr Unit 4896-05 Austintown, OH 2.0 1.5 1200 $1,025 $0.85 13d 1 1.23mi
4494 Burkey Rd Youngstown, OH 3.0 1.5 1596 $1,700 $1.07 43d 1 1.24mi

Listing history 24 events

  1. 2026-06-19
    days on market $129,900 Active 111 DOM
  2. 2026-06-18
    days on market $129,900 Active 110 DOM
  3. 2026-06-17
    days on market $129,900 Active 109 DOM
  4. 2026-06-16
    days on market $129,900 Active 108 DOM
  5. 2026-06-15
    days on market $129,900 Active 107 DOM
  6. 2026-06-14
    days on market $129,900 Active 105 DOM
  7. 2026-06-13
    days on market $129,900 Active 104 DOM
  8. 2026-06-10
    days on market $129,900 Active 102 DOM
  9. 2026-06-09
    days on market $129,900 Active 101 DOM
  10. 2026-06-08
    days on market $129,900 Active 100 DOM
  11. 2026-06-07
    days on market $129,900 Active 99 DOM
  12. 2026-06-03
    days on market $129,900 Active 95 DOM
  13. 2026-06-02
    days on market $129,900 Active 94 DOM
  14. 2026-06-01
    days on market $129,900 Active 93 DOM
  15. 2026-05-31
    days on market $129,900 Active 92 DOM
  16. 2026-05-30
    days on market $129,900 Active 91 DOM
  17. 2026-04-20
    price $129,900 1069-char remark
    Show marketing remark (1069 chars)

    Welcome home to this 3 possiby 4 bedroom Slab ranch located in the heart of Austintown! Nestled on a quiet residential street, offers comfort, convenience, and the perfect setting for everyday living. Step inside and you’ll find a warm and inviting layout designed for both relaxation and entertaining. The spacious living areas provide plenty of natural light, while the functional floor plan makes everyday living easy and efficient. The kitchen offers ample cabinetry and workspace — ideal for home-cooked meals and gatherings. Bedrooms are generously sized with great closet space, and the home provides the comfort and practicality today’s buyers are looking for. Outside, enjoy a well-kept yard with room to relax, entertain, or let pets and kids play. Whether you're enjoying a quiet evening at home or hosting family and friends, this property delivers. With just a little paint and TLC, this home offers incredible potential to make it truly your own while building instant equity. Why RENT WHEN YOU CAN OWN??? Call today to schdule a showing

  18. 2026-03-21
    price $139,900 1069-char remark
    Show marketing remark (1069 chars)

    Welcome home to this 3 possiby 4 bedroom Slab ranch located in the heart of Austintown! Nestled on a quiet residential street, offers comfort, convenience, and the perfect setting for everyday living. Step inside and you’ll find a warm and inviting layout designed for both relaxation and entertaining. The spacious living areas provide plenty of natural light, while the functional floor plan makes everyday living easy and efficient. The kitchen offers ample cabinetry and workspace — ideal for home-cooked meals and gatherings. Bedrooms are generously sized with great closet space, and the home provides the comfort and practicality today’s buyers are looking for. Outside, enjoy a well-kept yard with room to relax, entertain, or let pets and kids play. Whether you're enjoying a quiet evening at home or hosting family and friends, this property delivers. With just a little paint and TLC, this home offers incredible potential to make it truly your own while building instant equity. Why RENT WHEN YOU CAN OWN??? Call today to schdule a showing

  19. 2026-02-27
    listed $149,900 Active 1069-char remark
    Show marketing remark (1069 chars)

    Welcome home to this 3 possiby 4 bedroom Slab ranch located in the heart of Austintown! Nestled on a quiet residential street, offers comfort, convenience, and the perfect setting for everyday living. Step inside and you’ll find a warm and inviting layout designed for both relaxation and entertaining. The spacious living areas provide plenty of natural light, while the functional floor plan makes everyday living easy and efficient. The kitchen offers ample cabinetry and workspace — ideal for home-cooked meals and gatherings. Bedrooms are generously sized with great closet space, and the home provides the comfort and practicality today’s buyers are looking for. Outside, enjoy a well-kept yard with room to relax, entertain, or let pets and kids play. Whether you're enjoying a quiet evening at home or hosting family and friends, this property delivers. With just a little paint and TLC, this home offers incredible potential to make it truly your own while building instant equity. Why RENT WHEN YOU CAN OWN??? Call today to schdule a showing

  20. 2021-06-17
    status Pending 214-char remark
    Show marketing remark (214 chars)

    Sweet gem just waiting for a transformation! 1456 square feet with three bedrooms and large family room. Located on large corner lot with nice privacy fence. Great opportunity in this quiet Austintown neighborhood!

  21. 2021-06-17
    soldstatus $83,000 Closed 214-char remark
    Show marketing remark (214 chars)

    Sweet gem just waiting for a transformation! 1456 square feet with three bedrooms and large family room. Located on large corner lot with nice privacy fence. Great opportunity in this quiet Austintown neighborhood!

  22. 2021-06-14
    soldstatus $83,000
  23. 2021-04-29
    historical Contingent 214-char remark
    Show marketing remark (214 chars)

    Sweet gem just waiting for a transformation! 1456 square feet with three bedrooms and large family room. Located on large corner lot with nice privacy fence. Great opportunity in this quiet Austintown neighborhood!

  24. 2021-04-23
    listed $79,900 Active 214-char remark
    Show marketing remark (214 chars)

    Sweet gem just waiting for a transformation! 1456 square feet with three bedrooms and large family room. Located on large corner lot with nice privacy fence. Great opportunity in this quiet Austintown neighborhood!

ⓘ 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
$1,418 · $118/mo
Projected year-2 tax
$1,722 · $144/mo
Expected delta
+$304/yr (+$25/mo · 21.5%)

ⓘ 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
  • 🫁 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
$16,141
− Mortgage interest
−$7,276
− Property taxes
−$1,418
− Insurance
−$650
− Repairs & maintenance
−$1,291
− Management
−$1,291
− Depreciation
−$3,779
Taxable income
$436
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$105
After-tax cash flow
$2,405/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
Austintown Local Schools
NCES district ID
3904829
Math proficiency
56% ▼ -12.00%
Reading proficiency
65% ▼ -7.00%
Median HH income
$45,129
Composite
50.99/100
National rank
#1778
State rank
#290 of 656 in OH

Livability — Austintown

Score
73/100
State rank
#322
US rank
#5290

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Austintown, OH
County
Mahoning · 224,175 people
City population
27,740
Metro
Youngstown-Warren, OH
Population (ZIP)
27,740
Household income
$52,831
Rent vs Own
34.7% rent · 65.3% own
Severe rent burden
10.9

Population outlook (Mahoning County) Hauer SSP2

Today (2025)
223,932 people
By 2030
218,387 · -2.5%
By 2040
205,367 · -8.3%
By 2050
193,606 · -13.5%
By 2075
173,694 · -22.4%
By 2100
151,147 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 8% Hispanic / Latino 5% Two or more races 4%
Common ancestry
Romanian 3% Slovak 2% Lithuanian 1%
Foreign-born
2%
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Mahoning

2024 margin
Lean R (+9.4) · D 44.9% · R 54.4%
2008→2024 swing
-36.1pp toward R · 2008: 26.6pp · 2024: -9.4pp
All cycles
2024: R+9.4 2020: R+1.9 2016: D+3.0 2012: D+27.7 2008: D+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -81.64%
Current HPI
228.0895
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

+62.6% since first listed
8 events — show timeline
  • 2026-04-20 Price Changed $129,900 MLSNOW
  • 2026-03-21 Price Changed $139,900 MLSNOW
  • 2026-02-27 Listed $149,900 MLSNOW
  • 2021-06-17 Pending MLSNOW
  • 2021-06-17 Sold (MLS) $83,000 MLSNOW
  • 2021-06-14 Sold (Public Records) $83,000 Public Records
  • 2021-04-29 Contingent MLSNOW
  • 2021-04-23 Listed $79,900 MLSNOW

Property tax history

+6.5%/yr

Latest (2025): $1,418 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…