CashFlowRE
Sign in Sign up
7224 Burridge Ave Duplex
D Composite 43.63
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 +15.4/30.0
  • Schools +5.6/10.0
  • DSCR +4.7/10.0
  • Livability +4.2/5.0
  • Rent growth +3.9/5.0
  • 1% rule +3.8/10.0
  • ARV discount +3.6/15.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$389,999

7224 Burridge Ave · Mentor, OH 44060
6 bd · 2.5 ba · 2,824 sqft · MultiFamily public records · 114 Days on market
Built 1905 0.44 ac lot Est $359k · 9% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Opportunity knocks at this charming, historic, side-by-side duplex. Located in a quiet neighborhood in Mentor, this very well maintained income property, is boasting with potential. Step into the first unit, new vinyl floor stretches from the living room, to the dining room and continues throughout the kitchen. The kitchen includes new white shaker cabinets, a built in microwave, stove and refrigerator. Just off of the kitchen is the perfect space for an office, play room, hobby room or small first floor bedroom (4th). The main 3 bedrooms are located up stairs and all have lovely, wood floors. One bedroom even has its own private covered balcony. The bathroom has been fully renovated and is equipped with a granite counter-top and a smart mirror. Enter the second unit through the back sun room. You could easily transform this space to a comfortable bonus seating area, green house, hobby room or just use it for storage. Inside the home, the kitchen has tall, retro, wooden cabinets that reach the ceiling. The second unit also comes with a refrigerator, oven and a mobile dishwasher. The large dining room and living room have new vinyl flooring. Again, all 3 bedrooms are located upstairs and all have wood floors. The attic has high ceilings and a bonus room (bedroom #4) and would make the coolest addition to transform this duplex to a triplex. A third boiler is already waiting to be installed! The basement is dry and has plenty of space for storage and 2 separate laundry areas. This house comes with 2 sets of working washers and dryers. The roof is 5 years young. And almost every room in the house has been freshly painted. The garage on the property could potentially be converted to another unit or just used for parking or storage. Hurry, this is a one of a kind opportunity!

Key facts

  • Built in microwave
  • New vinyl floor
  • Quiet neighborhood

Tags

HISTORIC SIDE BY SIDE DUPLEXQUIET NEIGHBORHOODNEW VINYL FLOORNEW WHITE SHAKER CABINETSBUILT IN MICROWAVEPRIVATE COVERED BALCONY

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 2 × 3-bed/1.2-bath units multifamily listed at $390k.

Deal economics

  • At list price, monthly cash flow is $152 ($2k/yr) — positive. Per door: $76/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $341k (12.5% below list).
  • Recommended offer: $341k (12.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 3.7% in Mentor — 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 84/100 on livability (#53 in OH, #739 nationally) — a professional / high-income tenant draw. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities D, commute F.
  • Mentor Exempted Village (suburban): math 58% / reading 70% proficiency, ranked #201 of 656 in OH (top 31%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 19% free/reduced lunch — higher-income household profile.
  • Zoned schools: Hopkins Elementary School (math 83% / reading 80%, grade A+, #149 of 1,584 statewide, top 10%, 491 students, 10% FRL); Memorial Middle School (math 62% / reading 70%, grade A-, #179 of 654 statewide, top 28%, 897 students, 21% FRL); Mentor High School (math 48% / reading 76%, grade B-, #202 of 781 statewide, top 29%, 2,405 students, 20% FRL) — zoned schools at 17% FRL track the district average.
  • Market conditions: Rents rising fast (+5.5%/yr); 267 active listings in the ZIP; solid renter incomes; 448 units permitted in Lake County in 2024 (0 in 5+ unit buildings).
  • At $3,413/mo this rent would consume 47% of the median local household income ($88k/yr) (locally 883% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • Lake 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 114 days — a 9% lower offer ($355k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $106k; list at $390k implies a 269% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $341,300 (12.5% below list)

Questions for the listing agent

  1. It's been on market 114 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1905 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.88%
Cap rate
6.76%
Cash-on-cash
1.67%
DSCR
1.07
GRM
9.5

CMA / ARV

ARV (median comp)
$358,559
List price
$389,999
Delta
8.77%
Verdict
FAIR
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.54% rent growth · sell at horizon

5-year hold
IRR
-11.0%
Equity multiple
0.59×
Total profit
$-44,629
Equity at exit
$58,150
10-year hold
IRR
1.4%
Equity multiple
1.11×
Total profit
$12,078
Equity at exit
$33,720

Cash invested: $109,200 (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 44060

Rents YoY
5.5%
Active inventory
267
Price-to-rent
19.0×

Monthly cashflow live

Estimated rent
$3,413 medium interval (Pro) →
Mortgage (P&I)
$2,045
Tax from tax record
$337 /mo · $4,042/yr
Insurance
$162
HOA
$0
Vacancy / Maint / Mgmt
$717
Net cashflow
$152

Break-even live

Break-even rent $3,221
Max offer price $389,999
Occupancy floor 91%

Sensitivity live

Price -10% $373 -5% $262 +0% $152 +5% $41 +10% $-69
Rent -10% $-118 -5% $17 +0% $152 +5% $287 +10% $421
Rate -1.0pp $348 -0.5pp $251 base $152 +0.5pp $51 +1.0pp $-52

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,413

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
$97,500
Closing costs
$11,700
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 19 events

  1. 2026-06-21
    days on market $389,999 Active 114 DOM
  2. 2026-06-18
    days on market $389,999 Active 111 DOM
  3. 2026-06-17
    pricedays on market $389,999 Active 110 DOM
  4. 2026-06-16
    days on market $399,999 Active 109 DOM
  5. 2026-06-15
    days on market $399,999 Active 108 DOM
  6. 2026-06-13
    days on market $399,999 Active 106 DOM
  7. 2026-06-09
    days on market $399,999 Active 102 DOM
  8. 2026-06-08
    days on market $399,999 Active 101 DOM
  9. 2026-06-07
    days on market $399,999 Active 100 DOM
  10. 2026-06-05
    days on market $399,999 Active 97 DOM
  11. 2026-06-03
    days on market $399,999 Active 96 DOM
  12. 2026-06-02
    days on market $399,999 Active 95 DOM
  13. 2026-06-01
    days on market $399,999 Active 94 DOM
  14. 2026-05-31
    days on market $399,999 Active 93 DOM
  15. 2026-02-27
    historical
    Show marketing remark (1800 chars)

    Opportunity knocks at this charming, historic, side-by-side duplex. Located in a quiet neighborhood in Mentor, this very well maintained income property, is boasting with potential. Step into the first unit, new vinyl floor stretches from the living room, to the dining room and continues throughout the kitchen. The kitchen includes new white shaker cabinets, a built in microwave, stove and refrigerator. Just off of the kitchen is the perfect space for an office, play room, hobby room or small first floor bedroom (4th). The main 3 bedrooms are located up stairs and all have lovely, wood floors. One bedroom even has its own private covered balcony. The bathroom has been fully renovated and is equipped with a granite counter-top and a smart mirror. Enter the second unit through the back sun room. You could easily transform this space to a comfortable bonus seating area, green house, hobby room or just use it for storage. Inside the home, the kitchen has tall, retro, wooden cabinets that reach the ceiling. The second unit also comes with a refrigerator, oven and a mobile dishwasher. The large dining room and living room have new vinyl flooring. Again, all 3 bedrooms are located upstairs and all have wood floors. The attic has high ceilings and a bonus room (bedroom #4) and would make the coolest addition to transform this duplex to a triplex. A third boiler is already waiting to be installed! The basement is dry and has plenty of space for storage and 2 separate laundry areas. This house comes with 2 sets of working washers and dryers. The roof is 5 years young. And almost every room in the house has been freshly painted. The garage on the property could potentially be converted to another unit or just used for parking or storage. Hurry, this is a one of a kind opportunity!

  16. 2026-02-27
    listed $399,999 Active 1800-char remark
    Show marketing remark (1800 chars)

    Opportunity knocks at this charming, historic, side-by-side duplex. Located in a quiet neighborhood in Mentor, this very well maintained income property, is boasting with potential. Step into the first unit, new vinyl floor stretches from the living room, to the dining room and continues throughout the kitchen. The kitchen includes new white shaker cabinets, a built in microwave, stove and refrigerator. Just off of the kitchen is the perfect space for an office, play room, hobby room or small first floor bedroom (4th). The main 3 bedrooms are located up stairs and all have lovely, wood floors. One bedroom even has its own private covered balcony. The bathroom has been fully renovated and is equipped with a granite counter-top and a smart mirror. Enter the second unit through the back sun room. You could easily transform this space to a comfortable bonus seating area, green house, hobby room or just use it for storage. Inside the home, the kitchen has tall, retro, wooden cabinets that reach the ceiling. The second unit also comes with a refrigerator, oven and a mobile dishwasher. The large dining room and living room have new vinyl flooring. Again, all 3 bedrooms are located upstairs and all have wood floors. The attic has high ceilings and a bonus room (bedroom #4) and would make the coolest addition to transform this duplex to a triplex. A third boiler is already waiting to be installed! The basement is dry and has plenty of space for storage and 2 separate laundry areas. This house comes with 2 sets of working washers and dryers. The roof is 5 years young. And almost every room in the house has been freshly painted. The garage on the property could potentially be converted to another unit or just used for parking or storage. Hurry, this is a one of a kind opportunity!

  17. 2025-12-04
    price $439,999
  18. 2025-10-24
    listed $449,999 Active
  19. 2014-03-05
    soldstatus $105,555

ⓘ 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
$4,042 · $337/mo
Projected year-2 tax
$5,063 · $422/mo
Expected delta
+$1,021/yr (+$85/mo · 25.3%)

ⓘ 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 · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$40,956
− Mortgage interest
−$21,846
− Property taxes
−$4,042
− Insurance
−$1,950
− Repairs & maintenance
−$3,276
− Management
−$3,276
− Depreciation
−$11,345
Taxable loss
−$4,780
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,147
After-tax cash flow
$2,968/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
Mentor Exempted Village
NCES district ID
3904549
Math proficiency
58% ▼ -17.00%
Reading proficiency
70% ▼ -9.00%
Median HH income
$64,267
Composite
55.71/100
National rank
#1221
State rank
#201 of 656 in OH

Livability — Mentor

Score
84/100
State rank
#53
US rank
#739

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mentor, OH
County
Lake County · 204,927 people
City population
60,779
Metro
Cleveland-Elyria, OH
Population (ZIP)
60,779
Household income
$87,599
Rent vs Own
18.2% rent · 81.8% own
Severe rent burden
883.0

Population outlook (Lake County) Hauer SSP2

Today (2025)
230,022 people
By 2030
228,151 · -0.8%
By 2040
221,018 · -3.9%
By 2050
212,754 · -7.5%
By 2075
200,309 · -12.9%
By 2100
183,315 · -20.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 4% Hispanic / Latino 3% Asian 3% Black 2%
Common ancestry
Romanian 7% Italian 2% Lithuanian 2%
Foreign-born
6% · Canada, Vietnam, China
Languages at home
93% English-only · Other Indo-European 2% Russian/Polish/Slavic 2% Spanish 1%

Political lean MEDSL · Lake

2024 margin
R (+14.3) · D 42.4% · R 56.7%
2008→2024 swing
-15.2pp toward R · 2008: 0.8pp · 2024: -14.3pp
All cycles
2024: R+14.3 2020: R+13.6 2016: R+15.6 2012: R+1.7 2008: D+0.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -203.36%
Current HPI
188.9887
Rent YoY
▲ 5.54%
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

+278.9% since first listed
5 events — show timeline
  • 2026-02-27 Listed $399,999 MLSNOW
  • 2026-02-27 Listing Removed MLSNOW
  • 2025-12-04 Price Changed $439,999 MLSNOW
  • 2025-10-24 Listed $449,999 MLSNOW
  • 2014-03-05 Sold (Public Records) $105,555 Public Records

Property tax history

+1.1%/yr

Latest (2025): $4,042 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…