CashFlowRE
Sign in Sign up
7090 Comanche Trl
C+ Composite 63.53
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 +20.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.6/10.0
  • Schools +5.6/10.0
  • 1% rule +5.1/10.0
  • Livability +4.2/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

7090 Comanche Trl · Mentor, OH 44060
3 bd · 1.0 ba · 1,344 sqft · SingleFamily public records · 5 Days on market
Built 1957 8,276 sqft lot $126/sqft · 20% below area Est $214k · 20% under

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

Listing remarks MLS

Roof Replaced 8/04 * Newer Windows * Cutters '03 * Carpet '04 * Fenced Back Ayrd * Garage Made Into Family Rm & Office * Recently Painted * Large Eat In Kitchen.

Key facts

  • Close to parks
  • Ample sized backyard
  • Close to dining

Tags

AMPLE SIZED BACKYARDNEW ROOFCLOSE TO DININGCLOSE TO SHOPPINGCLOSE TO PARKSCLOSE TO HIGHWAY ACCESS

Property features AI

Finance

  • HOA & community: Nearby playground, park, shopping, and public transportation

Exterior

  • Parking: Gravel parking; no garage
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Aluminum siding; Asphalt roof; Slab foundation
  • Construction: Built (year per public records); Aluminum siding construction; Asphalt roof; Slab foundation
  • Exterior features: Private yard; Full chain-link and wood fencing

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 3 main-level bedrooms
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced-air gas heating; Central air conditioning
  • Interior features: Wood burning stove
  • Laundry & utility: Main-level laundry room

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 $170k.

Deal economics

  • At list price, monthly cash flow is $231 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Cap rate 7.9% 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; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $5k 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 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 34y 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: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $169,900

Questions for the listing agent

  1. Built in 1957 — 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
1.01%
Cap rate
7.92%
Cash-on-cash
5.82%
DSCR
1.26
GRM
8.3

CMA / ARV

ARV (median comp)
$213,640
List price
$169,900
Delta
-20.47%
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
7090 Comanche Trl 0.00mi 3/1.0 1,344 (0%) 0mo $180,000 $134 100
6491 Seminole Trl 0.28mi 4/2.0 (+1) 1,440 (+7%) 1mo $267,550 $186 65
38462 S Beachview Rd 0.67mi 3/1.5 1,330 (-1%) 2mo $195,000 $147 63
6284 Seneca Rd 0.68mi 3/2.0 1,318 (-2%) 2mo $202,000 $153 59
38534 Plains Ct 0.62mi 3/2.5 1,344 (0%) 8mo $205,000 $153 58
7476 Jeremy Ave 0.75mi 3/2.0 1,334 (-1%) 6mo $285,000 $214 55
6358 Southgrove 0.58mi 3/1.0 1,482 (+10%) 9mo $232,000 $157 48
6350 Antoinette Dr 0.57mi 3/2.0 1,456 (+8%) 9mo $291,000 $200 48
871 Birchwood Dr 0.61mi 2/2.0 (-1) 1,458 (+8%) 3mo $192,000 $132 46
6263 Seneca Trl 0.72mi 3/2.0 1,468 (+9%) 2mo $220,000 $150 45
951 Shadowrow Ave 0.75mi 3/1.5 1,452 (+8%) 7mo $225,000 $155 44
6335 S Cedarwood Rd 0.60mi 3/1.5 1,532 (+14%) 8mo $239,500 $156 40

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
-4.6%
Equity multiple
0.82×
Total profit
$-8,373
Equity at exit
$25,333
10-year hold
IRR
7.7%
Equity multiple
1.65×
Total profit
$30,964
Equity at exit
$14,690

Cash invested: $47,572 (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
8.3×

Monthly cashflow live

Estimated rent
$1,710 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$159 /mo · $1,908/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$359
Net cashflow
$231

Break-even live

Break-even rent $1,419
Max offer price $169,900
Occupancy floor 82%

Sensitivity live

Price -10% $327 -5% $279 +0% $231 +5% $182 +10% $134
Rent -10% $95 -5% $163 +0% $231 +5% $298 +10% $366
Rate -1.0pp $316 -0.5pp $274 base $231 +0.5pp $187 +1.0pp $142

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
$42,475
Closing costs
$5,097
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6247 Seneca Rd Mentor, OH 3.0 1.0 912 $1,750 $1.92 2d 1 0.73mi
6177 Iroquois Trl Mentor, OH 3.0 1.0 1116 $1,700 $1.52 2d 1 0.86mi
38280 North Ln Unit J-208 Willoughby, OH 3.0 2.0 1100 $1,400 $1.27 24d 1 0.89mi
38280 North Ln Unit H-206 Willoughby, OH 3.0 2.0 1100 $1,400 $1.27 44d 1 0.89mi
38360 Tamarac Blvd Willoughby, OH 1.0–2.0 1.0–2.0 950 $1,835 $1.93 2d 29 0.89mi

Listing history 10 events

  1. 2026-05-06
    status Pending 730-char remark
  2. 2026-05-01
    listed $169,900 Active 730-char remark
  3. 2005-03-25
    soldstatus $110,000 167-char remark
    Show marketing remark (167 chars)

    Roof Replaced 8/04 * Newer Windows * Cutters '03 * Carpet '04 * Fenced Back Ayrd * Garage Made Into Family Rm & Office * Recently Painted * Large Eat In Kitchen.

  4. 2005-03-23
    soldstatus $110,000
  5. 2004-08-25
    listed $111,900 167-char remark
    Show marketing remark (167 chars)

    Roof Replaced 8/04 * Newer Windows * Cutters '03 * Carpet '04 * Fenced Back Ayrd * Garage Made Into Family Rm & Office * Recently Painted * Large Eat In Kitchen.

  6. 1992-03-31
    soldstatus $66,900
    Show marketing remark (149 chars)

    Spacious Ranch With Heated 2 1/2 Att. Gar. Totally Mint. Neutral Decor Thruout!country Kit. W/ Built- Ins!new Carpet/Patio Too. Priced To Sell Now!!!

  7. 1992-03-31
    soldstatus $66,900
    Show marketing remark (149 chars)

    Spacious Ranch With Heated 2 1/2 Att. Gar. Totally Mint. Neutral Decor Thruout!country Kit. W/ Built- Ins!new Carpet/Patio Too. Priced To Sell Now!!!

  8. 1992-01-28
    listed $65,900
    Show marketing remark (149 chars)

    Spacious Ranch With Heated 2 1/2 Att. Gar. Totally Mint. Neutral Decor Thruout!country Kit. W/ Built- Ins!new Carpet/Patio Too. Priced To Sell Now!!!

  9. 1988-09-19
    soldstatus $54,500
  10. 1983-11-07
    soldstatus $54,000

ⓘ 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
$1,908 · $159/mo
Projected year-2 tax
$2,279 · $190/mo
Expected delta
+$371/yr (+$31/mo · 19.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 6 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
$20,526
− Mortgage interest
−$9,517
− Property taxes
−$1,908
− Insurance
−$850
− Repairs & maintenance
−$1,642
− Management
−$1,642
− Depreciation
−$4,943
Taxable income
$25
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6
After-tax cash flow
$2,761/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

+233.3% since first listed
11 events — show timeline
  • 2026-06-05 Sold (MLS) $180,000 MLSNOW
  • 2026-05-06 Pending MLSNOW
  • 2026-05-01 Listed $169,900 MLSNOW
  • 2005-03-25 Sold (MLS) $110,000 MLSNOW
  • 2005-03-23 Sold (Public Records) $110,000 Public Records
  • 2004-08-25 Listed $111,900 MLSNOW
  • 1992-03-31 Sold (Public Records) $66,900 Public Records
  • 1992-03-31 Sold (MLS) $66,900 MLSNOW
  • 1992-01-28 Listed $65,900 MLSNOW
  • 1988-09-19 Sold (Public Records) $54,500 Public Records
  • 1983-11-07 Sold (Public Records) $54,000 Public Records

Property tax history

+1.3%/yr

Latest (2025): $1,908 · -2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…