CashFlowRE
Sign in Sign up
530 W Main St
D Composite 42.26
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 +13.6/30.0
  • ARV discount +7.8/15.0
  • Schools +4.7/10.0
  • DSCR +4.1/10.0
  • Livability +3.7/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

530 W Main St · Geneva, OH 44041
3 bd · 1.0 ba · 1,526 sqft · SingleFamily public records · 6 Days on market
Built 1900 9,718 sqft lot Est $186k · at est.

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

Listing remarks MLS

Welcome to this Charming and updated colonial home that is awaiting its new owners. This home has gorgeous cub appeal with a classic and inviting porch to enjoy your morning coffee. As you enter you will notice an open concept and very spacious living room with newer carpet and an abundance of natural sunlight shining through. The dining room and kitchen have been fully updated with laminate flooring, soft close white cabinets and wrap around back splash. All appliances stay. All three bedrooms are on the second floor with master bed and ample closet space. The full bath on the second floor also have been completely updated up claw foot tub. At the end of the day enjoy your time on your private deck or three seasons room. The two car garage has been built with an extra room for storage space. This home wont stay long on the market especially at this price so set up your showing today.

Key facts

  • Covered patios
  • Vegetable gardens
  • Butler's pantry

Tags

UPDATED KITCHENBUTLER'S PANTRYCOZY FRONT PORCHCOVERED PATIOSVEGETABLE GARDENSDEDICATED WORKSHOP AREA

Property features AI

Exterior

  • Parking: 2-car garage; Detached garage; Driveway; Oversized garage with workshop
  • Utilities: Public water; Public sewer; Gas heating
  • Home design: 2 stories; Stone foundation
  • Construction: Vinyl siding; Asphalt/fiberglass roof; Built per public records
  • Exterior features: Deck; Enclosed porch; Patio; Porch; Garden

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Pantry
  • Bedrooms: Total rooms: 7 (includes bedrooms and other living spaces)
  • Bathrooms: 2 full bathrooms; 1 main-level bathroom
  • Interior features: Built-in features; High ceilings; Pantry; Walk-in closet(s); Unfinished basement
  • Laundry & utility: Laundry room; Washer; Dryer

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 $185k.

Deal economics

  • At list price, monthly cash flow is $10 ($118/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $155k (16.3% below list).
  • Recommended offer: $155k (16.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.6% in Geneva — 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 74/100 on livability (#291 in OH, #4,770 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute F, employment F.
  • Geneva Area City (town): math 52% / reading 60% proficiency, ranked #362 of 656 in OH (top 55%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 88 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 155 units permitted in Ashtabula County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($58k/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.
  • Ashtabula County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 29y 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 $130k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $154,900 (16.3% below list)

Questions for the listing agent

  1. Built in 1900 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.84%
Cap rate
6.36%
Cash-on-cash
0.23%
DSCR
1.01
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$186,172
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
24 Swan St 0.21mi 4/2.0 (+1) 1,485 (-3%) 7mo $250,000 $168 71
164 Burrows St 0.30mi 3/2.0 1,651 (+8%) 2mo $185,500 $112 66
453 Lawn St 0.06mi 3/1.5 1,720 (+13%) 13mo $148,900 $87 63
145 Walnut St 0.57mi 3/2.0 1,482 (-3%) 2mo $190,000 $128 63
1050 W Main Ct 0.51mi 3/2.0 1,544 (+1%) 11mo $189,900 $123 61
515 S Broadway 0.55mi 3/1.0 1,356 (-11%) 6mo $205,000 $151 50
112 S Eagle St 0.32mi 3/2.0 1,670 (+9%) 18mo $137,400 $82 50
180 E Union St 0.70mi 3/1.0 1,462 (-4%) 15mo $66,000 $45 48
182 Lockwood St 0.18mi 4/1.5 (+1) 1,320 (-14%) 18mo $161,000 $122 47

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
-16.0%
Equity multiple
0.43×
Total profit
$-29,370
Equity at exit
$27,584
10-year hold
IRR
-7.6%
Equity multiple
0.52×
Total profit
$-24,836
Equity at exit
$15,995

Cash invested: $51,800 (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 44041

Home prices YoY
-31.3%
Active inventory
88
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,549 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$167 /mo · $2,000/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$325
Net cashflow
$10

Break-even live

Break-even rent $1,537
Max offer price $185,000
Occupancy floor 94%

Sensitivity live

Price -10% $115 -5% $62 +0% $10 +5% $-43 +10% $-95
Rent -10% $-113 -5% $-51 +0% $10 +5% $71 +10% $132
Rate -1.0pp $103 -0.5pp $57 base $10 +0.5pp $-38 +1.0pp $-87

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
$46,250
Closing costs
$5,550
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
430 Garfield St Geneva, OH 4.0 1.0 1248 $1,549 $1.24 44d 1 0.92mi

Listing history 9 events

  1. 2026-05-20
    listed $185,000 Active
  2. 2020-09-29
    soldstatus $129,900
  3. 2020-09-28
    soldstatus $129,900 Closed 898-char remark
    Show marketing remark (898 chars)

    Welcome to this Charming and updated colonial home that is awaiting its new owners. This home has gorgeous cub appeal with a classic and inviting porch to enjoy your morning coffee. As you enter you will notice an open concept and very spacious living room with newer carpet and an abundance of natural sunlight shining through. The dining room and kitchen have been fully updated with laminate flooring, soft close white cabinets and wrap around back splash. All appliances stay. All three bedrooms are on the second floor with master bed and ample closet space. The full bath on the second floor also have been completely updated up claw foot tub. At the end of the day enjoy your time on your private deck or three seasons room. The two car garage has been built with an extra room for storage space. This home wont stay long on the market especially at this price so set up your showing today.

  4. 2020-09-01
    status Pending 898-char remark
    Show marketing remark (898 chars)

    Welcome to this Charming and updated colonial home that is awaiting its new owners. This home has gorgeous cub appeal with a classic and inviting porch to enjoy your morning coffee. As you enter you will notice an open concept and very spacious living room with newer carpet and an abundance of natural sunlight shining through. The dining room and kitchen have been fully updated with laminate flooring, soft close white cabinets and wrap around back splash. All appliances stay. All three bedrooms are on the second floor with master bed and ample closet space. The full bath on the second floor also have been completely updated up claw foot tub. At the end of the day enjoy your time on your private deck or three seasons room. The two car garage has been built with an extra room for storage space. This home wont stay long on the market especially at this price so set up your showing today.

  5. 2020-07-22
    historical Contingent 898-char remark
    Show marketing remark (898 chars)

    Welcome to this Charming and updated colonial home that is awaiting its new owners. This home has gorgeous cub appeal with a classic and inviting porch to enjoy your morning coffee. As you enter you will notice an open concept and very spacious living room with newer carpet and an abundance of natural sunlight shining through. The dining room and kitchen have been fully updated with laminate flooring, soft close white cabinets and wrap around back splash. All appliances stay. All three bedrooms are on the second floor with master bed and ample closet space. The full bath on the second floor also have been completely updated up claw foot tub. At the end of the day enjoy your time on your private deck or three seasons room. The two car garage has been built with an extra room for storage space. This home wont stay long on the market especially at this price so set up your showing today.

  6. 2020-06-18
    listed $129,900 Active 898-char remark
    Show marketing remark (898 chars)

    Welcome to this Charming and updated colonial home that is awaiting its new owners. This home has gorgeous cub appeal with a classic and inviting porch to enjoy your morning coffee. As you enter you will notice an open concept and very spacious living room with newer carpet and an abundance of natural sunlight shining through. The dining room and kitchen have been fully updated with laminate flooring, soft close white cabinets and wrap around back splash. All appliances stay. All three bedrooms are on the second floor with master bed and ample closet space. The full bath on the second floor also have been completely updated up claw foot tub. At the end of the day enjoy your time on your private deck or three seasons room. The two car garage has been built with an extra room for storage space. This home wont stay long on the market especially at this price so set up your showing today.

  7. 1997-10-08
    soldstatus $52,400 180-char remark
    Show marketing remark (180 chars)

    Spacious Older Home With Open Front Porch/Walkout Bay Window 1st Flr Laundry/Needs Some Paint & Paper/Tenant Occupied- 24 Hr Notice To Show/ Extra Rm Down Could Be Den Or Br

  8. 1997-10-07
    soldstatus $52,400
  9. 1997-08-08
    listed $49,900 180-char remark
    Show marketing remark (180 chars)

    Spacious Older Home With Open Front Porch/Walkout Bay Window 1st Flr Laundry/Needs Some Paint & Paper/Tenant Occupied- 24 Hr Notice To Show/ Extra Rm Down Could Be Den Or Br

ⓘ 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
$2,000 · $167/mo
Projected year-2 tax
$2,443 · $204/mo
Expected delta
+$443/yr (+$37/mo · 22.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 67% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 18 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
$18,588
− Mortgage interest
−$10,363
− Property taxes
−$2,000
− Insurance
−$925
− Repairs & maintenance
−$1,487
− Management
−$1,487
− Depreciation
−$5,382
Taxable loss
−$3,056
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$733
After-tax cash flow
$851/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
Geneva Area City
NCES district ID
3904405
Math proficiency
52% ▼ -16.00%
Reading proficiency
60% ▼ -2.00%
Median HH income
$43,525
Composite
47.12/100
National rank
#2328
State rank
#362 of 656 in OH

Livability — Geneva

Score
74/100
State rank
#291
US rank
#4770

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Geneva, OH
County
Ashtabula · 97,617 people
Metro
Cleveland, OH
Population (ZIP)
13,992
Household income
$58,438
Rent vs Own
28.3% rent · 71.7% own
Severe rent burden
12.5

Population outlook (Ashtabula County) Hauer SSP2

Today (2025)
92,950 people
By 2030
89,146 · -4.1%
By 2040
80,715 · -13.2%
By 2050
72,270 · -22.2%
By 2075
55,780 · -40.0%
By 2100
40,928 · -56.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 7% Two or more races 6% Black 4%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4%
Common ancestry
Romanian 3% Slovak 2% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Ashtabula

2024 margin
Strong R (+28.4) · D 35.4% · R 63.8%
2008→2024 swing
-41.9pp toward R · 2008: 13.5pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+23.5 2016: R+19.0 2012: D+12.1 2008: D+13.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -105.04%
Current HPI
230.8747
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

+270.7% since first listed
9 events — show timeline
  • 2026-05-20 Listed $185,000 MLSNOW
  • 2020-09-29 Sold (Public Records) $129,900 Public Records
  • 2020-09-28 Sold (MLS) $129,900 MLSNOW
  • 2020-09-01 Pending MLSNOW
  • 2020-07-22 Contingent MLSNOW
  • 2020-06-18 Listed $129,900 MLSNOW
  • 1997-10-08 Sold (MLS) $52,400 MLSNOW
  • 1997-10-07 Sold (Public Records) $52,400 Public Records
  • 1997-08-08 Listed $49,900 MLSNOW

Property tax history

+3.9%/yr

Latest (2025): $2,000 · -2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…