CashFlowRE
Sign in Sign up
8690 Foxwood Cir
B Composite 72.94
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 +7.3/15.0
  • Schools +6.6/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$275,500

8690 Foxwood Cir · Macedonia, OH 44056
3 bd · 2.0 ba · 1,586 sqft · SingleFamily public records · 50 Days on market
Built 2000 2,853 sqft lot Est $274k · at est. $298/mo HOA · 7% of rent

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

Listing remarks MLS

Move right in and enjoy this 3 bed, 2 full bath cluster home in Huntsford Farms. Welcoming from porch on the cul-de-sac home opens to vaulted living/dining rooms. Beautiful newly installed laminate wood flooring in living/dining rooms and master bedroom. Kitchen includes all appliances featuring double oven and space for additional dining. Sliders from dinette open to recently stained deck and greenspace. First floor bedroom with adjoining bath could also be used as a master or office. Convenient first floor laundry with washer and dryer that stay. Second floor, vaulted master bedroom with h/h closets. Full bath with ceramic floors and third bedroom complete the second floor. Recent updates include roof and driveway (2017), AC and hot water tank (2018), new mother board to Furnace (2018) and several new windows (2019). Enjoy the pool, clubhouse and tennis courts that Huntsford Farms has to offer.

Key facts

  • Large deck
  • Bright open layout
  • Double oven

Tags

BRIGHT OPEN LAYOUTSPACIOUS EAT IN KITCHENDOUBLE OVENLARGE DECKGENEROUSLY SIZED BEDROOMSTWO CAR ATTACHED GARAGE

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/2.0-bath single-family listed at $276k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $276k).
  • Recommended offer: $267k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.4% vs local median 3.4% in Macedonia — 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 80/100 on livability (#117 in OH, #1,729 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F.
  • Nordonia Hills City (suburban): math 72% / reading 79% proficiency, ranked #71 of 656 in OH (top 11%) — strong family-tenant draw, lease renewals of 3-5y typical; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: 32 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • At $4,279/mo this rent would consume 48% of the median local household income ($108k/yr) (locally 19% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Summit County population projected to shrink 6% 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 $77k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($267k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 22y 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 $178k; list at $276k implies a 55% gain — meaningful room to come down on a strong offer.
Recommended offer $267,235 (3.0% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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
1.55%
Cap rate
11.36%
Cash-on-cash
18.11%
DSCR
1.81
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$274,378
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8613 Larkspur Ln 0.13mi 3/2.5 1,602 (+1%) 2mo $265,000 $165 88
8712 Elmdale Trce 0.11mi 3/2.0 1,536 (-3%) 2mo $256,000 $167 88
8690 Foxwood Cir 0.00mi 3/2.0 1,729 (+9%) 1mo $265,000 $153 84
262 Finchfield Cir 0.23mi 3/2.5 1,638 (+3%) 0mo $155,000 $95 82
8633 Redtail Ct 0.24mi 3/2.0 1,523 (-4%) 1mo $268,000 $176 82
300 Eagleton Ct 0.13mi 3/2.0 1,733 (+9%) 0mo $396,000 $229 78
8542 Mandell Dr 0.27mi 3/2.0 1,476 (-7%) 6mo $256,000 $173 71
264 Finchfield Cir 0.25mi 2/2.0 (-1) 1,492 (-6%) 4mo $249,900 $167 70
8794 Basswood Pl 0.22mi 3/2.0 1,768 (+12%) 2mo $275,000 $156 69
8539 Primrose Ln 0.21mi 3/3.0 1,772 (+12%) 3mo $380,000 $214 64
691 Jaystone Pl 0.25mi 3/2.0 1,816 (+14%) 1mo $362,500 $200 63
437 Janes Ln 0.61mi 3/2.0 1,389 (-12%) 4mo $319,900 $230 47

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
9.8%
Equity multiple
1.39×
Total profit
$29,774
Equity at exit
$41,078
10-year hold
IRR
19.0%
Equity multiple
2.59×
Total profit
$122,463
Equity at exit
$23,820

Cash invested: $77,140 (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 44056

Active inventory
32
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$4,279 medium interval (Pro) →
Mortgage (P&I)
$1,445
Tax from tax record
$359 /mo · $4,306/yr
Insurance
$115
HOA
$298
Vacancy / Maint / Mgmt
$899
Net cashflow
$1,164

Break-even live

Break-even rent $2,806
Max offer price $275,500
Occupancy floor 68%

Sensitivity live

Price -10% $1,320 -5% $1,242 +0% $1,164 +5% $1,086 +10% $1,008
Rent -10% $826 -5% $995 +0% $1,164 +5% $1,333 +10% $1,502
Rate -1.0pp $1,303 -0.5pp $1,234 base $1,164 +0.5pp $1,093 +1.0pp $1,020

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
$68,875
Closing costs
$8,265
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
201 Eaton Ridge Dr Northfield, OH 1.0–2.0 1.0–2.0 956 $1,679 $1.76 2d 6 0.76mi
185 Heights Ave Unit 1496098P Northfield, OH 4.0 2.0 1603 $6,547 $4.08 2d 1 1.09mi

HOA detail

Monthly dues
$298 · $3,576/yr
Likely covers
waterpool

Listing history 15 events

  1. 2026-04-22
    status Pending
  2. 2026-04-21
    status Active
  3. 2026-03-05
    price $275,500
  4. 2026-02-09
    price $279,900
  5. 2026-01-23
    listed $285,000 Active
  6. 2019-06-10
    soldstatus $177,500 Sold 909-char remark
    Show marketing remark (909 chars)

    Move right in and enjoy this 3 bed, 2 full bath cluster home in Huntsford Farms. Welcoming from porch on the cul-de-sac home opens to vaulted living/dining rooms. Beautiful newly installed laminate wood flooring in living/dining rooms and master bedroom. Kitchen includes all appliances featuring double oven and space for additional dining. Sliders from dinette open to recently stained deck and greenspace. First floor bedroom with adjoining bath could also be used as a master or office. Convenient first floor laundry with washer and dryer that stay. Second floor, vaulted master bedroom with h/h closets. Full bath with ceramic floors and third bedroom complete the second floor. Recent updates include roof and driveway (2017), AC and hot water tank (2018), new mother board to Furnace (2018) and several new windows (2019). Enjoy the pool, clubhouse and tennis courts that Huntsford Farms has to offer.

  7. 2019-06-10
    soldstatus $177,500
    Show marketing remark (909 chars)

    Move right in and enjoy this 3 bed, 2 full bath cluster home in Huntsford Farms. Welcoming from porch on the cul-de-sac home opens to vaulted living/dining rooms. Beautiful newly installed laminate wood flooring in living/dining rooms and master bedroom. Kitchen includes all appliances featuring double oven and space for additional dining. Sliders from dinette open to recently stained deck and greenspace. First floor bedroom with adjoining bath could also be used as a master or office. Convenient first floor laundry with washer and dryer that stay. Second floor, vaulted master bedroom with h/h closets. Full bath with ceramic floors and third bedroom complete the second floor. Recent updates include roof and driveway (2017), AC and hot water tank (2018), new mother board to Furnace (2018) and several new windows (2019). Enjoy the pool, clubhouse and tennis courts that Huntsford Farms has to offer.

  8. 2019-05-07
    status Pending 909-char remark
    Show marketing remark (909 chars)

    Move right in and enjoy this 3 bed, 2 full bath cluster home in Huntsford Farms. Welcoming from porch on the cul-de-sac home opens to vaulted living/dining rooms. Beautiful newly installed laminate wood flooring in living/dining rooms and master bedroom. Kitchen includes all appliances featuring double oven and space for additional dining. Sliders from dinette open to recently stained deck and greenspace. First floor bedroom with adjoining bath could also be used as a master or office. Convenient first floor laundry with washer and dryer that stay. Second floor, vaulted master bedroom with h/h closets. Full bath with ceramic floors and third bedroom complete the second floor. Recent updates include roof and driveway (2017), AC and hot water tank (2018), new mother board to Furnace (2018) and several new windows (2019). Enjoy the pool, clubhouse and tennis courts that Huntsford Farms has to offer.

  9. 2019-04-23
    historical Contingent 909-char remark
    Show marketing remark (909 chars)

    Move right in and enjoy this 3 bed, 2 full bath cluster home in Huntsford Farms. Welcoming from porch on the cul-de-sac home opens to vaulted living/dining rooms. Beautiful newly installed laminate wood flooring in living/dining rooms and master bedroom. Kitchen includes all appliances featuring double oven and space for additional dining. Sliders from dinette open to recently stained deck and greenspace. First floor bedroom with adjoining bath could also be used as a master or office. Convenient first floor laundry with washer and dryer that stay. Second floor, vaulted master bedroom with h/h closets. Full bath with ceramic floors and third bedroom complete the second floor. Recent updates include roof and driveway (2017), AC and hot water tank (2018), new mother board to Furnace (2018) and several new windows (2019). Enjoy the pool, clubhouse and tennis courts that Huntsford Farms has to offer.

  10. 2019-04-17
    listed $179,900 Active 909-char remark
    Show marketing remark (909 chars)

    Move right in and enjoy this 3 bed, 2 full bath cluster home in Huntsford Farms. Welcoming from porch on the cul-de-sac home opens to vaulted living/dining rooms. Beautiful newly installed laminate wood flooring in living/dining rooms and master bedroom. Kitchen includes all appliances featuring double oven and space for additional dining. Sliders from dinette open to recently stained deck and greenspace. First floor bedroom with adjoining bath could also be used as a master or office. Convenient first floor laundry with washer and dryer that stay. Second floor, vaulted master bedroom with h/h closets. Full bath with ceramic floors and third bedroom complete the second floor. Recent updates include roof and driveway (2017), AC and hot water tank (2018), new mother board to Furnace (2018) and several new windows (2019). Enjoy the pool, clubhouse and tennis courts that Huntsford Farms has to offer.

  11. 2004-10-15
    soldstatus $165,000 315-char remark
    Show marketing remark (315 chars)

    Exceptionally Clean 3 Bedroom 2 Bath Huntsford Farm Condo. This Home Offers A Bedroom & Full Bath On 1st Floor. Vaulted Ceilings In Living Room, Master Bedroom & Dinette. Large Eat-in Kitchen W/ Slider Leading To Large Deck. A Formal Dining Room & Laundry Room Round Out The Features Of This Home.

  12. 2004-10-15
    soldstatus $165,000
    Show marketing remark (315 chars)

    Exceptionally Clean 3 Bedroom 2 Bath Huntsford Farm Condo. This Home Offers A Bedroom & Full Bath On 1st Floor. Vaulted Ceilings In Living Room, Master Bedroom & Dinette. Large Eat-in Kitchen W/ Slider Leading To Large Deck. A Formal Dining Room & Laundry Room Round Out The Features Of This Home.

  13. 2004-10-15
    soldstatus $165,000
    Show marketing remark (315 chars)

    Exceptionally Clean 3 Bedroom 2 Bath Huntsford Farm Condo. This Home Offers A Bedroom & Full Bath On 1st Floor. Vaulted Ceilings In Living Room, Master Bedroom & Dinette. Large Eat-in Kitchen W/ Slider Leading To Large Deck. A Formal Dining Room & Laundry Room Round Out The Features Of This Home.

  14. 2004-07-13
    listed $171,900 315-char remark
    Show marketing remark (315 chars)

    Exceptionally Clean 3 Bedroom 2 Bath Huntsford Farm Condo. This Home Offers A Bedroom & Full Bath On 1st Floor. Vaulted Ceilings In Living Room, Master Bedroom & Dinette. Large Eat-in Kitchen W/ Slider Leading To Large Deck. A Formal Dining Room & Laundry Room Round Out The Features Of This Home.

  15. 2004-07-13
    listed $171,900
    Show marketing remark (315 chars)

    Exceptionally Clean 3 Bedroom 2 Bath Huntsford Farm Condo. This Home Offers A Bedroom & Full Bath On 1st Floor. Vaulted Ceilings In Living Room, Master Bedroom & Dinette. Large Eat-in Kitchen W/ Slider Leading To Large Deck. A Formal Dining Room & Laundry Room Round Out The Features Of This Home.

ⓘ 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
$4,306 · $359/mo
Projected year-2 tax
$4,306 · $359/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
$51,354
− Mortgage interest
−$15,432
− Property taxes
−$4,306
− Insurance
−$1,378
− Repairs & maintenance
−$4,108
− Management
−$4,108
− HOA
−$3,576
− Depreciation
−$8,015
Taxable income
$10,431
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,503
After-tax cash flow
$11,469/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
Nordonia Hills City
NCES district ID
3905004
Math proficiency
72% ▼ -9.00%
Reading proficiency
79% ▼ -3.00%
Median HH income
$74,658
Composite
66.26/100
National rank
#428
State rank
#71 of 656 in OH

Livability — Macedonia

Score
80/100
State rank
#117
US rank
#1729

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Macedonia, OH
County
Summit · 539,389 people
City population
12,142
Metro
Akron, OH
Population (ZIP)
12,142
Household income
$108,059
Rent vs Own
10.1% rent · 89.9% own
Severe rent burden
19.3

Population outlook (Summit County) Hauer SSP2

Today (2025)
546,583 people
By 2030
544,028 · -0.5%
By 2040
531,363 · -2.8%
By 2050
514,923 · -5.8%
By 2075
481,765 · -11.9%
By 2100
432,265 · -20.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 12% Asian 7% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Romanian 10% Scotch-Irish 1% Slovak 1%
Foreign-born
6% · Vietnam, Canada
Languages at home
93% English-only · Other Indo-European 3% Vietnamese 1% Arabic 1%

Political lean MEDSL · Summit

2024 margin
Lean D (+7.0) · D 53.0% · R 46.0%
2008→2024 swing
-9.6pp toward R · 2008: 16.6pp · 2024: 7.0pp
All cycles
2024: D+7.0 2020: D+9.6 2016: D+8.2 2012: D+14.8 2008: D+16.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -117.35%
Current HPI
199.0231
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

+60.3% since first listed
15 events — show timeline
  • 2026-04-22 Pending MLSNOW
  • 2026-04-21 Relisted MLSNOW
  • 2026-03-05 Price Changed $275,500 MLSNOW
  • 2026-02-09 Price Changed $279,900 MLSNOW
  • 2026-01-23 Listed $285,000 MLSNOW
  • 2019-06-10 Sold (Public Records) $177,500 Public Records
  • 2019-06-10 Sold (MLS) $177,500 MLSNOW
  • 2019-05-07 Pending MLSNOW
  • 2019-04-23 Contingent MLSNOW
  • 2019-04-17 Listed $179,900 MLSNOW
  • 2004-10-15 Sold (Public Records) $165,000 Public Records
  • 2004-10-15 Sold (MLS) $165,000 MLSNOW
  • 2004-10-15 Sold (MLS) $165,000 MLSNOW
  • 2004-07-13 Listed $171,900 MLSNOW
  • 2004-07-13 Listed $171,900 MLSNOW

Property tax history

+3.5%/yr

Latest (2025): $4,306 · +11.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…