CashFlowRE
Sign in Sign up
6008 Charles Ave
C Composite 59.8
Why this score? — see what drove the C 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 +18.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.0/10.0
  • 1% rule +5.7/10.0
  • Schools +4.1/10.0
  • Livability +4.1/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$162,500

6008 Charles Ave · Parma, OH 44129
4 bd · 1.0 ba · 1,296 sqft · SingleFamily public records · 10 Days on market
Built 1968 Est $255k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Lovely cape cod in the heart of beautiful Parma, on a very nice street at a decent discount to retail. There& apos; s plenty of meat on the bone to fix this house up to your liking. Similar updated homes selling for 235,000.

Key facts

  • Built 1968
  • Listed 10 days

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 4-bed/1.0-bath single-family listed at $162k.

Deal economics

  • At list price, monthly cash flow is $167 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $162k).
  • Cap rate 7.5% vs local median 5.0% in Parma — 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 82/100 on livability (#84 in OH, #1,232 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, cost of living A+; Watch: employment C-, commute F.
  • Parma City (suburban): math 43% / reading 52% proficiency, ranked #469 of 656 in OH (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.3%/yr); 85 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $5k 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

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $162,500

Questions for the listing agent

  1. Built in 1968 — 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 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?
  4. 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.
  5. 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.
  6. 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
1.07%
Cap rate
7.53%
Cash-on-cash
4.41%
DSCR
1.20
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$255,312
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6010 Allanwood Dr 0.17mi 3/1.5 (-1) 1,297 (+0%) 1mo $222,000 $171 84
6514 Kenneth Ave 0.33mi 3/1.0 (-1) 1,296 (0%) 1mo $200,000 $154 79
6307 Kenneth Ave 0.28mi 4/1.0 1,219 (-6%) 0mo $243,000 $199 77
5857 W 54th St 0.24mi 3/2.0 (-1) 1,276 (-2%) 1mo $190,000 $149 76
5706 Brownfield Dr 0.36mi 4/1.5 1,418 (+9%) 1mo $200,000 $141 65
5503 Westlake Ave 0.57mi 4/2.0 1,219 (-6%) 0mo $252,000 $207 59
7907 Renwood Dr 0.72mi 3/1.0 (-1) 1,278 (-1%) 0mo $217,500 $170 59
7503 Whittington Dr 0.56mi 3/2.0 (-1) 1,344 (+4%) 0mo $265,000 $197 59
7515 Ridgefield Ave 0.61mi 3/2.5 (-1) 1,312 (+1%) 1mo $245,000 $187 58
7511 Wooster Pkwy 0.64mi 4/2.0 1,212 (-6%) 1mo $265,000 $219 55
5706 Virginia Ave 0.52mi 3/2.0 (-1) 1,172 (-10%) 0mo $265,000 $226 50
7600 Dartworth 0.53mi 4/2.0 1,105 (-15%) 1mo $230,000 $208 46

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 · 4.29% rent growth · sell at horizon

5-year hold
IRR
-7.8%
Equity multiple
0.71×
Total profit
$-13,333
Equity at exit
$24,229
10-year hold
IRR
3.4%
Equity multiple
1.26×
Total profit
$12,013
Equity at exit
$14,050

Cash invested: $45,500 (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 44129

Rents YoY
4.3%
Active inventory
85
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,735 high interval (Pro) →
Mortgage (P&I)
$852
Tax from tax record
$284 /mo · $3,409/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$364
Net cashflow
$167

Break-even live

Break-even rent $1,524
Max offer price $162,500
Occupancy floor 85%

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
$40,625
Closing costs
$4,875
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6505 Snow Rd Unit REAR Parma, OH 3.0 1.5 1312 $1,599 $1.22 7d 1 0.21mi
7514 Bertha Ave Cleveland, OH 5.0 2.0 1672 $1,776 $1.06 1d 1 0.51mi
7906 Lanyard Dr Unit 1496071P Parma, OH 4.0 1.5 1227 $5,834 $4.75 7d 1 0.73mi
5606 Theota Ave Cleveland, OH 3.0 1.5 1676 $1,400 $0.84 4d 1 0.80mi
5606 Theota Ave Cleveland, OH 3.0 1.5 1676 $1,400 $0.84 7d 1 0.80mi
7903 Ackley Rd Unit 7903 Parma, OH 3.0 1.0 1100 $1,600 $1.45 43d 1 0.93mi
6511 Luelda Ave Unit Na Parma, OH 3.0 2.0 1577 $1,975 $1.25 43d 1 0.96mi
4606 Lincoln Ave Cleveland, OH 3.0 2.0 1418 $1,995 $1.41 1d 1 0.96mi
6236 Westminster Dr Cleveland, OH 3.0 1.0 1131 $1,700 $1.50 14d 1 1.05mi
6007 Merkle Ave Unit Down Parma, OH 3.0 1.0 1250 $1,399 $1.12 1d 1 1.07mi
8326 Fernhill Ave Cleveland, OH 3.0 1.0 1350 $1,700 $1.26 43d 1 1.08mi
5876 Wickfield Dr Cleveland, OH 5.0 2.0 1316 $1,900 $1.44 1d 1 1.14mi
4407 Woodway Ave Cleveland, OH 3.0 2.0 1728 $1,750 $1.01 23d 1 1.18mi
5252 W 45th St Unit 1496134P Parma, OH 3.0 2.0 1065 $5,388 $5.06 14d 1 1.19mi
3330 Fortune Ave Cleveland, OH 3.0 1.5 1258 $1,775 $1.41 43d 1 1.20mi
2907 Snow Rd Unit up Parma, OH 3.0 1.0 1026 $1,700 $1.66 43d 1 1.22mi
4191 W Ridgewood Dr Unit 4193 Parma, OH 4.0 3.0 1800 $1,950 $1.08 43d 1 1.32mi
8310 Salisbury Dr Cleveland, OH 3.0 2.0 1088 $1,950 $1.79 7d 1 1.34mi
9703 Snow Rd Cleveland, OH 3.0 1.0 1103 $1,675 $1.52 2d 1 1.36mi
9474 Roxbury Rd Cleveland, OH 3.0 2.0 1050 $2,000 $1.90 23d 1 1.38mi
9474 Roxbury Rd Cleveland, OH 3.0 2.0 1050 $1,850 $1.76 3d 1 1.38mi
5080 Whispering Oaks BLVD Parma, OH 3.0 2.0 1332 $1,799 $1.35 12d 1 1.45mi

Listing history 8 events

  1. 2026-06-16
    status $162,500 Under Contract 10 DOM
  2. 2026-06-15
    days on market $162,500 Active 10 DOM
  3. 2026-06-13
    days on market $162,500 Active 8 DOM
  4. 2026-06-13
    days on market $162,500 Active 7 DOM
  5. 2026-06-09
    days on market $162,500 Active 4 DOM
  6. 2026-06-08
    days on market $162,500 Active 3 DOM
  7. 2026-06-07
    remarks 224-char remark
  8. 2026-06-07
    listed $162,500 Active 2 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
$3,409 · $284/mo
Projected year-2 tax
$3,409 · $284/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 ≥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
$20,826
− Mortgage interest
−$9,103
− Property taxes
−$3,409
− Insurance
−$812
− Repairs & maintenance
−$1,666
− Management
−$1,666
− Depreciation
−$4,727
Taxable loss
−$557
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$134
After-tax cash flow
$2,139/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
Parma City
NCES district ID
3904463
Math proficiency
43% ▼ -18.00%
Reading proficiency
52% ▼ -10.00%
Median HH income
$50,371
Composite
40.72/100
National rank
#3662
State rank
#469 of 656 in OH

Livability — Parma

Score
82/100
State rank
#84
US rank
#1232

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parma, OH
County
Cuyahoga County · 1,090,369 people
City population
66,574
Metro
Cleveland-Elyria, OH
Population (ZIP)
28,800
Household income
$70,651
Rent vs Own
29.6% rent · 70.4% own
Severe rent burden
541.0

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
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 13% Two or more races 8% Black 7% Asian 2%
Hispanic origin (detail)
Puerto Rican 9%
Common ancestry
Romanian 12% Subsaharan African 3% Scandinavian 1%
Foreign-born
11% · Canada, India, Vietnam
Languages at home
82% English-only · Spanish 7% Russian/Polish/Slavic 4% Other Indo-European 3%

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
▼ -143.31%
Current HPI
184.2628
Rent YoY
▲ 4.29%
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

1 event — show timeline
  • 2026-06-06 Listed $162,500 FSBO.com

Property tax history

+3.4%/yr

Latest (2025): $3,409 · -5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…