CashFlowRE
Sign in Sign up
5263 W 148th St
B Composite 70.62
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.4/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$90,000

5263 W 148th St · Brook Park, OH 44141
3 bd · 1.0 ba · 864 sqft · SingleFamily public records · 44 Days on market
Built 1953 5,445 sqft lot $104/sqft · 56% below area

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

Listing remarks MLS

AUCTION! MAY 12TH AT 4 PM! Charming ranch-style home in a desirable Brook Park location! This 3-bedroom property offers comfortable one-floor living with a full basement providing additional storage or potential living space. Enjoy the fenced-in yard—perfect for pets, play, or entertaining—along with a detached garage for added convenience. Ideally situated close to parks, shopping, and town amenities, this home combines location and opportunity. Selling at Minimum Bid Auction of just $90,000 on Tuesday, May 12th at 4 PM. Preview and registration will begin at 3 PM. Don't miss your chance to bid on this great property! Correct address is 5263 W 148th St, Brook Park Ohio 44142.

Key facts

  • Close to parks
  • Full basement
  • Close to shopping

Tags

FENCED-IN YARDFULL BASEMENTDETACHED GARAGECLOSE TO PARKSCLOSE TO SHOPPINGCLOSE TO TOWN AMENITIES

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 $90k.

Deal economics

  • At list price, monthly cash flow is $475 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.6% vs local median 5.2% in Brook Park — 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 74/100 on livability (#273 in OH, #4,475 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, health & safety D, amenities F.
  • Berea City (suburban): math 47% / reading 56% proficiency, ranked #414 of 656 in OH (top 63%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 98 active listings in the ZIP; 2 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).
  • This rent is only 15% of the median local income ($127k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 35y 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: property tax is 4.0% of price; built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,300 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.80%
Cap rate
12.63%
Cash-on-cash
22.63%
DSCR
2.01
GRM
4.6

CMA / ARV

ARV (median comp)
$206,366
List price
$90,000
Delta
-56.39%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5249 W 150th St 0.10mi 3/2.0 936 (+8%) 1mo $217,000 $232 77
5312 W 149th St 0.09mi 3/2.0 912 (+6%) 9mo $260,000 $285 75
15633 Harrison Dr 0.53mi 3/1.0 888 (+3%) 4mo $185,000 $208 68
15546 Hummel Rd 0.58mi 3/2.0 888 (+3%) 1mo $262,500 $296 64
15460 Harrison Dr 0.46mi 3/1.0 888 (+3%) 16mo $207,000 $233 61
5757 Defiance Ave 0.65mi 3/2.0 884 (+2%) 3mo $225,000 $255 59
5752 Van Wert Ave 0.65mi 3/2.0 884 (+2%) 11mo $235,000 $266 53
5721 Michael Dr 0.55mi 3/2.0 944 (+9%) 7mo $240,000 $254 49
5150 W 139th St 0.49mi 2/1.0 (-1) 802 (-7%) 14mo $160,000 $200 48
14153 Pemberton Dr 0.68mi 3/2.0 884 (+2%) 22mo $270,000 $305 42
15854 Hummel Rd 0.66mi 3/2.0 953 (+10%) 12mo $225,000 $236 38
5795 Knox Blvd 0.67mi 3/2.0 936 (+8%) 24mo $210,000 $224 31

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
15.6%
Equity multiple
1.63×
Total profit
$15,816
Equity at exit
$13,419
10-year hold
IRR
24.3%
Equity multiple
3.12×
Total profit
$53,299
Equity at exit
$7,782

Cash invested: $25,200 (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 44141

Active inventory
98
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,622 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$297 /mo · $3,561/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$341
Net cashflow
$475

Break-even live

Break-even rent $1,021
Max offer price $90,000
Occupancy floor 66%

Sensitivity live

Price -10% $526 -5% $501 +0% $475 +5% $450 +10% $424
Rent -10% $347 -5% $411 +0% $475 +5% $539 +10% $603
Rate -1.0pp $520 -0.5pp $498 base $475 +0.5pp $452 +1.0pp $428

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
$22,500
Closing costs
$2,700
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5070 W 148th St Brook Park, OH 2.0 1.0 900 $1,600 $1.78 45d 1 0.17mi
16261 Remora Blvd Brook Park, OH 3.0 1.0 936 $1,750 $1.87 45d 1 0.94mi

Listing history 27 events

  1. 2026-04-13
    listed $90,000 Active 697-char remark
    Show marketing remark (697 chars)

    AUCTION! MAY 12TH AT 4 PM! Charming ranch-style home in a desirable Brook Park location! This 3-bedroom property offers comfortable one-floor living with a full basement providing additional storage or potential living space. Enjoy the fenced-in yard—perfect for pets, play, or entertaining—along with a detached garage for added convenience. Ideally situated close to parks, shopping, and town amenities, this home combines location and opportunity. Selling at Minimum Bid Auction of just $90,000 on Tuesday, May 12th at 4 PM. Preview and registration will begin at 3 PM. Don't miss your chance to bid on this great property! Correct address is 5263 W 148th St, Brook Park Ohio 44142.

  2. 2020-11-04
    price $92,900 308-char remark
    Show marketing remark (308 chars)

    Sharp Alum Ranch W/ Fenced Yard! Newer Elctric! Windows, Ext Doors, H20, Furnace & Air All New In 99! Rec Rm W/ Wet Bar & Gas Fireplace! 1/2 Bath In Bsmt! Newer Garage Door! April- Aire! Hardwood Floors! Bath Recently Remodeled! Front Porch Plus Covered Patio W/ Gas Grill! 24 Hrs Notice To Show!

  3. 2020-11-04
    price $92,900 308-char remark
    Show marketing remark (308 chars)

    Sharp Alum Ranch W/ Fenced Yard! Newer Elctric! Windows, Ext Doors, H20, Furnace & Air All New In 99! Rec Rm W/ Wet Bar & Gas Fireplace! 1/2 Bath In Bsmt! Newer Garage Door! April- Aire! Hardwood Floors! Bath Recently Remodeled! Front Porch Plus Covered Patio W/ Gas Grill! 24 Hrs Notice To Show!

  4. 2020-11-04
    price $92,900 308-char remark
    Show marketing remark (308 chars)

    Sharp Alum Ranch W/ Fenced Yard! Newer Elctric! Windows, Ext Doors, H20, Furnace & Air All New In 99! Rec Rm W/ Wet Bar & Gas Fireplace! 1/2 Bath In Bsmt! Newer Garage Door! April- Aire! Hardwood Floors! Bath Recently Remodeled! Front Porch Plus Covered Patio W/ Gas Grill! 24 Hrs Notice To Show!

  5. 2020-11-02
    price $92,900 308-char remark
    Show marketing remark (308 chars)

    Sharp Alum Ranch W/ Fenced Yard! Newer Elctric! Windows, Ext Doors, H20, Furnace & Air All New In 99! Rec Rm W/ Wet Bar & Gas Fireplace! 1/2 Bath In Bsmt! Newer Garage Door! April- Aire! Hardwood Floors! Bath Recently Remodeled! Front Porch Plus Covered Patio W/ Gas Grill! 24 Hrs Notice To Show!

  6. 2020-08-26
    price $92,900 308-char remark
    Show marketing remark (308 chars)

    Sharp Alum Ranch W/ Fenced Yard! Newer Elctric! Windows, Ext Doors, H20, Furnace & Air All New In 99! Rec Rm W/ Wet Bar & Gas Fireplace! 1/2 Bath In Bsmt! Newer Garage Door! April- Aire! Hardwood Floors! Bath Recently Remodeled! Front Porch Plus Covered Patio W/ Gas Grill! 24 Hrs Notice To Show!

  7. 2014-02-12
    price $92,900 308-char remark
    Show marketing remark (308 chars)

    Sharp Alum Ranch W/ Fenced Yard! Newer Elctric! Windows, Ext Doors, H20, Furnace & Air All New In 99! Rec Rm W/ Wet Bar & Gas Fireplace! 1/2 Bath In Bsmt! Newer Garage Door! April- Aire! Hardwood Floors! Bath Recently Remodeled! Front Porch Plus Covered Patio W/ Gas Grill! 24 Hrs Notice To Show!

  8. 2001-01-30
    soldstatus $106,000 308-char remark
    Show marketing remark (308 chars)

    Sharp Alum Ranch W/ Fenced Yard! Newer Elctric! Windows, Ext Doors, H20, Furnace & Air All New In 99! Rec Rm W/ Wet Bar & Gas Fireplace! 1/2 Bath In Bsmt! Newer Garage Door! April- Aire! Hardwood Floors! Bath Recently Remodeled! Front Porch Plus Covered Patio W/ Gas Grill! 24 Hrs Notice To Show!

  9. 2001-01-30
    soldstatus $106,000
    Show marketing remark (308 chars)

    Sharp Alum Ranch W/ Fenced Yard! Newer Elctric! Windows, Ext Doors, H20, Furnace & Air All New In 99! Rec Rm W/ Wet Bar & Gas Fireplace! 1/2 Bath In Bsmt! Newer Garage Door! April- Aire! Hardwood Floors! Bath Recently Remodeled! Front Porch Plus Covered Patio W/ Gas Grill! 24 Hrs Notice To Show!

  10. 2000-10-31
    listed $112,000 308-char remark
    Show marketing remark (308 chars)

    Sharp Alum Ranch W/ Fenced Yard! Newer Elctric! Windows, Ext Doors, H20, Furnace & Air All New In 99! Rec Rm W/ Wet Bar & Gas Fireplace! 1/2 Bath In Bsmt! Newer Garage Door! April- Aire! Hardwood Floors! Bath Recently Remodeled! Front Porch Plus Covered Patio W/ Gas Grill! 24 Hrs Notice To Show!

  11. 2000-09-30
    historical
  12. 2000-07-31
    listed $112,900
  13. 2000-07-30
    historical
  14. 2000-01-03
    listed $112,900
  15. 1998-05-19
    price $112,000 308-char remark
    Show marketing remark (308 chars)

    Sharp Alum Ranch W/ Fenced Yard! Newer Elctric! Windows, Ext Doors, H20, Furnace & Air All New In 99! Rec Rm W/ Wet Bar & Gas Fireplace! 1/2 Bath In Bsmt! Newer Garage Door! April- Aire! Hardwood Floors! Bath Recently Remodeled! Front Porch Plus Covered Patio W/ Gas Grill! 24 Hrs Notice To Show!

  16. 1998-05-19
    price $112,000 308-char remark
    Show marketing remark (308 chars)

    Sharp Alum Ranch W/ Fenced Yard! Newer Elctric! Windows, Ext Doors, H20, Furnace & Air All New In 99! Rec Rm W/ Wet Bar & Gas Fireplace! 1/2 Bath In Bsmt! Newer Garage Door! April- Aire! Hardwood Floors! Bath Recently Remodeled! Front Porch Plus Covered Patio W/ Gas Grill! 24 Hrs Notice To Show!

  17. 1998-05-19
    price $112,000 308-char remark
    Show marketing remark (308 chars)

    Sharp Alum Ranch W/ Fenced Yard! Newer Elctric! Windows, Ext Doors, H20, Furnace & Air All New In 99! Rec Rm W/ Wet Bar & Gas Fireplace! 1/2 Bath In Bsmt! Newer Garage Door! April- Aire! Hardwood Floors! Bath Recently Remodeled! Front Porch Plus Covered Patio W/ Gas Grill! 24 Hrs Notice To Show!

  18. 1998-05-19
    price $112,000 308-char remark
    Show marketing remark (308 chars)

    Sharp Alum Ranch W/ Fenced Yard! Newer Elctric! Windows, Ext Doors, H20, Furnace & Air All New In 99! Rec Rm W/ Wet Bar & Gas Fireplace! 1/2 Bath In Bsmt! Newer Garage Door! April- Aire! Hardwood Floors! Bath Recently Remodeled! Front Porch Plus Covered Patio W/ Gas Grill! 24 Hrs Notice To Show!

  19. 1998-05-19
    price $112,000 308-char remark
    Show marketing remark (308 chars)

    Sharp Alum Ranch W/ Fenced Yard! Newer Elctric! Windows, Ext Doors, H20, Furnace & Air All New In 99! Rec Rm W/ Wet Bar & Gas Fireplace! 1/2 Bath In Bsmt! Newer Garage Door! April- Aire! Hardwood Floors! Bath Recently Remodeled! Front Porch Plus Covered Patio W/ Gas Grill! 24 Hrs Notice To Show!

  20. 1998-05-19
    price $112,000 308-char remark
    Show marketing remark (308 chars)

    Sharp Alum Ranch W/ Fenced Yard! Newer Elctric! Windows, Ext Doors, H20, Furnace & Air All New In 99! Rec Rm W/ Wet Bar & Gas Fireplace! 1/2 Bath In Bsmt! Newer Garage Door! April- Aire! Hardwood Floors! Bath Recently Remodeled! Front Porch Plus Covered Patio W/ Gas Grill! 24 Hrs Notice To Show!

  21. 1992-02-20
    soldstatus $76,500
  22. 1992-01-15
    historical
  23. 1991-09-27
    listed $79,500
  24. 1989-08-10
    soldstatus $74,500
  25. 1985-04-18
    soldstatus $58,500
  26. 1985-04-17
    soldstatus $58,500
  27. 1977-08-01
    soldstatus $45,000

ⓘ 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
$3,561 · $297/mo
Projected year-2 tax
$3,561 · $297/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 3/10 Moderate 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$19,463
− Mortgage interest
−$5,041
− Property taxes
−$3,561
− Insurance
−$450
− Repairs & maintenance
−$1,557
− Management
−$1,557
− Depreciation
−$2,618
Taxable income
$4,679
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,123
After-tax cash flow
$4,579/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
Berea City
NCES district ID
3904360
Math proficiency
47% ▼ -17.00%
Reading proficiency
56% ▼ -7.00%
Median HH income
$51,921
Composite
44.18/100
National rank
#2856
State rank
#414 of 656 in OH

Livability — Brook Park

Score
74/100
State rank
#273
US rank
#4475

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Brook Park, OH
County
Cuyahoga · 1,045,444 people
City population
18,359
Metro
Cleveland, OH
Population (ZIP)
13,954
Household income
$127,347
Rent vs Own
14.8% rent · 85.2% own
Severe rent burden
7.6

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 (86%)
Race & ethnicity
White 86% Two or more races 7% Asian 5% Black 1%
Common ancestry
Romanian 17% Slovak 2% Italian 2%
Foreign-born
7% · South Korea, China
Languages at home
91% English-only · Russian/Polish/Slavic 3% Other Indo-European 2% Other Asian/Pacific 1%

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
▼ -147.81%
Current HPI
196.4397
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

+100.0% since first listed
27 events — show timeline
  • 2026-04-13 Listed $90,000 NORIS
  • 2020-11-04 Price Changed $92,900 MLSNOW
  • 2020-11-04 Price Changed $92,900 MLSNOW
  • 2020-11-04 Price Changed $92,900 MLSNOW
  • 2020-11-02 Price Changed $92,900 MLSNOW
  • 2020-08-26 Price Changed $92,900 MLSNOW
  • 2014-02-12 Price Changed $92,900 MLSNOW
  • 2001-01-30 Sold (Public Records) $106,000 Public Records
  • 2001-01-30 Sold (MLS) $106,000 MLSNOW
  • 2000-10-31 Listed $112,000 MLSNOW
  • 2000-09-30 Listing Removed MLSNOW
  • 2000-07-31 Listed $112,900 MLSNOW
  • 2000-07-30 Listing Removed MLSNOW
  • 2000-01-03 Listed $112,900 MLSNOW
  • 1998-05-19 Price Changed $112,000 MLSNOW
  • 1998-05-19 Price Changed $112,000 MLSNOW
  • 1998-05-19 Price Changed $112,000 MLSNOW
  • 1998-05-19 Price Changed $112,000 MLSNOW
  • 1998-05-19 Price Changed $112,000 MLSNOW
  • 1998-05-19 Price Changed $112,000 MLSNOW
  • 1992-02-20 Sold (Public Records) $76,500 Public Records
  • 1992-01-15 Listing Removed MLSNOW
  • 1991-09-27 Listed $79,500 MLSNOW
  • 1989-08-10 Sold (Public Records) $74,500 Public Records
  • 1985-04-18 Sold (Public Records) $58,500 Public Records
  • 1985-04-17 Sold (Public Records) $58,500 Public Records
  • 1977-08-01 Sold (Public Records) $45,000 Public Records

Property tax history

+4.9%/yr

Latest (2025): $3,561 · +18.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…