CashFlowRE
Sign in Sign up
5995 Liberty Rd
D Composite 41.01
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 +9.9/30.0
  • Schools +8.1/10.0
  • ARV discount +7.5/15.0
  • Livability +4.5/5.0
  • 1% rule +3.1/10.0
  • DSCR +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$347,000

5995 Liberty Rd · Solon, OH 44139
3 bd · 1.5 ba · 1,232 sqft · SingleFamily public records · 29 Days on market
Built 1960 0.69 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fantastic Ranch, on a large lot in the Award winning Solon City School District. Located conveniently within five minutes of beautiful South Chagrin Reservation, Solon shopping centers, and access to the highway. This charming impeccably maintained 3 bedroom, 1.5 bath home features an open floor plan with vaulted ceilings and beautiful hardwood floors. The bright Great Room with formal dining boasts a newer Marvin sliding glass door which leads to the park-like backyard on this spacious 0.69 acre property. The kitchen could easily be opened up to the great room, if you prefer. Primary connects to the updated half bath. Lower level features a family room/recreational area and spacious office/guest room with large cedar closet. Unfinished portion of the basement offers ample storage and room for workout equipment/workroom/etc. Come and relax on the front porch and feel right at home! * New carpet in LL 2016, whole home duct cleaning 2016, A/C 2013 , Roof 2006, Furnace 2006, Water Heater 2

Key facts

  • Modern functionality
  • 0.69 acre lot
  • 2 garage spots

Tags

STAINLESS STEEL APPLIANCESMODERN FUNCTIONALITYPRACTICAL LIVING SPACE

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Frame construction with vinyl siding; Asphalt roof; Below-grade finished area reported (finished basement) and above-grade finished area reported
  • Construction: Frame and vinyl siding construction; Asphalt roof
  • Exterior features: Corner lot

Interior

  • Bedrooms: 3 main-level bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom; 2 main-level bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Finished basement; Updated/remodeled condition
  • Laundry & utility: In-unit 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/1.5-bath single-family listed at $347k.

Deal economics

  • At list price, monthly cash flow is $-213 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $309k (10.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $280k (19.2% below list).
  • Recommended offer: $280k (19.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 2.3% in Solon — 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 91/100 on livability (#5 in OH, #42 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, amenities A+.
  • Solon City (suburban): math 89% / reading 93% proficiency, ranked #1 of 656 in OH (top 0%) — strong family-tenant draw, lease renewals of 3-5y typical; only 9% free/reduced lunch — higher-income household profile.
  • Market conditions: 101 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 1,441 units permitted in Cuyahoga County in 2024 (700 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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

  • It's been on market 29 days — a 2% lower offer ($342k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 33y 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 $290k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $280,253 (19.2% 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 1960 — 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 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?
  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
0.81%
Cap rate
5.56%
Cash-on-cash
-2.63%
DSCR
0.88
GRM
10.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-20.7%
Equity multiple
0.28×
Total profit
$-69,747
Equity at exit
$51,739
10-year hold
IRR
-13.9%
Equity multiple
0.20×
Total profit
$-77,973
Equity at exit
$30,002

Cash invested: $97,160 (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 44139

Active inventory
101
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,803 medium interval (Pro) →
Mortgage (P&I)
$1,820
Tax from tax record
$463 /mo · $5,555/yr
Insurance
$145
HOA
$0
Vacancy / Maint / Mgmt
$589
Net cashflow
$-213

Break-even live

Break-even rent $3,072
Max offer price $309,340
Occupancy floor

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
$86,750
Closing costs
$10,410
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
34500 Brookmeade Pl Solon, OH 1.0–3.0 1.0–2.5 1378 $3,640 $2.64 2d 13 1.40mi

Listing history 50 events

  1. 2026-06-18
    days on market $347,000 Active 29 DOM
  2. 2026-06-17
    days on market $347,000 Active 28 DOM
  3. 2026-06-16
    days on market $347,000 Active 27 DOM
  4. 2026-06-15
    days on market $347,000 Active 26 DOM
  5. 2026-06-13
    pricedays on market $347,000 Active 24 DOM
  6. 2026-06-09
    days on market $352,000 Active 20 DOM
  7. 2026-06-08
    days on market $352,000 Active 19 DOM
  8. 2026-06-07
    days on market $352,000 Active 18 DOM
  9. 2026-06-05
    days on market $352,000 Active 15 DOM
  10. 2026-06-03
    days on market $352,000 Active 14 DOM
  11. 2026-06-02
    days on market $352,000 Active 13 DOM
  12. 2026-06-01
    days on market $352,000 Active 12 DOM
  13. 2026-05-31
    days on market $352,000 Active 11 DOM
  14. 2026-05-20
    listed $352,000 Active
  15. 2026-03-09
    historical
  16. 2026-03-09
    listed $335,000 Active
  17. 2023-04-26
    soldstatus $290,000 Closed 1002-char remark
    Show marketing remark (1002 chars)

    Fantastic Ranch, on a large lot in the Award winning Solon City School District. Located conveniently within five minutes of beautiful South Chagrin Reservation, Solon shopping centers, and access to the highway. This charming impeccably maintained 3 bedroom, 1.5 bath home features an open floor plan with vaulted ceilings and beautiful hardwood floors. The bright Great Room with formal dining boasts a newer Marvin sliding glass door which leads to the park-like backyard on this spacious 0.69 acre property. The kitchen could easily be opened up to the great room, if you prefer. Primary connects to the updated half bath. Lower level features a family room/recreational area and spacious office/guest room with large cedar closet. Unfinished portion of the basement offers ample storage and room for workout equipment/workroom/etc. Come and relax on the front porch and feel right at home! * New carpet in LL 2016, whole home duct cleaning 2016, A/C 2013 , Roof 2006, Furnace 2006, Water Heater 2

  18. 2023-04-26
    soldstatus $290,000
    Show marketing remark (1002 chars)

    Fantastic Ranch, on a large lot in the Award winning Solon City School District. Located conveniently within five minutes of beautiful South Chagrin Reservation, Solon shopping centers, and access to the highway. This charming impeccably maintained 3 bedroom, 1.5 bath home features an open floor plan with vaulted ceilings and beautiful hardwood floors. The bright Great Room with formal dining boasts a newer Marvin sliding glass door which leads to the park-like backyard on this spacious 0.69 acre property. The kitchen could easily be opened up to the great room, if you prefer. Primary connects to the updated half bath. Lower level features a family room/recreational area and spacious office/guest room with large cedar closet. Unfinished portion of the basement offers ample storage and room for workout equipment/workroom/etc. Come and relax on the front porch and feel right at home! * New carpet in LL 2016, whole home duct cleaning 2016, A/C 2013 , Roof 2006, Furnace 2006, Water Heater 2

  19. 2023-04-06
    status Pending 1002-char remark
    Show marketing remark (1002 chars)

    Fantastic Ranch, on a large lot in the Award winning Solon City School District. Located conveniently within five minutes of beautiful South Chagrin Reservation, Solon shopping centers, and access to the highway. This charming impeccably maintained 3 bedroom, 1.5 bath home features an open floor plan with vaulted ceilings and beautiful hardwood floors. The bright Great Room with formal dining boasts a newer Marvin sliding glass door which leads to the park-like backyard on this spacious 0.69 acre property. The kitchen could easily be opened up to the great room, if you prefer. Primary connects to the updated half bath. Lower level features a family room/recreational area and spacious office/guest room with large cedar closet. Unfinished portion of the basement offers ample storage and room for workout equipment/workroom/etc. Come and relax on the front porch and feel right at home! * New carpet in LL 2016, whole home duct cleaning 2016, A/C 2013 , Roof 2006, Furnace 2006, Water Heater 2

  20. 2023-03-24
    historical Contingent 1002-char remark
    Show marketing remark (1002 chars)

    Fantastic Ranch, on a large lot in the Award winning Solon City School District. Located conveniently within five minutes of beautiful South Chagrin Reservation, Solon shopping centers, and access to the highway. This charming impeccably maintained 3 bedroom, 1.5 bath home features an open floor plan with vaulted ceilings and beautiful hardwood floors. The bright Great Room with formal dining boasts a newer Marvin sliding glass door which leads to the park-like backyard on this spacious 0.69 acre property. The kitchen could easily be opened up to the great room, if you prefer. Primary connects to the updated half bath. Lower level features a family room/recreational area and spacious office/guest room with large cedar closet. Unfinished portion of the basement offers ample storage and room for workout equipment/workroom/etc. Come and relax on the front porch and feel right at home! * New carpet in LL 2016, whole home duct cleaning 2016, A/C 2013 , Roof 2006, Furnace 2006, Water Heater 2

  21. 2023-03-22
    listed $275,000 Active 1002-char remark
    Show marketing remark (1002 chars)

    Fantastic Ranch, on a large lot in the Award winning Solon City School District. Located conveniently within five minutes of beautiful South Chagrin Reservation, Solon shopping centers, and access to the highway. This charming impeccably maintained 3 bedroom, 1.5 bath home features an open floor plan with vaulted ceilings and beautiful hardwood floors. The bright Great Room with formal dining boasts a newer Marvin sliding glass door which leads to the park-like backyard on this spacious 0.69 acre property. The kitchen could easily be opened up to the great room, if you prefer. Primary connects to the updated half bath. Lower level features a family room/recreational area and spacious office/guest room with large cedar closet. Unfinished portion of the basement offers ample storage and room for workout equipment/workroom/etc. Come and relax on the front porch and feel right at home! * New carpet in LL 2016, whole home duct cleaning 2016, A/C 2013 , Roof 2006, Furnace 2006, Water Heater 2

  22. 2020-11-04
    price $29,900
  23. 2020-08-25
    price $29,900
  24. 2017-08-21
    soldstatus $216,800
  25. 2017-08-18
    soldstatus $216,800 Sold
  26. 2017-07-17
    status Pending
  27. 2017-07-16
    historical
  28. 2017-07-11
    historical Contingent
  29. 2017-06-07
    price $218,900
  30. 2017-05-03
    status Active
  31. 2017-04-25
    historical Contingent
  32. 2017-04-10
    listed $223,900 Active
  33. 2014-02-12
    price $29,900
  34. 2014-02-12
    price $29,900
  35. 2009-03-16
    soldstatus $200,000
  36. 2009-03-16
    soldstatus $200,000
  37. 2008-11-08
    listed $215,000
  38. 2001-08-07
    soldstatus $180,000
  39. 2001-08-01
    soldstatus $180,000
  40. 2001-05-07
    listed $184,900
  41. 1998-11-27
    price $184,900
  42. 1998-11-27
    price $184,900
  43. 1998-11-27
    price $184,900
  44. 1998-11-27
    price $184,900
  45. 1998-05-04
    soldstatus $156,500
  46. 1998-04-29
    soldstatus $156,500
  47. 1998-03-25
    historical
  48. 1997-09-25
    listed $153,900
  49. 1997-09-20
    historical
  50. 1997-03-20
    listed $155,000

ⓘ 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
$5,555 · $463/mo
Projected year-2 tax
$5,555 · $463/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥95°F today · 17 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
$33,630
− Mortgage interest
−$19,437
− Property taxes
−$5,555
− Insurance
−$1,735
− Repairs & maintenance
−$2,690
− Management
−$2,690
− Depreciation
−$10,095
Taxable loss
−$8,572
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,057
After-tax cash flow
$-501/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
Solon City
NCES district ID
3904660
Math proficiency
89% ▼ -7.00%
Reading proficiency
93% ▼ -1.00%
Median HH income
$95,909
Composite
81.16/100
National rank
#42
State rank
#1 of 656 in OH

Livability — Solon

Score
91/100
State rank
#5
US rank
#42

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Solon, OH
County
Cuyahoga County · 1,090,369 people
City population
24,706
Metro
Cleveland-Elyria, OH
Population (ZIP)
24,706
Household income
$138,425
Rent vs Own
15.6% rent · 84.4% own
Severe rent burden
368.0

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
Majority White (65%)
Race & ethnicity
White 65% Asian 14% Black 12% Two or more races 7% Hispanic / Latino 3%
Common ancestry
Romanian 6% Scotch-Irish 3% Italian 2%
Foreign-born
18% · China, Canada, Vietnam
Languages at home
77% English-only · Chinese 6% Russian/Polish/Slavic 5% Other Indo-European 4%

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
▼ -196.10%
Current HPI
191.8418
Rent YoY
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

+171.0% since first listed
43 events — show timeline
  • 2026-05-20 Listed $352,000 MLSNOW
  • 2026-03-09 Listed $335,000 MLSNOW
  • 2026-03-09 Listing Removed MLSNOW
  • 2023-04-26 Sold (Public Records) $290,000 Public Records
  • 2023-04-26 Sold (MLS) $290,000 MLSNOW
  • 2023-04-06 Pending MLSNOW
  • 2023-03-24 Contingent MLSNOW
  • 2023-03-22 Listed $275,000 MLSNOW
  • 2020-11-04 Price Changed $29,900 MLSNOW
  • 2020-08-25 Price Changed $29,900 MLSNOW
  • 2017-08-21 Sold (Public Records) $216,800 Public Records
  • 2017-08-18 Sold (MLS) $216,800 MLSNOW
  • 2017-07-17 Pending MLSNOW
  • 2017-07-16 Listing Removed MLSNOW
  • 2017-07-11 Contingent MLSNOW
  • 2017-06-07 Price Changed $218,900 MLSNOW
  • 2017-05-03 Relisted MLSNOW
  • 2017-04-25 Contingent MLSNOW
  • 2017-04-10 Listed $223,900 MLSNOW
  • 2014-02-12 Price Changed $29,900 MLSNOW
  • 2014-02-12 Price Changed $29,900 MLSNOW
  • 2009-03-16 Sold (Public Records) $200,000 Public Records
  • 2009-03-16 Sold (MLS) $200,000 MLSNOW
  • 2008-11-08 Listed $215,000 MLSNOW
  • 2001-08-07 Sold (MLS) $180,000 MLSNOW
  • 2001-08-01 Sold (Public Records) $180,000 Public Records
  • 2001-05-07 Listed $184,900 MLSNOW
  • 1998-11-27 Price Changed $184,900 MLSNOW
  • 1998-11-27 Price Changed $184,900 MLSNOW
  • 1998-11-27 Price Changed $184,900 MLSNOW
  • 1998-11-27 Price Changed $184,900 MLSNOW
  • 1998-05-04 Sold (MLS) $156,500 MLSNOW
  • 1998-04-29 Sold (Public Records) $156,500 Public Records
  • 1998-03-25 Listing Removed MLSNOW
  • 1997-09-25 Listed $153,900 MLSNOW
  • 1997-09-20 Listing Removed MLSNOW
  • 1997-03-20 Listed $155,000 MLSNOW
  • 1994-02-07 Sold (Public Records) $133,000 Public Records
  • 1994-02-07 Sold (MLS) $133,000 MLSNOW
  • 1993-12-06 Sold (Public Records) $115,000 Public Records
  • 1993-12-04 Listed $142,900 MLSNOW
  • 1993-07-12 Listing Removed MLSNOW
  • 1993-04-19 Listed $129,900 MLSNOW

Property tax history

+1.7%/yr

Latest (2025): $5,555 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…