CashFlowRE
Sign in Sign up
11301 Mountview Ave
D+ Composite 48.06
Why this score? — see what drove the D+ 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 +15.0/30.0
  • ARV discount +12.6/15.0
  • 1% rule +5.0/10.0
  • DSCR +4.6/10.0
  • Rent growth +3.7/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$134,900

11301 Mountview Ave · Garfield Heights, OH 44125
2 bd · 1.0 ba · 1,248 sqft · SingleFamily public records · 6 Days on market
Built 1955 5,144 sqft lot Est $152k · 11% under

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

Listing remarks MLS

Clean Home, Large Kitchen, Hardwood Floors Seller Will Credit Buyer $2000 Towards City Repair Of Replaceing Some Concrete, Great Buy For Area

Key facts

  • Soundproofed walls
  • Large picture window
  • 5,144 sq ft lot

Tags

LARGE PICTURE WINDOWNATURAL HARDWOOD FLOORSVENTED GLASS BLOCK WINDOWSSOUNDPROOFED WALLSLOWER-LEVEL LAUNDRY AREA

Property features AI

Finance

  • HOA & community: Public transportation nearby

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: 2-story property; Block foundation; Aluminum siding and block construction; Asphalt/fiberglass roof
  • Construction: Built according to public records; Block foundation
  • Exterior features: Awning(s); Back yard fencing; Chain link and privacy fencing; Gentle sloping, irregular lot; Lot dimensions approximately 37 x 138

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Ceiling fan(s); Entrance foyer; Primary bedroom on main level; Natural woodwork; Full unfinished basement
  • Laundry & utility: Laundry in basement

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 2-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $41 ($495/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).

Location & tenants

  • Location reads 67/100 on livability (#593 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: crime D-, amenities F, commute F.
  • Garfield Heights City Schools (suburban): math 8% / reading 22% proficiency, ranked #643 of 656 in OH (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Elmwood Elementary School (math 8% / reading 22%, grade F, #1,382 of 1,584 statewide, top 88%, 323 students, 0% FRL); Garfield Heights Middle School (math 10% / reading 21%, grade F, #626 of 654 statewide, top 96%, 746 students, 0% FRL); Garfield Heights High School (math 4% / reading 23%, grade F, #718 of 781 statewide, top 92%, 1,109 students, 0% FRL) — zoned schools average 0% FRL vs 64% district-wide (64 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+4.8%/yr); 126 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 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 $933 of loan paydown is wiped out by about $4k 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 6 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.
  • Current owner paid $69k; list at $135k implies a 96% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $134,900

Questions for the listing agent

  1. Built in 1955 — 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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
1.00%
Cap rate
6.66%
Cash-on-cash
1.31%
DSCR
1.06
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$152,256
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11303 Mccracken Rd 0.49mi 3/1.0 (+1) 1,260 (+1%) 0mo $127,000 $101 70
11011 Wallingford Ave 0.38mi 3/1.0 (+1) 1,308 (+5%) 1mo $156,000 $119 68
11007 Wallingford Ave 0.38mi 2/2.0 1,344 (+8%) 0mo $118,000 $88 65
5288 E 102nd St 0.47mi 3/1.5 (+1) 1,204 (-4%) 2mo $146,650 $122 64
5213 E 119th St 0.40mi 3/1.0 (+1) 1,152 (-8%) 1mo $135,000 $117 63
5531 Briarcliff Dr 0.31mi 3/2.5 (+1) 1,408 (+13%) 1mo $160,000 $114 52
11412 Hempstead Rd 0.34mi 3/1.5 (+1) 1,064 (-15%) 2mo $193,000 $181 51
10506 Park Heights Ave 0.58mi 3/2.0 (+1) 1,348 (+8%) 1mo $155,000 $115 50
10721 Plymouth Ave 0.63mi 3/1.0 (+1) 1,100 (-12%) 0mo $140,000 $127 46
5284 E 102nd St 0.47mi 3/2.0 (+1) 1,421 (+14%) 1mo $227,500 $160 45
5731 Andover Blvd 0.60mi 3/2.0 (+1) 1,102 (-12%) 0mo $154,900 $141 43
12416 Eastwood Blvd 0.65mi 3/2.0 (+1) 1,102 (-12%) 1mo $175,000 $159 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 · 4.8% rent growth · sell at horizon

5-year hold
IRR
-11.9%
Equity multiple
0.56×
Total profit
$-16,656
Equity at exit
$20,114
10-year hold
IRR
-0.1%
Equity multiple
1.00×
Total profit
$-168
Equity at exit
$11,664

Cash invested: $37,772 (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 44125

Rents YoY
4.8%
Active inventory
126
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,354 high interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$265 /mo · $3,180/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$41

Break-even live

Break-even rent $1,302
Max offer price $134,900
Occupancy floor 92%

Sensitivity live

Price -10% $118 -5% $79 +0% $41 +5% $3 +10% $-35
Rent -10% $-66 -5% $-12 +0% $41 +5% $95 +10% $148
Rate -1.0pp $109 -0.5pp $76 base $41 +0.5pp $6 +1.0pp $-29

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
$33,725
Closing costs
$4,047
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11512 Tonsing Dr Cleveland, OH 2.0 1.0 1104 $1,095 $0.99 18d 1 0.19mi
11512 Tonsing Dr Unit 2 UP Garfield Heights, OH 2.0 1.0 1145 $975 $0.85 25d 1 0.19mi
5145 E 114th St Cleveland, OH 3.0 1.5 1174 $1,620 $1.38 9d 1 0.35mi
5581 Saxon Dr Cleveland, OH 3.0 2.0 1080 $1,595 $1.48 9d 1 0.39mi
11006 McCracken Rd Cleveland, OH 2.0 1.0 887 $1,350 $1.52 25d 1 0.43mi
11213 McCracken Rd Cleveland, OH 3.0 1.0 1200 $1,375 $1.15 9d 1 0.46mi
11303 McCracken Rd Cleveland, OH 3.0 1.0 1300 $1,650 $1.27 6d 1 0.46mi
10717 Park Heights Ave Unit 3 Garfield Heights, OH 2.0 1.0 900 $750 $0.83 25d 1 0.55mi
12214 Shady Oak Blvd Cleveland, OH 3.0 1.0 900 $1,350 $1.50 25d 1 0.57mi
5032 E 110th St Cleveland, OH 2.0 1.0 748 $1,395 $1.86 14d 1 0.57mi
5032 E 110th St Cleveland, OH 2.0 1.0 748 $1,395 $1.86 16d 1 0.57mi
11110 Vernon Ave Cleveland, OH 3.0 1.0 1224 $1,395 $1.14 25d 1 0.59mi
10721 Plymouth Ave Cleveland, OH 3.0 1.0 1300 $2,000 $1.54 3d 1 0.59mi
10725 Vernon Ave Cleveland, OH 2.0 1.0 1092 $975 $0.89 19d 1 0.64mi
10715 Wadsworth Ave Cleveland, OH 2.0 1.0 960 $800 $0.83 25d 1 0.69mi
4930 E 108th St Unit Down Garfield Heights, OH 2.0 1.0 1067 $925 $0.87 18d 1 0.77mi
10308 Homeworth Ave Unit Down Garfield Heights, OH 2.0 1.0 892 $950 $1.07 25d 1 0.84mi
5283 E 133rd St Cleveland, OH 3.0 2.0 1176 $1,495 $1.27 18d 1 0.84mi
10401 Homeworth Ave Unit Up Unit Garfield Heights, OH 2.0 1.0 1206 $1,095 $0.91 22d 1 0.86mi
9516 Alexander Rd Cleveland, OH 3.0 1.0 1500 $2,000 $1.33 21d 1 0.86mi
10720 Edgepark Dr Cleveland, OH 3.0 1.0 1296 $1,449 $1.12 19d 1 0.86mi
10722 Edgepark Dr Garfield Heights, OH 3.0 1.0 1296 $1,449 $1.12 19d 1 0.86mi
5052 E 88th St Cleveland, OH 3.0 1.0 1221 $1,400 $1.15 9d 1 1.02mi
4859 E 97th St Cleveland, OH 2.0 1.0 1000 $1,150 $1.15 25d 1 1.04mi
4874 E 95th St Cleveland, OH 3.0 1.5 1352 $1,774 $1.31 25d 1 1.10mi
4874 E 95th St Cleveland, OH 3.0 1.5 1352 $1,774 $1.31 22d 1 1.10mi
12808 Havana Rd Cleveland, OH 3.0 1.0 1056 $1,350 $1.28 18d 1 1.11mi
5973 Turney Rd Cleveland, OH 3.0 1.5 1159 $1,425 $1.23 25d 1 1.16mi
4935 E 86th St Cleveland, OH 3.0 1.0 1242 $1,300 $1.05 18d 1 1.17mi
10010 Parkview Ave Garfield Heights, OH 3.0 1.0 877 $1,500 $1.71 19d 1 1.19mi
9309 Garfield Blvd Cleveland, OH 2.0 1.0 1056 $1,400 $1.33 23d 1 1.20mi
4913 E 85th St Unit down Garfield Heights, OH 2.0 1.0 1008 $950 $0.94 25d 1 1.22mi
4916 E 85th St Cleveland, OH 3.0 1.0 1248 $1,700 $1.36 18d 1 1.23mi
4960 E 84th St Cleveland, OH 3.0 1.5 1352 $1,495 $1.11 9d 1 1.24mi
5270 Beech Ave Maple Heights, OH 3.0 1.0 1401 $1,350 $0.96 18d 1 1.24mi
4928 E 84th St Cleveland, OH 3.0 1.0 1352 $1,395 $1.03 13d 1 1.27mi
4772 E 90th St Unit Down Garfield Heights, OH 2.0 1.0 1004 $950 $0.95 18d 1 1.28mi
14100 Brunswick Ave Maple Heights, OH 3.0 1.0 1157 $1,475 $1.27 45d 1 1.42mi
4670 E 90th St Cleveland, OH 3.0 1.0 736 $1,515 $2.06 4d 1 1.43mi
4852 E 81st St Cleveland, OH 3.0 1.0 1104 $1,850 $1.68 3d 1 1.48mi

Listing history 6 events

  1. 2026-06-18
    days on market $134,900 Active 6 DOM
  2. 2026-06-17
    days on market $134,900 Active 5 DOM
  3. 2026-06-16
    days on market $134,900 Active 4 DOM
  4. 2026-06-15
    days on market $134,900 Active 3 DOM
  5. 2026-06-13
    remarks 699-char remark
  6. 2026-06-13
    listed $134,900 Active 1 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
$3,180 · $265/mo
Projected year-2 tax
$3,180 · $265/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 · 3 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
$16,251
− Mortgage interest
−$7,556
− Property taxes
−$3,180
− Insurance
−$674
− Repairs & maintenance
−$1,300
− Management
−$1,300
− Depreciation
−$3,924
Taxable loss
−$1,684
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$404
After-tax cash flow
$899/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
Garfield Heights City Schools
NCES district ID
3904404
Math proficiency
8% ▼ -19.00%
Reading proficiency
22% ▼ -18.00%
Median HH income
$41,334
Composite
12.88/100
National rank
#9590
State rank
#643 of 656 in OH

Livability — Garfield Heights

Score
67/100
State rank
#593
US rank
#10152

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Garfield Heights, OH
County
Cuyahoga County · 1,090,369 people
City population
29,461
Metro
Cleveland-Elyria, OH
Population (ZIP)
29,461
Household income
$57,363
Rent vs Own
37.8% rent · 62.2% own
Severe rent burden
1738.0

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
Black 47% White 41% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 11% Slovak 1% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% Russian/Polish/Slavic 1%

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
▼ -116.98%
Current HPI
155.1507
Rent YoY
▲ 4.80%
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

+213.7% since first listed
7 events — show timeline
  • 2026-06-12 Listed $134,900 MLSNOW
  • 1998-03-23 Sold (MLS) $69,000 MLSNOW
  • 1998-03-19 Sold (Public Records) $69,000 Public Records
  • 1998-01-19 Listed $72,900 MLSNOW
  • 1992-10-28 Listing Removed MLSNOW
  • 1992-04-28 Listed $63,900 MLSNOW
  • 1984-07-19 Sold (Public Records) $43,000 Public Records

Property tax history

+1.6%/yr

Latest (2025): $3,180 · -19.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…