CashFlowRE
Sign in Sign up
14603 Ridge Rd
C+ Composite 64.12
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 +23.8/30.0
  • DSCR +7.7/10.0
  • ARV discount +7.5/15.0
  • Appreciation +7.3/10.0
  • 1% rule +6.2/10.0
  • Schools +3.6/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$110,000

14603 Ridge Rd · Conneaut, OH 16443
3 bd · 1.0 ba · 1,600 sqft · SingleFamily · 197 Days on market
Built 1967 4.00 ac lot ↓ 12% since listing

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

Listing remarks MLS

Nearly 4 Acres in Springfield Township Extends South all the way to I90. One Story Building on 4 foot Crawl Space. Currently used as Commercial Building- Well Maintained. Could be Converted to Single Family Home. 2 Parcels/Index numbers included in Sale. No Kitchen, Laundry, Full Bath or Hot Water on site. This would be a Cash Sale. Cement Block Building with Aluminum Siding on 3 sides. Well & Septic on Site. Assessment & Taxes are for Both Parcels. Also listed as Commercial Property. Check out the Possibilities.

Key facts

  • 4 acre lot
  • 14 parking spots
  • Built 1967

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 $110k.

Deal economics

  • At list price, monthly cash flow is $211 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 4.3% in Conneaut — 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 63/100 on livability (#808 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, crime C-, health & safety D.
  • Northwestern SD (town): math 35% / reading 48% proficiency, ranked #333 of 539 in PA (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Solid renter incomes; 364 units permitted in Erie County in 2024 (188 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($761 loan paydown + $5k appreciation (4.6% local appreciation)).
  • Erie County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.6% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 197 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $25k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $96,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 197 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1967 — 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. 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.
  6. 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.
  7. 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
1.12%
Cap rate
8.59%
Cash-on-cash
8.22%
DSCR
1.37
GRM
7.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

4.63% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.1%
Equity multiple
2.18×
Total profit
$36,479
Equity at exit
$59,863
10-year hold
IRR
19.2%
Equity multiple
4.24×
Total profit
$99,867
Equity at exit
$101,326

Cash invested: $30,800 (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 16443

Home prices YoY
2.5%
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,229 medium interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$211

Break-even live

Break-even rent $962
Max offer price $110,000
Occupancy floor 78%

Sensitivity live

Price -10% $287 -5% $249 +0% $211 +5% $173 +10% $135
Rent -10% $114 -5% $162 +0% $211 +5% $259 +10% $308
Rate -1.0pp $266 -0.5pp $239 base $211 +0.5pp $182 +1.0pp $153

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
$27,500
Closing costs
$3,300
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 9 events

  1. 2026-04-06
    status Pending
  2. 2026-01-21
    status Active
  3. 2026-01-10
    price $110,000
  4. 2025-10-07
    price $125,000
  5. 2025-09-18
    listed $135,000 Active
  6. 2024-12-13
    soldstatus $115,000 Closed 530-char remark
    Show marketing remark (530 chars)

    Nearly 4 Acres in Springfield Township Extends South all the way to I90. One Story Building on 4 foot Crawl Space. Currently used as Commercial Building- Well Maintained. Could be Converted to Single Family Home. 2 Parcels/Index numbers included in Sale. No Kitchen, Laundry, Full Bath or Hot Water on site. This would be a Cash Sale. Cement Block Building with Aluminum Siding on 3 sides. Well & Septic on Site. Assessment & Taxes are for Both Parcels. Also listed as Commercial Property. Check out the Possibilities.

  7. 2024-11-19
    status Pending 530-char remark
    Show marketing remark (530 chars)

    Nearly 4 Acres in Springfield Township Extends South all the way to I90. One Story Building on 4 foot Crawl Space. Currently used as Commercial Building- Well Maintained. Could be Converted to Single Family Home. 2 Parcels/Index numbers included in Sale. No Kitchen, Laundry, Full Bath or Hot Water on site. This would be a Cash Sale. Cement Block Building with Aluminum Siding on 3 sides. Well & Septic on Site. Assessment & Taxes are for Both Parcels. Also listed as Commercial Property. Check out the Possibilities.

  8. 2024-10-29
    price $119,900 530-char remark
    Show marketing remark (530 chars)

    Nearly 4 Acres in Springfield Township Extends South all the way to I90. One Story Building on 4 foot Crawl Space. Currently used as Commercial Building- Well Maintained. Could be Converted to Single Family Home. 2 Parcels/Index numbers included in Sale. No Kitchen, Laundry, Full Bath or Hot Water on site. This would be a Cash Sale. Cement Block Building with Aluminum Siding on 3 sides. Well & Septic on Site. Assessment & Taxes are for Both Parcels. Also listed as Commercial Property. Check out the Possibilities.

  9. 2024-08-16
    listed $124,900 Active 530-char remark
    Show marketing remark (530 chars)

    Nearly 4 Acres in Springfield Township Extends South all the way to I90. One Story Building on 4 foot Crawl Space. Currently used as Commercial Building- Well Maintained. Could be Converted to Single Family Home. 2 Parcels/Index numbers included in Sale. No Kitchen, Laundry, Full Bath or Hot Water on site. This would be a Cash Sale. Cement Block Building with Aluminum Siding on 3 sides. Well & Septic on Site. Assessment & Taxes are for Both Parcels. Also listed as Commercial Property. Check out the Possibilities.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,750
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$550
− Repairs & maintenance
−$1,180
− Management
−$1,180
− Depreciation
−$3,200
Taxable income
$829
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$199
After-tax cash flow
$2,332/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
Northwestern SD
NCES district ID
4217880
Math proficiency
35% ▼ -24.00%
Reading proficiency
48% ▼ -22.00%
Median HH income
$48,180
Composite
35.51/100
National rank
#4912
State rank
#333 of 539 in PA

Livability — Conneaut

Score
63/100
State rank
#808
US rank
#14907

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Erie · 78,232 people
City population
16,317
Metro
Erie, PA
Population (ZIP)
1,170
Household income
$75,806
Rent vs Own
13.1% rent · 86.9% own

Population outlook (Erie County) Hauer SSP2

Today (2025)
272,159 people
By 2030
266,299 · -2.2%
By 2040
250,987 · -7.8%
By 2050
234,925 · -13.7%
By 2075
199,164 · -26.8%
By 2100
162,985 · -40.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 7% Hispanic / Latino 3%
Common ancestry
Romanian 19% Slovak 4% Italian 2%
Languages at home
97% English-only · French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · Erie

2024 margin
Toss-up / Even · D 49.0% · R 50.0%
2008→2024 swing
-20.9pp toward R · 2008: 19.9pp · 2024: -1.0pp
All cycles
2024: R+1.0 2020: D+1.0 2016: R+2.0 2012: D+16.9 2008: D+19.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.63%
Current HPI
193.5542
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

-11.9% since first listed
9 events — show timeline
  • 2026-04-06 Pending GEBOR
  • 2026-01-21 Relisted GEBOR
  • 2026-01-10 Price Changed $110,000 GEBOR
  • 2025-10-07 Price Changed $125,000 GEBOR
  • 2025-09-18 Listed $135,000 GEBOR
  • 2024-12-13 Sold (MLS) $115,000 GEBOR
  • 2024-11-19 Pending GEBOR
  • 2024-10-29 Price Changed $119,900 GEBOR
  • 2024-08-16 Listed $124,900 GEBOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…