CashFlowRE
Sign in Sign up
15562 Portage St
B- Composite 66.44
Why this score? — see what drove the B- 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 +23.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.5/10.0
  • Schools +6.3/10.0
  • 1% rule +5.3/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$174,900

15562 Portage St · Norton, OH 44230
3 bd · 1.0 ba · 1,324 sqft · SingleFamily public records · 9 Days on market
Built 1927 0.27 ac lot $132/sqft · 23% below area Est $229k · 23% under

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

Listing remarks

New updates and a fresh start for Spring! A stove, refrigerator, and freshly painted basement have been added alongside existing improvements including a metal roof (2018), hot water tank (2025), and furnace with ductwork to the 2nd floor (2025). Inside, you'll appreciate the convenience of a first-floor bedroom, perfect for flexible living or accessibility, and while the home has been updated throughout, it still offers a blank canvas to make it your own. As a bonus, the location qualifies for USDA financing, which means $0 down payment options and the possibility of a lower interest rate for qualified buyers. Enjoy the peace of a rural location while staying just minutes from town and mai

Key facts

  • Hot water tank
  • First-floor bedroom
  • Metal roof

Tags

METAL ROOFHOT WATER TANKFURNACE WITH DUCTWORKFIRST-FLOOR BEDROOMRURAL LOCATION

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Well water; Septic tank
  • Home design: 2-story home; Block foundation
  • Construction: Built (per public records); Metal roof; Vinyl siding
  • Exterior features: Back yard fencing; Southeast-facing

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bedrooms: 1 main-level bedroom
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced-air gas heating
  • Interior features: Double-pane windows; Partial unfinished basement
  • Laundry & utility: Main-level laundry

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 $175k.

Deal economics

  • At list price, monthly cash flow is $322 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Cap rate 8.5% vs local median 3.2% in Norton — 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 80/100 on livability (#118 in OH, #1,738 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Chippewa Local (suburban): math 71% / reading 76% proficiency, ranked #116 of 656 in OH (top 18%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 30 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 284 units permitted in Wayne County in 2024 (42 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Wayne County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 32y ago 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.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $174,900

Questions for the listing agent

  1. Built in 1927 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.03%
Cap rate
8.50%
Cash-on-cash
7.89%
DSCR
1.35
GRM
8.1

CMA / ARV

ARV (median comp)
$228,543
List price
$174,900
Delta
-23.47%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4334 Eastern Rd 0.50mi 4/3.0 (+1) 1,326 (+0%) 22mo $280,000 $211 45
15091 Portage St #44 0.64mi 3/2.0 1,394 (+5%) 15mo $52,000 $37 45
3706 Eastern Rd 0.69mi 2/1.0 (-1) 1,293 (-2%) 18mo $184,900 $143 44

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
-4.3%
Equity multiple
0.84×
Total profit
$-7,877
Equity at exit
$26,078
10-year hold
IRR
5.4%
Equity multiple
1.40×
Total profit
$19,382
Equity at exit
$15,122

Cash invested: $48,972 (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 44230

Home prices YoY
-24.7%
Active inventory
30
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,800 medium interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$110 /mo · $1,320/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$322

Break-even live

Break-even rent $1,392
Max offer price $174,900
Occupancy floor 77%

Sensitivity live

Price -10% $421 -5% $371 +0% $322 +5% $272 +10% $223
Rent -10% $180 -5% $251 +0% $322 +5% $393 +10% $464
Rate -1.0pp $410 -0.5pp $366 base $322 +0.5pp $277 +1.0pp $231

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
$43,725
Closing costs
$5,247
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
255 Taylor Rd Barberton, OH 3.0 2.0 1706 $1,800 $1.06 15d 1 1.22mi

Listing history 19 events

  1. 2026-05-08
    status Pending 763-char remark
  2. 2026-04-29
    listed $174,900 Active 763-char remark
  3. 2026-02-04
    historical $1,550
  4. 2025-12-05
    historical
  5. 2025-10-26
    listed $174,900 Active
  6. 2025-10-09
    listed $1,550
  7. 2025-09-15
    historical
  8. 2025-08-16
    price $174,900
  9. 2025-08-06
    listed $184,900 Active
  10. 2012-07-23
    historical
  11. 2011-09-23
    listed $34,000
  12. 2008-09-28
    historical
  13. 2008-06-27
    soldstatus $60,000
  14. 2008-06-26
    soldstatus $60,000
  15. 2007-10-25
    listed $59,000
  16. 2007-09-29
    listed $139,900
  17. 1995-04-26
    soldstatus $56,111
  18. 1995-02-09
    historical
  19. 1994-11-08
    listed $57,500

ⓘ 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
$1,320 · $110/mo
Projected year-2 tax
$2,024 · $169/mo
Expected delta
+$704/yr (+$59/mo · 53.4%)

ⓘ 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 2/10 Low 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$21,600
− Mortgage interest
−$9,797
− Property taxes
−$1,320
− Insurance
−$874
− Repairs & maintenance
−$1,728
− Management
−$1,728
− Depreciation
−$5,088
Taxable income
$1,064
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$255
After-tax cash flow
$3,608/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
Chippewa Local
NCES district ID
3905053
Math proficiency
71% ▼ -9.00%
Reading proficiency
76% ▼ -4.00%
Median HH income
$55,979
Composite
62.83/100
National rank
#664
State rank
#116 of 656 in OH

Livability — Norton

Score
80/100
State rank
#118
US rank
#1738

Category grades

Amenities F 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

County
Wayne · 117,095 people
City population
38,705
Population (ZIP)
8,225
Household income
$74,429
Rent vs Own
14.8% rent · 85.2% own
Severe rent burden
10.3

Population outlook (Wayne County) Hauer SSP2

Today (2025)
116,616 people
By 2030
116,214 · -0.3%
By 2040
113,891 · -2.3%
By 2050
109,009 · -6.5%
By 2075
94,622 · -18.9%
By 2100
70,577 · -39.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Asian 6% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Lithuanian 4% Slovak 2% Romanian 2%
Foreign-born
6% · India, Canada
Languages at home
94% English-only · Other Indo-European 6%

Political lean MEDSL · Wayne

2024 margin
Solid R (+39.3) · D 29.9% · R 69.2%
2008→2024 swing
-24.6pp toward R · 2008: -14.6pp · 2024: -39.3pp
All cycles
2024: R+39.3 2020: R+37.0 2016: R+34.9 2012: R+21.3 2008: R+14.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -74.51%
Current HPI
227.4815
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

+204.3% since first listed
20 events — show timeline
  • 2026-06-18 Sold (MLS) $175,000 MLSNOW
  • 2026-05-08 Pending MLSNOW
  • 2026-04-29 Listed $174,900 MLSNOW
  • 2026-02-04 Rental Removed $1,550 REDFIN
  • 2025-12-05 Listing Removed MLSNOW
  • 2025-10-26 Listed $174,900 MLSNOW
  • 2025-10-09 Listed for Rent $1,550 REDFIN
  • 2025-09-15 Listing Removed MLSNOW
  • 2025-08-16 Price Changed $174,900 MLSNOW
  • 2025-08-06 Listed $184,900 MLSNOW
  • 2012-07-23 Listing Removed MLSNOW
  • 2011-09-23 Listed $34,000 MLSNOW
  • 2008-09-28 Listing Removed MLSNOW
  • 2008-06-27 Sold (Public Records) $60,000 Public Records
  • 2008-06-26 Sold (MLS) $60,000 MLSNOW
  • 2007-10-25 Listed $59,000 MLSNOW
  • 2007-09-29 Listed $139,900 MLSNOW
  • 1995-04-26 Sold (Public Records) $56,111 Public Records
  • 1995-02-09 Listing Removed MLSNOW
  • 1994-11-08 Listed $57,500 MLSNOW

Property tax history

+5.8%/yr

Latest (2025): $1,320 · +7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…