CashFlowRE
Sign in Sign up
9978 Mordred Ln
B+ Composite 77.97
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.4/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$38,000

9978 Mordred Ln · Streetsboro, OH 44241
2 bd · 2.0 ba · 1,080 sqft · SingleFamily · 154 Days on market
Built 1998 Fair condition $35/sqft · 44% below area Est $68k · 44% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This lovely, cozy home located on a quiet cul-de-sac in Camelot Village is a must see!!!! The well-kept 2-bedroom, 2 full bath mobile/manufactured home offers fresh paint, new furnace, a family room, nicely sized kitchen, laundry room, large deck, two off street parking spaces, and a shed for lawn equipment/storage. Community amenities include a park/playground, basketball court, pavilion, activities for families throughout the year, and convenient location close to shopping and main roads!

Key facts

  • Nicely sized kitchen
  • Large deck
  • New furnace

Tags

QUIET CUL-DE-SACFRESH PAINTNEW FURNACENICELY SIZED KITCHENLAUNDRY ROOMLARGE DECK

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/2.0-bath single-family listed at $38k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $932 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $38k).
  • Recommended offer: $33k (12.0% below list) — sets the bar for market timing.
  • Cap rate 35.7% vs local median 3.6% in Streetsboro — 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 77/100 on livability (#194 in OH, #2,965 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Streetsboro City (suburban): math 44% / reading 56% proficiency, ranked #425 of 656 in OH (top 65%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 68 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $263 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 154 days — a 12% lower offer ($33k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $7k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $24k; list at $38k implies a 58% gain — meaningful room to come down on a strong offer.
Recommended offer $33,440 (12.0% below list)

Questions for the listing agent

  1. It's been on market 154 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-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. 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.
  7. 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.
  8. 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
3.98%
Cap rate
35.73%
Cash-on-cash
105.14%
DSCR
5.68
GRM
2.1

CMA / ARV

ARV (median comp)
$67,976
List price
$38,000
Delta
-44.10%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1471 Lancelot Dr 0.10mi 3/1.0 (+1) 1,000 (-7%) 2mo $15,000 $15 72
1556 Clarius Cir E 0.28mi 3/2.0 (+1) 1,050 (-3%) 7mo $60,900 $58 72
10121 William Henry Dr 0.37mi 3/2.0 (+1) 1,080 (0%) 7mo $46,000 $43 72
9977 Mordred Ln 0.03mi 3/2.0 (+1) 980 (-9%) 22mo $26,000 $27 60
1196 Gaynelle Ave 0.70mi 2/2.0 1,164 (+8%) 10mo $132,500 $114 46
9928 Meldon Dr 0.48mi 3/1.0 (+1) 1,212 (+12%) 18mo $270,000 $223 33

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
Equity multiple
6.00×
Total profit
$53,238
Equity at exit
$5,666
10-year hold
IRR
Equity multiple
12.55×
Total profit
$122,903
Equity at exit
$3,286

Cash invested: $10,640 (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 44241

Active inventory
68
Price-to-rent
2.1×

Monthly cashflow live

Estimated rent
$1,512 high interval (Pro) →
Mortgage (P&I)
$199
Tax est. 1.5%
$48 /mo · $570/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$318
Net cashflow
$932

Break-even live

Break-even rent $332
Max offer price $38,000
Occupancy floor 33%

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
$9,500
Closing costs
$1,140
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1425 Frost Rd Streetsboro, OH 3.0 1.0–2.0 1312 $1,500 $1.14 17d 1 0.10mi
9996 Delores Dr Streetsboro, OH 2.0 1.5 1350 $1,496 $1.11 20d 4 0.47mi
9996 Delores Dr Streetsboro, OH 2.0 1.5 1350 $1,495 $1.11 12d 2 0.47mi
10002 Delores Dr Streetsboro, OH 2.0 1.5 1350 $1,495 $1.11 43d 1 0.49mi
1143 Frost Rd Streetsboro, OH 2.0 1.5 898 $1,200 $1.34 43d 1 0.53mi
10052 Hazelton Rd Streetsboro, OH 3.0 2.0 1390 $1,750 $1.26 13d 1 0.75mi
872 W Kensington Ln Streetsboro, OH 2.0 1.5 1099 $1,500 $1.36 13d 1 0.92mi
725 Bridgeport Ave Streetsboro, OH 2.0–3.0 1.0–2.0 1221 $1,415 $1.16 13d 25 1.26mi
9250 Shady Lake Dr Streetsboro, OH 1.0–2.0 1.0–2.0 1000 $1,780 $1.78 13d 37 1.32mi
9295 Dorothy Dr Streetsboro, OH 3.0 1.0 1092 $1,950 $1.79 23d 1 1.33mi

Listing history 22 events

  1. 2026-06-18
    days on market $38,000 Active 154 DOM
  2. 2026-06-17
    days on market $38,000 Active 153 DOM
  3. 2026-06-16
    days on market $38,000 Active 152 DOM
  4. 2026-06-15
    days on market $38,000 Active 151 DOM
  5. 2026-06-14
    days on market $38,000 Active 149 DOM
  6. 2026-06-13
    days on market $38,000 Active 148 DOM
  7. 2026-06-10
    days on market $38,000 Active 146 DOM
  8. 2026-06-09
    days on market $38,000 Active 145 DOM
  9. 2026-06-08
    days on market $38,000 Active 144 DOM
  10. 2026-06-07
    days on market $38,000 Active 143 DOM
  11. 2026-06-05
    days on market $38,000 Active 140 DOM
  12. 2026-06-03
    days on market $38,000 Active 139 DOM
  13. 2026-06-02
    days on market $38,000 Active 138 DOM
  14. 2026-06-01
    days on market $38,000 Active 137 DOM
  15. 2026-05-31
    days on market $38,000 Active 136 DOM
  16. 2026-05-31
    days on market $38,000 Active 135 DOM
  17. 2026-04-29
    price $38,000 495-char remark
    Show marketing remark (495 chars)

    This lovely, cozy home located on a quiet cul-de-sac in Camelot Village is a must see!!!! The well-kept 2-bedroom, 2 full bath mobile/manufactured home offers fresh paint, new furnace, a family room, nicely sized kitchen, laundry room, large deck, two off street parking spaces, and a shed for lawn equipment/storage. Community amenities include a park/playground, basketball court, pavilion, activities for families throughout the year, and convenient location close to shopping and main roads!

  18. 2026-01-15
    listed $45,000 Active 495-char remark
    Show marketing remark (495 chars)

    This lovely, cozy home located on a quiet cul-de-sac in Camelot Village is a must see!!!! The well-kept 2-bedroom, 2 full bath mobile/manufactured home offers fresh paint, new furnace, a family room, nicely sized kitchen, laundry room, large deck, two off street parking spaces, and a shed for lawn equipment/storage. Community amenities include a park/playground, basketball court, pavilion, activities for families throughout the year, and convenient location close to shopping and main roads!

  19. 2021-10-08
    soldstatus $24,000 Closed 419-char remark
    Show marketing remark (419 chars)

    Located on a quiet cul-de-sac in Camelot Village, this well kept 2 bedroom, 2 full bath mobile/manufactured home offers a family room, nicely sized kitchen, laundry room, large deck, two parking spaces, and a shed for lawn equipment/storage. Community amenities include a park/playground, basketball court, pavilion, activities for families throughout the year, and convenient location close to shopping and main roads!

  20. 2021-09-07
    status Pending 419-char remark
    Show marketing remark (419 chars)

    Located on a quiet cul-de-sac in Camelot Village, this well kept 2 bedroom, 2 full bath mobile/manufactured home offers a family room, nicely sized kitchen, laundry room, large deck, two parking spaces, and a shed for lawn equipment/storage. Community amenities include a park/playground, basketball court, pavilion, activities for families throughout the year, and convenient location close to shopping and main roads!

  21. 2021-08-10
    price $27,500 419-char remark
    Show marketing remark (419 chars)

    Located on a quiet cul-de-sac in Camelot Village, this well kept 2 bedroom, 2 full bath mobile/manufactured home offers a family room, nicely sized kitchen, laundry room, large deck, two parking spaces, and a shed for lawn equipment/storage. Community amenities include a park/playground, basketball court, pavilion, activities for families throughout the year, and convenient location close to shopping and main roads!

  22. 2021-05-13
    listed $30,000 Active 419-char remark
    Show marketing remark (419 chars)

    Located on a quiet cul-de-sac in Camelot Village, this well kept 2 bedroom, 2 full bath mobile/manufactured home offers a family room, nicely sized kitchen, laundry room, large deck, two parking spaces, and a shed for lawn equipment/storage. Community amenities include a park/playground, basketball court, pavilion, activities for families throughout the year, and convenient location close to shopping and main roads!

ⓘ 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 3/10 Moderate FEMA zone X (unshaded) · 20% 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
$18,149
− Mortgage interest
−$2,129
− Property taxes
−$570
− Insurance
−$190
− Repairs & maintenance
−$1,452
− Management
−$1,452
− Depreciation
−$1,105
Taxable income
$11,251
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,700
After-tax cash flow
$8,486/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This mobile home requires moderate repairs and maintenance to improve its condition and value. Painting the interior walls and clearing snow from the yard would significantly enhance its curb appeal and rental value.

Repairs flagged

  • Minor wooden deck — slight wear
  • Minor wooden deck stairs — slight wear

Value-add opportunities

  • Resale paint interior walls — fresh paint enhances curb appeal
  • Rental clear snow from yard — improves curb appeal and accessibility

Renovation cost estimate screening

Repair itemSeverityEst. cost
wooden deck · slight wear Minor $500–3,000
wooden deck stairs · slight wear Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Resale paint interior walls — fresh paint enhances curb appeal
  • Rental clear snow from yard — improves curb appeal and accessibility

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Streetsboro City
NCES district ID
3904923
Math proficiency
44% ▼ -20.00%
Reading proficiency
56% ▼ -13.00%
Median HH income
$59,660
Composite
43.66/100
National rank
#2960
State rank
#425 of 656 in OH

Livability — Streetsboro

Score
77/100
State rank
#194
US rank
#2965

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Streetsboro, OH
County
Portage · 165,699 people
City population
18,355
Metro
Akron, OH
Population (ZIP)
18,355
Household income
$81,392
Rent vs Own
32.8% rent · 67.2% own
Severe rent burden
13.1

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 (79%)
Race & ethnicity
White 79% Black 10% Two or more races 5% Hispanic / Latino 4% Asian 3%
Common ancestry
Romanian 7% Iranian 3% Lithuanian 2%
Foreign-born
4% · Canada, South Korea, China
Languages at home
96% English-only · Spanish 2% Other Asian/Pacific 1% Korean 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
▼ -185.48%
Current HPI
180.8517
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

+26.7% since first listed
6 events — show timeline
  • 2026-04-29 Price Changed $38,000 MLSNOW
  • 2026-01-15 Listed $45,000 MLSNOW
  • 2021-10-08 Sold (MLS) $24,000 MLSNOW
  • 2021-09-07 Pending MLSNOW
  • 2021-08-10 Price Changed $27,500 MLSNOW
  • 2021-05-13 Listed $30,000 MLSNOW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…