CashFlowRE
Sign in Sign up
7705 Ravenna Ave
D+ Composite 47.23
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 +13.7/30.0
  • ARV discount +10.7/15.0
  • Schools +5.9/10.0
  • DSCR +4.1/10.0
  • Rent growth +3.9/5.0
  • 1% rule +3.4/10.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

7705 Ravenna Ave · Harrisburg, OH 44641
2 bd · 1.0 ba · 1,113 sqft · SingleFamily public records · 3 Days on market
Built 1927 1.73 ac lot Est $167k · 7% under

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

Listing remarks

Set on a generous 1.7-acre lot, this charming home offers endless potential for the right buyer ready to add a little TLC and make it their own. With great bones and a spacious layout, this property is a wonderful opportunity to create your dream home in a peaceful setting. Inside, you’ll find two comfortable bedrooms upstairs, while the main floor features a full bath and convenient first-floor laundry. The spacious kitchen provides plenty of room for cooking and gathering, flowing easily into a dedicated dining room—perfect for family meals or entertaining guests. A large living room offers abundant space to relax, highlighted by tons of natural light that fills the home with

Key facts

  • Large back deck
  • Spacious kitchen
  • Large living room

Tags

1.7 ACRE LOTSPACIOUS KITCHENDEDICATED DINING ROOMLARGE LIVING ROOMEXPANSIVE BACKYARD VIEWSLARGE BACK DECK

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 2-bed/1.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $10 ($125/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $131k (15.8% below list).
  • Recommended offer: $131k (15.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#942 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A-; Watch: amenities F, commute F, health & safety F.
  • Louisville City (suburban): math 67% / reading 70% proficiency, ranked #162 of 656 in OH (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Louisville Elementary School (math 76% / reading 72%, grade A, #301 of 1,584 statewide, top 20%, 913 students, 30% FRL); Louisville Middle School (math 65% / reading 64%, grade A-, #205 of 654 statewide, top 34%, 673 students, 32% FRL); Louisville High School (math 49% / reading 82%, grade B, #159 of 781 statewide, top 21%, 787 students, 32% FRL) — zoned schools at 32% FRL track the district average.
  • Market conditions: Rents rising fast (+5.6%/yr); 88 active listings in the ZIP; solid renter incomes; 528 units permitted in Stark County in 2024 (84 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.
  • Stark County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 25y 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 $93k; list at $155k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,535 (15.8% below list)

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 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. 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?
  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
0.84%
Cap rate
6.37%
Cash-on-cash
0.29%
DSCR
1.01
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$166,950
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7705 Ravenna Ave 0.00mi 2/1.0 1,113 (0%) 1mo $166,500 $150 99

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 · 5.57% rent growth · sell at horizon

5-year hold
IRR
-13.1%
Equity multiple
0.52×
Total profit
$-21,002
Equity at exit
$23,111
10-year hold
IRR
-0.8%
Equity multiple
0.94×
Total profit
$-2,503
Equity at exit
$13,402

Cash invested: $43,400 (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 44641

Rents YoY
5.6%
Active inventory
88
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,305 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$143 /mo · $1,721/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$274
Net cashflow
$10

Break-even live

Break-even rent $1,292
Max offer price $155,000
Occupancy floor 94%

Sensitivity live

Price -10% $98 -5% $54 +0% $10 +5% $-33 +10% $-77
Rent -10% $-93 -5% $-41 +0% $10 +5% $62 +10% $114
Rate -1.0pp $88 -0.5pp $50 base $10 +0.5pp $-30 +1.0pp $-71

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
$38,750
Closing costs
$4,650
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. 2026-03-01
    status Pending
  2. 2026-02-26
    listed $155,000 Active
  3. 2001-11-20
    soldstatus $93,000
  4. 2001-11-07
    historical
  5. 2001-05-10
    listed $99,900
  6. 1994-09-12
    soldstatus $49,500
  7. 1987-07-30
    soldstatus $32,000
  8. 1986-07-23
    soldstatus $32,000

ⓘ 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
$1,721 · $143/mo
Projected year-2 tax
$2,069 · $172/mo
Expected delta
+$349/yr (+$29/mo · 20.3%)

ⓘ 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 ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$15,664
− Mortgage interest
−$8,682
− Property taxes
−$1,721
− Insurance
−$775
− Repairs & maintenance
−$1,253
− Management
−$1,253
− Depreciation
−$4,509
Taxable loss
−$2,529
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$607
After-tax cash flow
$732/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
Louisville City
NCES district ID
3904987
Math proficiency
67% ▼ -11.00%
Reading proficiency
70% ▼ -4.00%
Median HH income
$54,455
Composite
58.54/100
National rank
#992
State rank
#162 of 656 in OH

Livability — Harrisburg

Score
61/100
State rank
#942
US rank
#18192

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Stark County · 272,865 people
City population
360
Metro
Canton-Massillon, OH
Population (ZIP)
20,031
Household income
$80,303
Rent vs Own
23.5% rent · 76.5% own
Severe rent burden
344.0

Population outlook (Stark County) Hauer SSP2

Today (2025)
373,708 people
By 2030
371,245 · -0.7%
By 2040
361,331 · -3.3%
By 2050
345,290 · -7.6%
By 2075
302,669 · -19.0%
By 2100
238,870 · -36.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 2% Hispanic / Latino 1% Black 1%
Common ancestry
Italian 6% Lithuanian 5% Romanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · German/W. Germanic 1%

Political lean MEDSL · Stark

2024 margin
Strong R (+21.9) · D 38.6% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.5pp · 2024: -21.9pp
All cycles
2024: R+21.9 2020: R+18.5 2016: R+17.4 2012: R+0.4 2008: D+5.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -203.38%
Current HPI
214.6849
Rent YoY
▲ 5.57%
Metro
Canton-Massillon, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+384.4% since first listed
8 events — show timeline
  • 2026-03-01 Pending MLSNOW
  • 2026-02-26 Listed $155,000 MLSNOW
  • 2001-11-20 Sold (Public Records) $93,000 Public Records
  • 2001-11-07 Listing Removed MLSNOW
  • 2001-05-10 Listed $99,900 MLSNOW
  • 1994-09-12 Sold (Public Records) $49,500 Public Records
  • 1987-07-30 Sold (Public Records) $32,000 Public Records
  • 1986-07-23 Sold (Public Records) $32,000 Public Records

Property tax history

+3.5%/yr

Latest (2024): $1,721 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…