CashFlowRE
Sign in Sign up
201 Ridgewood Dr
B- Composite 69.81
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 +26.7/30.0
  • Appreciation +9.3/10.0
  • DSCR +9.1/10.0
  • 1% rule +6.7/10.0
  • ARV discount +5.3/15.0
  • Schools +5.0/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$99,900

201 Ridgewood Dr · Amsterdam, OH 43903
3 bd · 1.0 ba · 1,253 sqft · SingleFamily public records · 9 Days on market
Built 1949 1.53 ac lot Est $95k · at est.

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

Listing remarks

Welcome to your next chapter in the charming village of Amsterdam, Ohio. A cute and cozy three-bedroom home nestled on a generous cleared double lot that gives you room to breathe, garden, play, and dream big. This inviting home offers a comfortable layout with three bedrooms and a full bathroom, providing a solid foundation for anyone looking to add their personal touch. Think of it as a blank canvas with good bones and even better land. Whether you're a first-time buyer, a savvy investor, or someone seeking a quieter pace of life, this property delivers serious value at an attractive price point. Now, let's talk about that backyard. Head outside and you'll discover a beautiful creek meand

Key facts

  • Creek frontage
  • Cleared double lot
  • 1.53 acre lot

Tags

CLEARED DOUBLE LOTEXPANSIVE OUTDOOR SPACECREEK FRONTAGE

Property features AI

Finance

  • Financial info: Annual tax amount reported

Exterior

  • Parking: Detached garage; Additional gravel parking; Two garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-family property; Above-grade finished living area recorded at 1,252; Entry provides walk-out access to basement
  • Construction: Vinyl siding; Asphalt fiberglass roof
  • Exterior features: Front porch; Cleared lot with gentle sloping; On-site stream/creek and spring

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bedrooms: Two main-level bedrooms
  • Bathrooms: One full main-level bathroom
  • Heating & cooling: Electric heating
  • Interior features: Full unfinished walk-out basement; Five total rooms
  • Laundry & utility: Laundry on lower level

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 $100k.

Deal economics

  • At list price, monthly cash flow is $270 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).

Location & tenants

  • Location reads 55/100 on livability (#1,126 in OH) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D-, amenities F, commute F.
  • Edison Local (rural): math 52% / reading 66% proficiency, ranked #312 of 656 in OH (top 48%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: John E Gregg Elementary School (math 67% / reading 67%, grade B+, #456 of 1,584 statewide, top 31%, 380 students, 52% FRL); Edison Jr. High School (math 49% / reading 64%, grade B, #313 of 654 statewide, top 48%, 204 students, 0% FRL); Edison High School (math 32% / reading 72%, grade D+, #343 of 781 statewide, top 47%, 418 students, 74% FRL).
  • Market conditions: 9 active listings in the ZIP; 2 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($691 loan paydown + $8k appreciation (8.5% local appreciation)).
  • Jefferson County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (8.5% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $58k; list at $100k implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $99,900

Questions for the listing agent

  1. Built in 1949 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.17%
Cap rate
9.53%
Cash-on-cash
11.57%
DSCR
1.51
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$95,228
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
502 S Main St 0.11mi 3/1.0 1,320 (+5%) 8mo $100,000 $76 79
8239 Bear Rd SE 0.53mi 3/1.5 1,288 (+3%) 19mo $160,000 $124 52
101 Arch St 0.36mi 2/1.5 (-1) 1,324 (+6%) 20mo $95,000 $72 50

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

8.5% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
29.9%
Equity multiple
3.20×
Total profit
$61,575
Equity at exit
$79,355
10-year hold
IRR
26.5%
Equity multiple
6.94×
Total profit
$166,117
Equity at exit
$160,937

Cash invested: $27,972 (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 43903

Home prices YoY
3.2%
Active inventory
9
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,171 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$90 /mo · $1,074/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$270

Break-even live

Break-even rent $829
Max offer price $99,900
Occupancy floor 72%

Sensitivity live

Price -10% $326 -5% $298 +0% $270 +5% $241 +10% $213
Rent -10% $177 -5% $223 +0% $270 +5% $316 +10% $362
Rate -1.0pp $320 -0.5pp $295 base $270 +0.5pp $244 +1.0pp $217

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
$24,975
Closing costs
$2,997
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 8 events

  1. 2026-06-12
    statusdays on market $99,900 Pending 9 DOM
  2. 2026-06-09
    days on market $99,900 Active 8 DOM
  3. 2026-06-08
    days on market $99,900 Active 7 DOM
  4. 2026-06-07
    days on market $99,900 Active 6 DOM
  5. 2026-06-07
    days on market $99,900 Active 5 DOM
  6. 2026-06-04
    days on market $99,900 Active 2 DOM
  7. 2026-06-01
    remarks 699-char remark
  8. 2026-06-01
    listed $99,900 Active 1 DOM

ⓘ 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
$1,074 · $90/mo
Projected year-2 tax
$1,316 · $110/mo
Expected delta
+$242/yr (+$20/mo · 22.5%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$14,046
− Mortgage interest
−$5,596
− Property taxes
−$1,074
− Insurance
−$500
− Repairs & maintenance
−$1,124
− Management
−$1,124
− Depreciation
−$2,906
Taxable income
$1,723
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$413
After-tax cash flow
$2,823/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
Edison Local
NCES district ID
3904779
Math proficiency
52% ▼ -13.00%
Reading proficiency
66% ▼ -7.00%
Median HH income
$45,717
Composite
49.79/100
National rank
#1959
State rank
#312 of 656 in OH

Livability — Amsterdam

Score
55/100
State rank
#1126
US rank
#23116

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Amsterdam, OH
County
Carroll · 27,595 people
Metro
Canton-Massillon, OH
Population (ZIP)
2,241
Household income
$64,659
Rent vs Own
21.2% rent · 78.8% own
Severe rent burden
1.7

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
63,481 people
By 2030
61,067 · -3.8%
By 2040
55,860 · -12.0%
By 2050
51,236 · -19.3%
By 2075
41,804 · -34.1%
By 2100
32,344 · -49.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 5%
Common ancestry
Romanian 11% Italian 2% Polish 2%
Foreign-born
0% · Canada
Languages at home
94% English-only · German/W. Germanic 6%

Political lean MEDSL · Jefferson

2024 margin
Solid R (+43.9) · D 27.5% · R 71.4% · Other 1.1%
2008→2024 swing
-44.1pp toward R · 2008: 0.2pp · 2024: -43.9pp
All cycles
2024: R+43.9 2020: R+38.4 2016: R+35.7 2012: R+5.5 2008: D+0.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 8.50%
Current HPI
277.405
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

+73.7% since first listed
2 events — show timeline
  • 2026-05-31 Listed $99,900 MLSNOW
  • 2002-03-08 Sold (Public Records) $57,500 Public Records

Property tax history

+1.3%/yr

Latest (2025): $1,074 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…