CashFlowRE
Sign in Sign up
4285 Kerrybrook Dr
D- Composite 38.46
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 +10.9/30.0
  • ARV discount +8.0/15.0
  • Schools +5.1/10.0
  • Livability +3.7/5.0
  • DSCR +3.2/10.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

4285 Kerrybrook Dr · Austintown, OH 44511
3 bd · 1.5 ba · 1,252 sqft · SingleFamily public records · 45 Days on market
Built 1962 0.26 ac lot $152/sqft · at area comps Est $192k · at est.

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

Listing remarks

Car enthusiasts, hobbyists, and anyone needing exceptional garage space will love this 4-bedroom ranch featuring an impressive 4-car garage, complete with electric service and plenty of room for vehicles, tools, storage, or your next project. Step inside to discover new flooring throughout and a functional layout designed for comfortable living. The spacious eat-in kitchen is perfect for everyday meals and entertaining, with sliding doors leading to a deck that extends your living space outdoors. The welcoming living room provides a cozy place to relax and gather. The primary suite offers the convenience of a private half bath, while three additional bedrooms and a full bath provide ample s

Key facts

  • Cozy living room
  • Private half bath
  • Eat-in kitchen

Tags

EAT-IN KITCHENCOZY LIVING ROOMPRIVATE HALF BATHBACK DECKDETACHED 3-CAR GARAGEATTACHED 1-CAR GARAGE

Property features AI

Exterior

  • Parking: Attached and detached garage space; Oversized garage; Asphalt driveway; 4 garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Aluminum siding; Asphalt and fiberglass roof; Above-grade finished area approximately 1,252
  • Construction: Built per owner; Aluminum siding construction; Asphalt and fiberglass roofing
  • Exterior features: Deck

Interior

  • Bedrooms: 4 main-level bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom; 2 main-level bathrooms
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Full unfinished basement; 7 total rooms

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/1.5-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $-84 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $175k (7.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $146k (23.0% below list).
  • Recommended offer: $146k (23.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 4.8% in Austintown — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 73/100 on livability (#322 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment D-.
  • Austintown Local Schools (suburban): math 56% / reading 65% proficiency, ranked #290 of 656 in OH (top 44%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Austintown Elementary School (976 students, 59% FRL); Austintown Middle School (math 48% / reading 64%, grade B-, #316 of 654 statewide, top 49%, 984 students, 58% FRL); Fitch High School (math 54% / reading 74%, grade B-, #193 of 781 statewide, top 25%, 1,228 students, 57% FRL).
  • Market conditions: 79 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 147 units permitted in Mahoning County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($57k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • Mahoning County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $68k; list at $190k implies a 177% gain — meaningful room to come down on a strong offer.
Recommended offer $146,193 (23.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.77%
Cap rate
5.76%
Cash-on-cash
-1.90%
DSCR
0.92
GRM
10.8

CMA / ARV

ARV (median comp)
$191,946
List price
$189,900
Delta
-1.07%
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
4230 Selkirk Ave 0.30mi 3/1.5 1,198 (-4%) 0mo $190,000 $159 78
4257 Claridge Dr 0.23mi 3/2.0 1,192 (-5%) 1mo $177,300 $149 78
4226 Carlisle Ave 0.22mi 3/2.5 1,144 (-9%) 6mo $205,000 $179 67
1649 Lancaster Dr 0.34mi 3/1.0 1,144 (-9%) 2mo $132,000 $115 66
2451 Redgate Ln 0.65mi 3/1.0 1,229 (-2%) 5mo $135,000 $110 60
4226 Burkey Rd 0.64mi 4/1.0 (+1) 1,224 (-2%) 1mo $117,500 $96 59
4614 Deopham Green Dr 0.74mi 3/1.5 1,300 (+4%) 3mo $232,500 $179 56
4234 Burkey Rd 0.64mi 4/1.0 (+1) 1,224 (-2%) 6mo $66,000 $54 54
4345 Pembrook Rd 0.44mi 3/2.0 1,080 (-14%) 4mo $118,500 $110 51
4700 Woodridge Dr 0.66mi 3/2.0 1,408 (+12%) 1mo $210,000 $149 46
2521 Bainbridge Ave 0.66mi 3/1.5 1,400 (+12%) 6mo $160,000 $114 45
2414 Ardenwood Pl 0.56mi 3/1.5 1,428 (+14%) 7mo $226,000 $158 45

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
-19.5%
Equity multiple
0.32×
Total profit
$-36,161
Equity at exit
$28,315
10-year hold
IRR
-12.2%
Equity multiple
0.28×
Total profit
$-38,490
Equity at exit
$16,419

Cash invested: $53,172 (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 44511

Home prices YoY
-12.6%
Active inventory
79
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,462 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$164 /mo · $1,970/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$307
Net cashflow
$-84

Break-even live

Break-even rent $1,569
Max offer price $175,017
Occupancy floor

Sensitivity live

Price -10% $23 -5% $-30 +0% $-84 +5% $-138 +10% $-192
Rent -10% $-200 -5% $-142 +0% $-84 +5% $-27 +10% $31
Rate -1.0pp $11 -0.5pp $-36 base $-84 +0.5pp $-133 +1.0pp $-184

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
$47,475
Closing costs
$5,697
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2230 S Raccoon Rd Youngstown, OH 3.0 1.0–1.5 1141 $1,135 $0.99 15d 1 0.28mi
3968 Staatz Dr Youngstown, OH 3.0 1.5 1112 $1,650 $1.48 45d 1 0.46mi
2433 Bainbridge Ave Youngstown, OH 3.0 1.0 1640 $1,500 $0.91 23d 1 0.58mi
2529 Bainbridge Ave Youngstown, OH 3.0 2.0 1692 $1,500 $0.89 45d 1 0.68mi
4494 Burkey Rd Youngstown, OH 3.0 1.5 1596 $1,700 $1.07 45d 1 0.86mi
2239 Woodland Trce Youngstown, OH 3.0 1.0 1084 $1,850 $1.71 45d 1 0.96mi
4661 New Hampshire Ct Austintown, OH 3.0 1.0–1.5 795 $1,325 $1.67 15d 1 0.98mi
4815 Westchester Dr Unit 4896-05 Austintown, OH 2.0 1.5 1200 $1,025 $0.85 15d 1 1.33mi

Listing history 20 events

  1. 2026-06-21
    days on market $189,900 Active 45 DOM
  2. 2026-06-19
    days on market $189,900 Active 43 DOM
  3. 2026-06-18
    days on market $189,900 Active 42 DOM
  4. 2026-06-17
    days on market $189,900 Active 41 DOM
  5. 2026-06-16
    remarks 699-char remark
  6. 2026-06-16
    days on market $189,900 Active 40 DOM
  7. 2026-06-15
    days on market $189,900 Active 39 DOM
  8. 2026-06-14
    days on market $189,900 Active 37 DOM
  9. 2026-06-13
    days on market $189,900 Active 36 DOM
  10. 2026-06-10
    days on market $189,900 Active 34 DOM
  11. 2026-06-09
    days on market $189,900 Active 33 DOM
  12. 2026-06-08
    days on market $189,900 Active 32 DOM
  13. 2026-06-07
    days on market $189,900 Active 31 DOM
  14. 2026-06-03
    days on market $189,900 Active 27 DOM
  15. 2026-06-02
    days on market $189,900 Active 26 DOM
  16. 2026-06-01
    days on market $189,900 Active 25 DOM
  17. 2026-05-31
    days on market $189,900 Active 24 DOM
  18. 2026-05-30
    days on market $189,900 Active 23 DOM
  19. 2026-05-07
    listed $199,000 Active 941-char remark
  20. 2015-06-19
    soldstatus $68,500

ⓘ 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
$1,970 · $164/mo
Projected year-2 tax
$2,466 · $206/mo
Expected delta
+$496/yr (+$41/mo · 25.2%)

ⓘ 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 2/10 Low 1 unhealthy d/yr today · 2 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
$17,543
− Mortgage interest
−$10,637
− Property taxes
−$1,970
− Insurance
−$950
− Repairs & maintenance
−$1,403
− Management
−$1,403
− Depreciation
−$5,524
Taxable loss
−$4,345
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,043
After-tax cash flow
$32/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
Austintown Local Schools
NCES district ID
3904829
Math proficiency
56% ▼ -12.00%
Reading proficiency
65% ▼ -7.00%
Median HH income
$45,129
Composite
50.99/100
National rank
#1778
State rank
#290 of 656 in OH

Livability — Austintown

Score
73/100
State rank
#322
US rank
#5290

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Austintown, OH
County
Mahoning County · 84,956 people
City population
27,740
Metro
Youngstown-Warren-Boardman, OH-PA
Population (ZIP)
18,909
Household income
$56,880
Rent vs Own
21.4% rent · 78.6% own
Severe rent burden
336.0

Population outlook (Mahoning County) Hauer SSP2

Today (2025)
223,932 people
By 2030
218,387 · -2.5%
By 2040
205,367 · -8.3%
By 2050
193,606 · -13.5%
By 2075
173,694 · -22.4%
By 2100
151,147 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Black 23% Hispanic / Latino 8% Two or more races 7% Native American 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4%
Common ancestry
Romanian 5% Lithuanian 1% Slovak 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Mahoning

2024 margin
Lean R (+9.4) · D 44.9% · R 54.4%
2008→2024 swing
-36.1pp toward R · 2008: 26.6pp · 2024: -9.4pp
All cycles
2024: R+9.4 2020: R+1.9 2016: D+3.0 2012: D+27.7 2008: D+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -40.81%
Current HPI
283.9088
Rent YoY
Metro
Youngstown-Warren-Boardman, OH-PA
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+177.2% since first listed
3 events — show timeline
  • 2026-05-20 Price Changed $189,900 MLSNOW
  • 2026-05-07 Listed $199,000 MLSNOW
  • 2015-06-19 Sold (Public Records) $68,500 Public Records

Property tax history

+1.3%/yr

Latest (2025): $1,970 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…