CashFlowRE
Sign in Sign up
541 Clinton St
B- Composite 69.17
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 +7.5/15.0
  • Livability +3.7/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

541 Clinton St · Ravenna, OH 44266
3 bd · 1.0 ba · 773 sqft · SingleFamily public records · 5 Days on market
Built 1947 7,501 sqft lot ↓ 18% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Hud Case no. 412-546492, sold as-is

Key facts

  • 7,501 sq ft lot
  • Parking
  • Built 1947

Property features AI

Finance

  • Other: Below-grade finished area present

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Faces east; Property listed as fixer
  • Construction: Vinyl siding; Asphalt/fiberglass roof; Block foundation; Built according to public records
  • Exterior features: Backyard access from laundry room; Lot dimensions approximately 50 x 150

Interior

  • Kitchen: Eat-in kitchen with good cupboard space; Gas range stays; Refrigerator stays
  • Bedrooms: Two main-level bedrooms; Bedroom with laminate flooring and closet space; Second bedroom with large closet and laminate floors
  • Flooring: Laminate flooring in living room and bedrooms; Linoleum in kitchen and laundry
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Forced-air heating; Window air conditioning unit(s)
  • Interior features: Ceiling fan(s); Eat-in kitchen; Full basement
  • Laundry & utility: Laundry room on main level with hookups; Laundry room provides access to the backyard

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 $70k.

Deal economics

  • At list price, monthly cash flow is $331 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Cap rate 12.0% vs local median 3.0% in Ravenna — 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 73/100 on livability (#323 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: amenities F, commute F, employment F.
  • Ravenna City (suburban): math 31% / reading 41% proficiency, ranked #559 of 656 in OH (top 85%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 159 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 196 units permitted in Portage County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 21y 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 $9k; list at $70k implies a 640% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $69,900

Questions for the listing agent

  1. Built in 1947 — 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. 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.
  4. 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.
  5. 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
1.53%
Cap rate
11.98%
Cash-on-cash
20.30%
DSCR
1.90
GRM
5.4

CMA / ARV

ARV (median comp)
$150,992
List price
$69,900
Delta
-0.72%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
368 E Central Ave 0.20mi 2/1.0 (-1) 825 (+7%) 14mo $139,900 $170 62
143 E Central Ave 0.25mi 2/1.0 (-1) 718 (-7%) 18mo $70,000 $97 56
326 E Highland Ave 0.38mi 2/1.0 (-1) 852 (+10%) 12mo $135,000 $158 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.6%
Equity multiple
1.50×
Total profit
$9,792
Equity at exit
$10,422
10-year hold
IRR
21.5%
Equity multiple
2.83×
Total profit
$35,818
Equity at exit
$6,044

Cash invested: $19,572 (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 44266

Active inventory
159
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,070 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$118 /mo · $1,421/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$225
Net cashflow
$331

Break-even live

Break-even rent $651
Max offer price $69,900
Occupancy floor 64%

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
$17,475
Closing costs
$2,097
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
709 Sapp Rd Ravenna, OH 1.0–2.0 1.0 712 $950 $1.33 13d 1 0.34mi
529 E Main St Unit B-18 Ravenna, OH 2.0 1.0 850 $1,000 $1.18 14d 1 0.44mi
4514 Coe Rd Ravenna, OH 3.0 1.0 964 $929 $0.96 13d 1 0.55mi
608 W Highland Ave Ravenna, OH 2.0 1.0 870 $1,025 $1.18 14d 1 0.75mi

Listing history 15 events

  1. 2026-06-18
    days on market $69,900 Active 5 DOM
  2. 2026-06-17
    days on market $69,900 Active 4 DOM
  3. 2026-06-16
    days on market $69,900 Active 3 DOM
  4. 2026-06-15
    days on market $69,900 Active 2 DOM
  5. 2026-06-14
    remarks 303-char remark
  6. 2026-06-14
    pricestatuslisting id $69,900 Active 1 DOM
  7. 2026-05-06
    historical
  8. 2026-04-30
    listed $149,900 Active
  9. 2009-03-05
    soldstatus $9,450 35-char remark
    Show marketing remark (35 chars)

    Hud Case no. 412-546492, sold as-is

  10. 2008-06-13
    listed $16,000 35-char remark
    Show marketing remark (35 chars)

    Hud Case no. 412-546492, sold as-is

  11. 2006-07-27
    soldstatus $84,000
  12. 2006-01-30
    historical
  13. 2005-10-13
    historical
  14. 2005-07-30
    listed $82,000
  15. 2005-04-13
    listed $84,900

ⓘ 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
$1,421 · $118/mo
Projected year-2 tax
$1,421 · $118/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 3/10 Moderate 2 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
$12,838
− Mortgage interest
−$3,915
− Property taxes
−$1,421
− Insurance
−$350
− Repairs & maintenance
−$1,027
− Management
−$1,027
− Depreciation
−$2,033
Taxable income
$3,064
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$735
After-tax cash flow
$3,237/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
Ravenna City
NCES district ID
3904468
Math proficiency
31% ▼ -22.00%
Reading proficiency
41% ▼ -13.00%
Median HH income
$40,018
Composite
30.19/100
National rank
#6314
State rank
#559 of 656 in OH

Livability — Ravenna

Score
73/100
State rank
#323
US rank
#5309

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ravenna, OH
County
Portage County · 70,400 people
City population
32,612
Metro
Akron, OH
Population (ZIP)
32,612
Household income
$64,918
Rent vs Own
31.3% rent · 68.7% own
Severe rent burden
1468.0

Population outlook (Portage County) Hauer SSP2

Today (2025)
166,109 people
By 2030
167,752 · +1.0%
By 2040
168,640 · +1.5%
By 2050
167,469 · +0.8%
By 2075
170,131 · +2.4%
By 2100
167,958 · +1.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Black 6% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Romanian 3% Italian 2% Slovak 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Portage

2024 margin
R (+15.5) · D 41.8% · R 57.3%
2008→2024 swing
-24.5pp toward R · 2008: 9.0pp · 2024: -15.5pp
All cycles
2024: R+15.5 2020: R+12.5 2016: R+10.2 2012: D+4.9 2008: D+9.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -146.76%
Current HPI
196.8027
Rent YoY
Metro
Akron, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

-17.7% since first listed
10 events — show timeline
  • 2026-06-12 Listed $69,900 MLSNOW
  • 2026-05-06 Listing Removed MLSNOW
  • 2026-04-30 Listed $149,900 MLSNOW
  • 2009-03-05 Sold (MLS) $9,450 MLSNOW
  • 2008-06-13 Listed $16,000 MLSNOW
  • 2006-07-27 Sold (Public Records) $84,000 Public Records
  • 2006-01-30 Listing Removed MLSNOW
  • 2005-10-13 Listing Removed MLSNOW
  • 2005-07-30 Listed $82,000 MLSNOW
  • 2005-04-13 Listed $84,900 MLSNOW

Property tax history

+3.7%/yr

Latest (2025): $1,421 · +17.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…