CashFlowRE
Sign in Sign up
4891 Glenn Lodge Rd
C Composite 56.15
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 +21.2/30.0
  • DSCR +6.8/10.0
  • ARV discount +6.8/15.0
  • Schools +5.6/10.0
  • 1% rule +5.2/10.0
  • Livability +4.2/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$184,900

4891 Glenn Lodge Rd · Mentor, OH 44060
3 bd · 1.0 ba · 1,020 sqft · SingleFamily public records · 3 Days on market
Built 1964 7,187 sqft lot $181/sqft · at area comps Est $182k · at est.

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

Listing remarks MLS

Come and tour this freshly updated ranch in the heart of mentor headlands! Spacious eat in kitchen and all the appliances stay! Large bedrooms with new ceiling lights installed (16) Large bedroom closets with new closet doors! New Laminate wood flooring(16) Entire Interior painted(16), Newer window in Master & Bath (17) New bathroom flooring & toilet (16) New carpet in bedrooms (16) Seller replace HVAC ductwork in the attic (17) New shed (16) Fenced in back yard! Attached garage! One year home warranty included! This home is ready for you to just move in and unpack!

Key facts

  • Large living room
  • One floor living
  • Extra attic storage

Tags

ONE FLOOR LIVINGLARGE LIVING ROOMREMOTE CONTROLLED BLINDSFULLY FENCED BACK YARDSHED FOR LAWN EQUIPMENTEXTRA ATTIC STORAGE

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 $185k.

Deal economics

  • At list price, monthly cash flow is $267 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Cap rate 8.0% vs local median 3.7% in Mentor — 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 84/100 on livability (#53 in OH, #739 nationally) — a professional / high-income tenant draw. Strengths: schools A+, employment A+, cost of living A+; Watch: amenities D, commute F.
  • Mentor Exempted Village (suburban): math 58% / reading 70% proficiency, ranked #201 of 656 in OH (top 31%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 19% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+5.5%/yr); 264 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 448 units permitted in Lake County in 2024 (0 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 $6k of value loss. Plan a longer hold.
  • Lake 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.
  • 4 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.
Recommended offer $184,900

Questions for the listing agent

  1. Built in 1964 — 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 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?
  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
1.02%
Cap rate
8.02%
Cash-on-cash
6.18%
DSCR
1.28
GRM
8.2

CMA / ARV

ARV (median comp)
$182,215
List price
$184,900
Delta
1.47%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4891 Glenn Lodge Rd 0.00mi 3/1.0 1,020 (0%) 0mo $210,000 $206 100
5027 Glenn Lodge Rd 0.26mi 2/1.0 (-1) 1,008 (-1%) 2mo $180,000 $179 80
4882 Belle Meadow Rd 0.16mi 3/1.0 914 (-10%) 1mo $185,000 $202 75
4927 Glenn Lodge Rd 0.07mi 3/1.0 891 (-13%) 3mo $182,500 $205 73
4760 Brooksdale Rd 0.26mi 3/1.0 936 (-8%) 6mo $174,000 $186 69
4974 Wake Robin Rd 0.19mi 3/1.0 891 (-13%) 4mo $142,650 $160 66
5055 Brooksdale Rd 0.33mi 3/1.0 924 (-9%) 4mo $175,000 $189 65
4938 Corduroy Rd 0.30mi 3/1.0 890 (-13%) 2mo $102,500 $115 63
5043 Forest Rd 0.31mi 3/1.0 891 (-13%) 5mo $137,500 $154 60
4747 Willowbrook Dr 0.64mi 3/1.0 952 (-7%) 3mo $171,000 $180 57
9268 Jordan Dr 0.74mi 3/1.0 960 (-6%) 2mo $195,000 $203 54
4735 Corduroy Rd 0.43mi 3/1.0 875 (-14%) 8mo $175,000 $200 50

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 · 5.54% rent growth · sell at horizon

5-year hold
IRR
-4.0%
Equity multiple
0.85×
Total profit
$-8,023
Equity at exit
$27,569
10-year hold
IRR
8.3%
Equity multiple
1.70×
Total profit
$36,281
Equity at exit
$15,987

Cash invested: $51,772 (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 44060

Rents YoY
5.5%
Active inventory
264
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,889 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$179 /mo · $2,149/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$397
Net cashflow
$267

Break-even live

Break-even rent $1,552
Max offer price $184,900
Occupancy floor 81%

Sensitivity live

Price -10% $371 -5% $319 +0% $267 +5% $214 +10% $162
Rent -10% $118 -5% $192 +0% $267 +5% $341 +10% $416
Rate -1.0pp $360 -0.5pp $314 base $267 +0.5pp $219 +1.0pp $170

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
$46,225
Closing costs
$5,547
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
4851 Robinwood Dr Mentor, OH 3.0 1.0 1314 $1,869 $1.42 12d 1 0.37mi
4724 Homewood Dr Mentor, OH 3.0 1.0 924 $1,800 $1.95 2d 1 0.56mi

Listing history 16 events

  1. 2026-05-08
    status Pending 933-char remark
  2. 2026-05-01
    listed $184,900 Active 933-char remark
  3. 2019-04-26
    soldstatus $107,000 Sold 587-char remark
    Show marketing remark (587 chars)

    Come and tour this freshly updated ranch in the heart of mentor headlands! Spacious eat in kitchen and all the appliances stay! Large bedrooms with new ceiling lights installed (16) Large bedroom closets with new closet doors! New Laminate wood flooring(16) Entire Interior painted(16), Newer window in Master & Bath (17) New bathroom flooring & toilet (16) New carpet in bedrooms (16) Seller replace HVAC ductwork in the attic (17) New shed (16) Fenced in back yard! Attached garage! One year home warranty included! This home is ready for you to just move in and unpack!

  4. 2019-04-26
    soldstatus $107,000
    Show marketing remark (587 chars)

    Come and tour this freshly updated ranch in the heart of mentor headlands! Spacious eat in kitchen and all the appliances stay! Large bedrooms with new ceiling lights installed (16) Large bedroom closets with new closet doors! New Laminate wood flooring(16) Entire Interior painted(16), Newer window in Master & Bath (17) New bathroom flooring & toilet (16) New carpet in bedrooms (16) Seller replace HVAC ductwork in the attic (17) New shed (16) Fenced in back yard! Attached garage! One year home warranty included! This home is ready for you to just move in and unpack!

  5. 2019-04-01
    status Pending 587-char remark
    Show marketing remark (587 chars)

    Come and tour this freshly updated ranch in the heart of mentor headlands! Spacious eat in kitchen and all the appliances stay! Large bedrooms with new ceiling lights installed (16) Large bedroom closets with new closet doors! New Laminate wood flooring(16) Entire Interior painted(16), Newer window in Master & Bath (17) New bathroom flooring & toilet (16) New carpet in bedrooms (16) Seller replace HVAC ductwork in the attic (17) New shed (16) Fenced in back yard! Attached garage! One year home warranty included! This home is ready for you to just move in and unpack!

  6. 2019-03-18
    historical Contingent 587-char remark
    Show marketing remark (587 chars)

    Come and tour this freshly updated ranch in the heart of mentor headlands! Spacious eat in kitchen and all the appliances stay! Large bedrooms with new ceiling lights installed (16) Large bedroom closets with new closet doors! New Laminate wood flooring(16) Entire Interior painted(16), Newer window in Master & Bath (17) New bathroom flooring & toilet (16) New carpet in bedrooms (16) Seller replace HVAC ductwork in the attic (17) New shed (16) Fenced in back yard! Attached garage! One year home warranty included! This home is ready for you to just move in and unpack!

  7. 2019-03-13
    listed $105,000 Active 587-char remark
    Show marketing remark (587 chars)

    Come and tour this freshly updated ranch in the heart of mentor headlands! Spacious eat in kitchen and all the appliances stay! Large bedrooms with new ceiling lights installed (16) Large bedroom closets with new closet doors! New Laminate wood flooring(16) Entire Interior painted(16), Newer window in Master & Bath (17) New bathroom flooring & toilet (16) New carpet in bedrooms (16) Seller replace HVAC ductwork in the attic (17) New shed (16) Fenced in back yard! Attached garage! One year home warranty included! This home is ready for you to just move in and unpack!

  8. 2016-05-04
    soldstatus $59,900 Sold
    Show marketing remark (574 chars)

    Welcome Home to this 3 bedroom 1 bath ranch. Carpeted living room, laundry room off the eat in kitchen, 1 car attached garage and 1 car detached garage. This is a Freddie Mac/HomeSteps property being sold as is, where is. PUBLIC REMARKS: This is a Freddie Mac/Homesteps property being sold as is, where is. This property is eligible under the Freddie Mac First Look Initiative through 2/28/2016 HomeSteps offers an allowance up to $500 to OWNER OCCUPANTS ONLY towards the purchase of a home warranty of their choice. POS and any repairs are the responsibility of the Buyer.

  9. 2016-03-23
    status Pending
    Show marketing remark (574 chars)

    Welcome Home to this 3 bedroom 1 bath ranch. Carpeted living room, laundry room off the eat in kitchen, 1 car attached garage and 1 car detached garage. This is a Freddie Mac/HomeSteps property being sold as is, where is. PUBLIC REMARKS: This is a Freddie Mac/Homesteps property being sold as is, where is. This property is eligible under the Freddie Mac First Look Initiative through 2/28/2016 HomeSteps offers an allowance up to $500 to OWNER OCCUPANTS ONLY towards the purchase of a home warranty of their choice. POS and any repairs are the responsibility of the Buyer.

  10. 2016-03-16
    historical Contingent
    Show marketing remark (574 chars)

    Welcome Home to this 3 bedroom 1 bath ranch. Carpeted living room, laundry room off the eat in kitchen, 1 car attached garage and 1 car detached garage. This is a Freddie Mac/HomeSteps property being sold as is, where is. PUBLIC REMARKS: This is a Freddie Mac/Homesteps property being sold as is, where is. This property is eligible under the Freddie Mac First Look Initiative through 2/28/2016 HomeSteps offers an allowance up to $500 to OWNER OCCUPANTS ONLY towards the purchase of a home warranty of their choice. POS and any repairs are the responsibility of the Buyer.

  11. 2016-03-12
    price $59,900
    Show marketing remark (574 chars)

    Welcome Home to this 3 bedroom 1 bath ranch. Carpeted living room, laundry room off the eat in kitchen, 1 car attached garage and 1 car detached garage. This is a Freddie Mac/HomeSteps property being sold as is, where is. PUBLIC REMARKS: This is a Freddie Mac/Homesteps property being sold as is, where is. This property is eligible under the Freddie Mac First Look Initiative through 2/28/2016 HomeSteps offers an allowance up to $500 to OWNER OCCUPANTS ONLY towards the purchase of a home warranty of their choice. POS and any repairs are the responsibility of the Buyer.

  12. 2016-02-10
    listed $79,900 Active
    Show marketing remark (574 chars)

    Welcome Home to this 3 bedroom 1 bath ranch. Carpeted living room, laundry room off the eat in kitchen, 1 car attached garage and 1 car detached garage. This is a Freddie Mac/HomeSteps property being sold as is, where is. PUBLIC REMARKS: This is a Freddie Mac/Homesteps property being sold as is, where is. This property is eligible under the Freddie Mac First Look Initiative through 2/28/2016 HomeSteps offers an allowance up to $500 to OWNER OCCUPANTS ONLY towards the purchase of a home warranty of their choice. POS and any repairs are the responsibility of the Buyer.

  13. 2005-05-05
    soldstatus $125,000
  14. 2005-05-05
    soldstatus $125,000
  15. 2004-11-17
    listed $124,900
  16. 1992-11-24
    soldstatus $66,900

ⓘ 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
$2,149 · $179/mo
Projected year-2 tax
$2,517 · $210/mo
Expected delta
+$368/yr (+$31/mo · 17.1%)

ⓘ 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 ≥94°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$22,671
− Mortgage interest
−$10,357
− Property taxes
−$2,149
− Insurance
−$924
− Repairs & maintenance
−$1,814
− Management
−$1,814
− Depreciation
−$5,379
Taxable income
$234
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$56
After-tax cash flow
$3,145/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
Mentor Exempted Village
NCES district ID
3904549
Math proficiency
58% ▼ -17.00%
Reading proficiency
70% ▼ -9.00%
Median HH income
$64,267
Composite
55.71/100
National rank
#1221
State rank
#201 of 656 in OH

Livability — Mentor

Score
84/100
State rank
#53
US rank
#739

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mentor, OH
County
Lake County · 204,927 people
City population
60,779
Metro
Cleveland-Elyria, OH
Population (ZIP)
60,779
Household income
$87,599
Rent vs Own
18.2% rent · 81.8% own
Severe rent burden
883.0

Population outlook (Lake County) Hauer SSP2

Today (2025)
230,022 people
By 2030
228,151 · -0.8%
By 2040
221,018 · -3.9%
By 2050
212,754 · -7.5%
By 2075
200,309 · -12.9%
By 2100
183,315 · -20.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 4% Hispanic / Latino 3% Asian 3% Black 2%
Common ancestry
Romanian 7% Italian 2% Lithuanian 2%
Foreign-born
6% · Canada, Vietnam, China
Languages at home
93% English-only · Other Indo-European 2% Russian/Polish/Slavic 2% Spanish 1%

Political lean MEDSL · Lake

2024 margin
R (+14.3) · D 42.4% · R 56.7%
2008→2024 swing
-15.2pp toward R · 2008: 0.8pp · 2024: -14.3pp
All cycles
2024: R+14.3 2020: R+13.6 2016: R+15.6 2012: R+1.7 2008: D+0.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -203.36%
Current HPI
188.9887
Rent YoY
▲ 5.54%
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

+213.9% since first listed
18 events — show timeline
  • 2026-06-05 Sold (Public Records) $210,000 Public Records
  • 2026-06-05 Sold (MLS) $210,000 MLSNOW
  • 2026-05-08 Pending MLSNOW
  • 2026-05-01 Listed $184,900 MLSNOW
  • 2019-04-26 Sold (Public Records) $107,000 Public Records
  • 2019-04-26 Sold (MLS) $107,000 MLSNOW
  • 2019-04-01 Pending MLSNOW
  • 2019-03-18 Contingent MLSNOW
  • 2019-03-13 Listed $105,000 MLSNOW
  • 2016-05-04 Sold (MLS) $59,900 MLSNOW
  • 2016-03-23 Pending MLSNOW
  • 2016-03-16 Contingent MLSNOW
  • 2016-03-12 Price Changed $59,900 MLSNOW
  • 2016-02-10 Listed $79,900 MLSNOW
  • 2005-05-05 Sold (Public Records) $125,000 Public Records
  • 2005-05-05 Sold (MLS) $125,000 MLSNOW
  • 2004-11-17 Listed $124,900 MLSNOW
  • 1992-11-24 Sold (Public Records) $66,900 Public Records

Property tax history

-0.0%/yr

Latest (2025): $2,149 · -2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…