CashFlowRE
Sign in Sign up
6 Laverne Ln
B Composite 73.67
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
  • Schools +6.8/10.0
  • Livability +4.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$46,000

6 Laverne Ln · Chardon, OH 44024
3 bd · 2.0 ba · 1,728 sqft · Manufactured · 4 Days on market
Built 1997

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Move right into this beautiful, neutral 3 bedroom / 2 full bathroom manufactured home in the Chardon Estates Mobile Home Park community! The home has a covered carport as well as an additional parking space. Inside, the living room is open to the spacious kitchen with dining area. All appliances are included with your purchase. The laundry area has a newer stack-able washer/dryer unit. A split floor plan offers an ideal layout. The large primary has a bathroom en suite, including a soaking tub and separate shower. The two secondary bedrooms are bright and neutral and share a full bath. Outside, there is a shed for additional storage and a nice yard space overlooking the community pond. This

Key facts

  • Open living room
  • Laundry area
  • Covered carport

Tags

COVERED CARPORTADDITIONAL PARKING SPACEOPEN LIVING ROOMSPACIOUS KITCHENLAUNDRY AREANEWER STACK-ABLE WASHER DRYER

Property features AI

Finance

  • Other: Above-grade finished area reported as 1,728 (per public records)
  • Financial info: Property has a land lease with a monthly amount
  • HOA & community: Homeowners association (Chardon Estates) with monthly fee

Exterior

  • Parking: Covered carport; One carport space
  • Utilities: Private water; Private sewer
  • Home design: Single-story home; Vinyl siding exterior; Asphalt shingle roof
  • Construction: Vinyl siding construction; Asphalt shingle roof; Built according to public records
  • Exterior features: Covered side porch; Shed(s)

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator
  • Bedrooms: Three main-level bedrooms
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Forced air heating (electric); Central air conditioning
  • Interior features: Single-story layout
  • Laundry & utility: Washer hookup on main level; Electric dryer hookup; Washer and Dryer included

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 manufactured listed at $46k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $46k).
  • Cap rate 33.5% vs local median 2.3% in Chardon — 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 87/100 on livability (#33 in OH, #318 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, cost of living A+; Watch: commute F.
  • Chardon Local (town): math 78% / reading 79% proficiency, ranked #56 of 656 in OH (top 8%) — strong family-tenant draw, lease renewals of 3-5y typical; only 14% free/reduced lunch — higher-income household profile.
  • Market conditions: 79 active listings in the ZIP; solid renter incomes; 220 units permitted in Geauga County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $318 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Geauga County population projected to shrink 7% 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 $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $46,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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
3.75%
Cap rate
33.54%
Cash-on-cash
97.31%
DSCR
5.33
GRM
2.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
98.3%
Equity multiple
5.59×
Total profit
$59,097
Equity at exit
$6,859
10-year hold
IRR
Equity multiple
11.65×
Total profit
$137,227
Equity at exit
$3,977

Cash invested: $12,880 (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 44024

Active inventory
79
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$1,725 medium interval (Pro) →
Mortgage (P&I)
$241
Tax est. 1.5%
$58 /mo · $690/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$362
Net cashflow
$1,044

Break-even live

Break-even rent $402
Max offer price $46,000
Occupancy floor 34%

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
$11,500
Closing costs
$1,380
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.

Listing history 2 events

  1. 2026-05-06
    status Pending 775-char remark
  2. 2026-04-30
    listed $46,000 Active 775-char remark

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 3 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
$20,695
− Mortgage interest
−$2,577
− Property taxes
−$690
− Insurance
−$230
− Repairs & maintenance
−$1,656
− Management
−$1,656
− Depreciation
−$1,338
Taxable income
$12,549
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,012
After-tax cash flow
$9,522/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
Chardon Local
NCES district ID
3904718
Math proficiency
78% ▼ -6.00%
Reading proficiency
79% ▼ -5.00%
Median HH income
$68,705
Composite
68.2/100
National rank
#352
State rank
#56 of 656 in OH

Livability — Chardon

Score
87/100
State rank
#33
US rank
#318

Category grades

Amenities B 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

County
Geauga · 90,510 people
City population
24,376
Metro
Cleveland, OH
Population (ZIP)
24,376
Household income
$104,808
Rent vs Own
13.0% rent · 87.0% own
Severe rent burden
5.6

Population outlook (Geauga County) Hauer SSP2

Today (2025)
94,919 people
By 2030
94,804 · -0.1%
By 2040
92,641 · -2.4%
By 2050
88,198 · -7.1%
By 2075
79,080 · -16.7%
By 2100
60,856 · -35.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Romanian 8% Slovak 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% German/W. Germanic 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Geauga

2024 margin
Strong R (+24.1) · D 37.5% · R 61.7%
2008→2024 swing
-8.8pp toward R · 2008: -15.4pp · 2024: -24.1pp
All cycles
2024: R+24.1 2020: R+23.1 2016: R+25.5 2012: R+21.6 2008: R+15.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -193.59%
Current HPI
205.447
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

+2.2% since first listed
3 events — show timeline
  • 2026-05-26 Sold (MLS) $47,000 MLSNOW
  • 2026-05-06 Pending MLSNOW
  • 2026-04-30 Listed $46,000 MLSNOW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…