CashFlowRE
Sign in Sign up
3023 Norris Ave
D Composite 42.35
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 +10.9/30.0
  • ARV discount +9.4/15.0
  • Rent growth +5.0/5.0
  • Schools +4.1/10.0
  • Livability +4.1/5.0
  • 1% rule +3.2/10.0
  • DSCR +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,900

3023 Norris Ave · Parma, OH 44134
3 bd · 1.0 ba · 1,148 sqft · SingleFamily public records · 7 Days on market
Built 1964 5,662 sqft lot Est $230k · at est.

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

Listing remarks MLS

Turn the key and move in! Grandma and Grandpa took care of their home! Nice brick ranch! 2 car garage! Formal dining room with built in china cabinets! Hardwood floors! Finished basement with full bath! Blown in insulation! Furnace 2008! Exterior doors 2007! Super clean! Hurry!

Key facts

  • All brick ranch
  • Updated bathrooms
  • Quiet backyard

Tags

ALL BRICK RANCHHARDWOOD FLOORSUPDATED BATHROOMSPARTIALLY FINISHED BASEMENTWATERPROOFED BASEMENTQUIET BACKYARD

Property features AI

Finance

  • Other:
  • Financial info:
  • HOA & community:

Exterior

  • Parking: Attached garage with 2 spaces
  • Security:
  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Construction: Built according to public records; Asphalt roof; Block foundation
  • Exterior features: Brick exterior

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bedrooms: 3 main-level bedrooms
  • Flooring:
  • Bathrooms: 2 full bathrooms (1 on the main level)
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Full basement; Fixer condition
  • Laundry & utility:

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 $220k.

Deal economics

  • At list price, monthly cash flow is $-96 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $203k (7.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $181k (17.9% below list).
  • Recommended offer: $181k (17.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 82/100 on livability (#84 in OH, #1,232 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, cost of living A+; Watch: employment C-, commute F.
  • Parma City (suburban): math 43% / reading 52% proficiency, ranked #469 of 656 in OH (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+10.6%/yr); 118 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,441 units permitted in Cuyahoga County in 2024 (700 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($69k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Cuyahoga County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 31y 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.
  • Current owner paid $120k; list at $220k implies a 83% gain — meaningful room to come down on a strong offer.
Recommended offer $180,613 (17.9% 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 1964 — 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 B-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
0.82%
Cap rate
5.77%
Cash-on-cash
-1.88%
DSCR
0.92
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$229,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3023 Norris Ave 0.00mi 3/2.0 1,148 (0%) 1mo $230,000 $200 95
3103 Norris Ave 0.01mi 3/2.0 1,148 (0%) 2mo $231,100 $201 94
3310 Wales Ave 0.25mi 4/2.0 (+1) 1,155 (+1%) 1mo $220,000 $190 77
4311 Longwood Ave 0.47mi 3/1.0 1,131 (-2%) 0mo $210,000 $186 75
2821 Wales Ave 0.24mi 3/2.0 1,064 (-7%) 0mo $260,000 $244 72
2906 Priscilla Ave 0.14mi 4/2.0 (+1) 1,244 (+8%) 0mo $225,000 $181 71
3402 Wellington Ave 0.32mi 3/2.0 1,064 (-7%) 2mo $205,000 $193 68
3406 Marioncliff Dr 0.58mi 3/2.0 1,140 (-1%) 2mo $252,000 $221 66
4003 Woodrow Ave 0.38mi 3/2.0 1,224 (+7%) 1mo $230,000 $188 66
2929 Commonwealth Dr 0.47mi 3/2.0 1,092 (-5%) 1mo $225,000 $206 65
3716 Grantwood Dr 0.37mi 3/2.0 1,248 (+9%) 1mo $235,000 $188 63
6180 Jamestown Dr 0.55mi 3/2.0 1,082 (-6%) 1mo $299,000 $276 60

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-13.9%
Equity multiple
0.48×
Total profit
$-32,199
Equity at exit
$32,788
10-year hold
IRR
1.4%
Equity multiple
1.12×
Total profit
$7,617
Equity at exit
$19,013

Cash invested: $61,572 (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 44134

Rents YoY
10.6%
Active inventory
118
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,806 high interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$278 /mo · $3,341/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$379
Net cashflow
$-96

Break-even live

Break-even rent $1,928
Max offer price $202,869
Occupancy floor

Sensitivity live

Price -10% $28 -5% $-34 +0% $-96 +5% $-159 +10% $-221
Rent -10% $-239 -5% $-168 +0% $-96 +5% $-25 +10% $46
Rate -1.0pp $14 -0.5pp $-40 base $-96 +0.5pp $-153 +1.0pp $-211

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
$54,975
Closing costs
$6,597
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2907 Snow Rd Unit up Parma, OH 3.0 1.0 1026 $1,700 $1.66 44d 1 0.75mi
3415 Center Dr Cleveland, OH 3.0 1.0 1048 $1,995 $1.90 2d 1 1.10mi
5080 Whispering Oaks BLVD Parma, OH 3.0 2.0 1332 $1,799 $1.35 13d 1 1.19mi
3027 Fortune Ave Unit 2 Parma, OH 2.0 1.0 726 $1,150 $1.58 44d 1 1.19mi
3027 Fortune Ave Unit 1 Parma, OH 2.0 1.0 880 $1,175 $1.34 44d 1 1.19mi
6188 Cabrini Ln Seven Hills, OH 3.0 2.0 1271 $2,095 $1.65 2d 1 1.20mi
2910 Fortune Ave Cleveland, OH 2.0 1.0 744 $1,775 $2.39 24d 1 1.22mi
3330 Fortune Ave Cleveland, OH 3.0 1.5 1258 $1,775 $1.41 44d 1 1.22mi
2611 Brookdale Ave Cleveland, OH 3.0 1.0 1092 $1,825 $1.67 44d 1 1.27mi
2716 Lincoln Ave Unit 1288912P Parma, OH 4.0 2.0 1205 $4,125 $3.42 8d 1 1.41mi
6505 Snow Rd Unit REAR Parma, OH 3.0 1.5 1312 $1,599 $1.22 8d 1 1.46mi

Listing history 9 events

  1. 2026-04-30
    status Pending
  2. 2026-04-23
    listed $219,900 Active
  3. 2009-10-02
    soldstatus $120,000
  4. 2009-10-01
    soldstatus $120,000 278-char remark
    Show marketing remark (278 chars)

    Turn the key and move in! Grandma and Grandpa took care of their home! Nice brick ranch! 2 car garage! Formal dining room with built in china cabinets! Hardwood floors! Finished basement with full bath! Blown in insulation! Furnace 2008! Exterior doors 2007! Super clean! Hurry!

  5. 2009-08-14
    listed $124,900 278-char remark
    Show marketing remark (278 chars)

    Turn the key and move in! Grandma and Grandpa took care of their home! Nice brick ranch! 2 car garage! Formal dining room with built in china cabinets! Hardwood floors! Finished basement with full bath! Blown in insulation! Furnace 2008! Exterior doors 2007! Super clean! Hurry!

  6. 1995-04-27
    soldstatus $95,000 163-char remark
    Show marketing remark (163 chars)

    All Replacement Windows & Furn 5 Yrs, Roof 2 Yrs, Gutters, Overhang & Gar. Siding 3 Yrs/Hardwood Flrs In Bdrm/China Cabs In Din Rm/Check List Available

  7. 1995-04-27
    soldstatus $95,000
    Show marketing remark (163 chars)

    All Replacement Windows & Furn 5 Yrs, Roof 2 Yrs, Gutters, Overhang & Gar. Siding 3 Yrs/Hardwood Flrs In Bdrm/China Cabs In Din Rm/Check List Available

  8. 1995-03-27
    listed $97,900 163-char remark
    Show marketing remark (163 chars)

    All Replacement Windows & Furn 5 Yrs, Roof 2 Yrs, Gutters, Overhang & Gar. Siding 3 Yrs/Hardwood Flrs In Bdrm/China Cabs In Din Rm/Check List Available

  9. 1970-08-01
    soldstatus $32,300

ⓘ 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
$3,341 · $278/mo
Projected year-2 tax
$3,386 · $282/mo
Expected delta
+$45/yr (+$4/mo · 1.3%)

ⓘ 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 ≥94°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$21,674
− Mortgage interest
−$12,318
− Property taxes
−$3,341
− Insurance
−$1,100
− Repairs & maintenance
−$1,734
− Management
−$1,734
− Depreciation
−$6,397
Taxable loss
−$4,950
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,188
After-tax cash flow
$31/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
Parma City
NCES district ID
3904463
Math proficiency
43% ▼ -18.00%
Reading proficiency
52% ▼ -10.00%
Median HH income
$50,371
Composite
40.72/100
National rank
#3662
State rank
#469 of 656 in OH

Livability — Parma

Score
82/100
State rank
#84
US rank
#1232

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parma, OH
County
Cuyahoga County · 1,090,369 people
City population
66,574
Metro
Cleveland-Elyria, OH
Population (ZIP)
37,774
Household income
$68,625
Rent vs Own
22.4% rent · 77.6% own
Severe rent burden
668.0

Population outlook (Cuyahoga County) Hauer SSP2

Today (2025)
1,244,621 people
By 2030
1,230,093 · -1.2%
By 2040
1,189,108 · -4.5%
By 2050
1,145,706 · -7.9%
By 2075
1,076,557 · -13.5%
By 2100
978,987 · -21.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 6% Hispanic / Latino 5% Black 3% Asian 3%
Common ancestry
Romanian 14% Subsaharan African 6% Slovak 1%
Foreign-born
11% · Canada, Vietnam
Languages at home
84% English-only · Russian/Polish/Slavic 7% Spanish 3% Other Indo-European 2%

Political lean MEDSL · Cuyahoga

2024 margin
Solid D (+31.5) · D 65.4% · R 33.9%
2008→2024 swing
-7.4pp toward R · 2008: 38.9pp · 2024: 31.5pp
All cycles
2024: D+31.5 2020: D+34.1 2016: D+35.0 2012: D+38.7 2008: D+38.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -215.17%
Current HPI
184.0553
Rent YoY
▲ 10.56%
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

+580.8% since first listed
9 events — show timeline
  • 2026-04-30 Pending MLSNOW
  • 2026-04-23 Listed $219,900 MLSNOW
  • 2009-10-02 Sold (Public Records) $120,000 Public Records
  • 2009-10-01 Sold (MLS) $120,000 MLSNOW
  • 2009-08-14 Listed $124,900 MLSNOW
  • 1995-04-27 Sold (Public Records) $95,000 Public Records
  • 1995-04-27 Sold (MLS) $95,000 MLSNOW
  • 1995-03-27 Listed $97,900 MLSNOW
  • 1970-08-01 Sold (Public Records) $32,300 Public Records

Property tax history

+1.0%/yr

Latest (2025): $3,341 · -5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…