8633 Redtail Ct · Macedonia, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 2/10 · Minimal
- Hot days now (above 96°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +8.1/15.0
- Schools +6.6/10.0
- Livability +4.0/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$260,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Interior pictures coming soon. This stylish residence is nestled in one of the most desirably tranquil cul-de-sacs in the development. Located in the Nordonia school system, this Colonial style home is move-in ready. Comes complete with an open, living room/dining room combo, a welcoming kitchen/dinette area with new porcelain tile floors and modern lighting, two bathrooms and three bedrooms. With a bedroom, full bath and laundry room on the first floor, this home lends itself to single floor living. Step out onto your back deck and enjoy serene nature views. Maintaining the value of peaceful living while being conveniently close to shops, restaurants and transport. As a resident of this development you have access to a private pool to enjoy those long hot summer days! Call list agent for more details!
Key facts
- Quiet cul-de-sac
- Private community
- Pool
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $260k.
Deal economics
- At list price, monthly cash flow is $1k ($12k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($4k rent vs $260k).
- Cap rate 11.0% vs local median 3.4% in Macedonia — 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 80/100 on livability (#117 in OH, #1,729 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F.
- Nordonia Hills City (suburban): math 72% / reading 79% proficiency, ranked #71 of 656 in OH (top 11%) — strong family-tenant draw, lease renewals of 3-5y typical; only 17% free/reduced lunch — higher-income household profile.
- Market conditions: 29 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
- This rent runs 44% of the median local income ($108k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
- Summit County population projected to shrink 6% 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 $73k cash investment doubles in ~8 years — after that, you're playing with house money.
Negotiation context
- Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
- 5 sale attempts since 23y 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 $144k; list at $260k implies a 81% gain — meaningful room to come down on a strong offer.
Questions for the listing agent
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.51% ✓
- Cap rate
- 10.99%
- Cash-on-cash
- 16.77%
- DSCR
- 1.75
- GRM
- 5.5
CMA / ARV
- ARV (on-the-fly)
- $263,479
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 8633 Redtail Ct | 0.00mi | 3/2.0 | 1,523 (0%) | 1mo | $268,000 | $176 | 99 |
| 8712 Elmdale Trce | 0.19mi | 3/2.0 | 1,536 (+1%) | 2mo | $256,000 | $167 | 88 |
| 264 Finchfield Cir | 0.13mi | 2/2.0 (-1) | 1,492 (-2%) | 4mo | $249,900 | $167 | 82 |
| 8602 Strawbridge Cir | 0.15mi | 3/2.0 | 1,586 (+4%) | 6mo | $235,933 | $149 | 81 |
| 262 Finchfield Cir | 0.12mi | 3/2.5 | 1,638 (+8%) | 0mo | $155,000 | $95 | 80 |
| 8542 Mandell Dr | 0.27mi | 3/2.0 | 1,476 (-3%) | 6mo | $256,000 | $173 | 77 |
| 8613 Larkspur Ln | 0.25mi | 3/2.5 | 1,602 (+5%) | 2mo | $265,000 | $165 | 76 |
| 8690 Foxwood Cir | 0.24mi | 3/2.0 | 1,729 (+14%) | 1mo | $265,000 | $153 | 66 |
| 300 Eagleton Ct | 0.34mi | 3/2.0 | 1,733 (+14%) | 0mo | $396,000 | $229 | 61 |
| 437 Janes Ln | 0.67mi | 3/2.0 | 1,389 (-9%) | 4mo | $319,900 | $230 | 51 |
| 300 Kelley Dr | 0.50mi | 2/3.0 (-1) | 1,696 (+11%) | 6mo | $489,900 | $289 | 43 |
| 9673 Olde 8 Rd | 0.58mi | 2/1.5 (-1) | 1,746 (+15%) | 6mo | $349,000 | $200 | 36 |
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
- IRR
- 8.0%
- Equity multiple
- 1.31×
- Total profit
- $22,905
- Equity at exit
- $38,767
- IRR
- 17.3%
- Equity multiple
- 2.43×
- Total profit
- $104,342
- Equity at exit
- $22,480
Cash invested: $72,800 (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
ZIP-level market 44056
- Active inventory
- 29
- Price-to-rent
- 5.5×
Monthly cashflow live
- Estimated rent
- $3,925 medium interval (Pro) →
- Mortgage (P&I)
- −$1,363
- Tax from tax record
- −$313 /mo · $3,757/yr
- Insurance
- −$108
- HOA
- −$298
- Vacancy / Maint / Mgmt
- −$824
- Net cashflow
- $1,017
Break-even live
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
- $65,000
- Closing costs
- $7,800
- 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 2 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 201 Eaton Ridge Dr Northfield, OH | 1.0–2.0 | 1.0–2.0 | 956 | $1,679 | $1.76 | 1d | 6 | 0.69mi |
| 185 Heights Ave Unit 1496098P Northfield, OH | 4.0 | 2.0 | 1603 | $6,547 | $4.08 | 1d | 1 | 1.23mi |
HOA detail
- Monthly dues
- $298 · $3,576/yr
- Likely covers
- pool
Listing history 15 events
-
2026-04-25status Pending
-
2026-04-16$260,000 Active
-
2017-11-27status Pending 814-char remark
Show marketing remark (814 chars)
Interior pictures coming soon. This stylish residence is nestled in one of the most desirably tranquil cul-de-sacs in the development. Located in the Nordonia school system, this Colonial style home is move-in ready. Comes complete with an open, living room/dining room combo, a welcoming kitchen/dinette area with new porcelain tile floors and modern lighting, two bathrooms and three bedrooms. With a bedroom, full bath and laundry room on the first floor, this home lends itself to single floor living. Step out onto your back deck and enjoy serene nature views. Maintaining the value of peaceful living while being conveniently close to shops, restaurants and transport. As a resident of this development you have access to a private pool to enjoy those long hot summer days! Call list agent for more details!
-
2017-11-01soldstatus $144,000 Sold 814-char remark
Show marketing remark (814 chars)
Interior pictures coming soon. This stylish residence is nestled in one of the most desirably tranquil cul-de-sacs in the development. Located in the Nordonia school system, this Colonial style home is move-in ready. Comes complete with an open, living room/dining room combo, a welcoming kitchen/dinette area with new porcelain tile floors and modern lighting, two bathrooms and three bedrooms. With a bedroom, full bath and laundry room on the first floor, this home lends itself to single floor living. Step out onto your back deck and enjoy serene nature views. Maintaining the value of peaceful living while being conveniently close to shops, restaurants and transport. As a resident of this development you have access to a private pool to enjoy those long hot summer days! Call list agent for more details!
-
2017-10-02historical Contingent 814-char remark
Show marketing remark (814 chars)
Interior pictures coming soon. This stylish residence is nestled in one of the most desirably tranquil cul-de-sacs in the development. Located in the Nordonia school system, this Colonial style home is move-in ready. Comes complete with an open, living room/dining room combo, a welcoming kitchen/dinette area with new porcelain tile floors and modern lighting, two bathrooms and three bedrooms. With a bedroom, full bath and laundry room on the first floor, this home lends itself to single floor living. Step out onto your back deck and enjoy serene nature views. Maintaining the value of peaceful living while being conveniently close to shops, restaurants and transport. As a resident of this development you have access to a private pool to enjoy those long hot summer days! Call list agent for more details!
-
2017-09-21$149,000 Active 814-char remark
Show marketing remark (814 chars)
Interior pictures coming soon. This stylish residence is nestled in one of the most desirably tranquil cul-de-sacs in the development. Located in the Nordonia school system, this Colonial style home is move-in ready. Comes complete with an open, living room/dining room combo, a welcoming kitchen/dinette area with new porcelain tile floors and modern lighting, two bathrooms and three bedrooms. With a bedroom, full bath and laundry room on the first floor, this home lends itself to single floor living. Step out onto your back deck and enjoy serene nature views. Maintaining the value of peaceful living while being conveniently close to shops, restaurants and transport. As a resident of this development you have access to a private pool to enjoy those long hot summer days! Call list agent for more details!
-
2009-02-11historical
-
2009-02-11soldstatus $155,000
-
2009-02-11soldstatus $155,000
-
2008-08-11$159,000
-
2008-08-11$159,000
-
2003-08-22soldstatus $155,000
-
2003-08-19soldstatus $155,000
-
2003-05-28$156,900
-
1998-07-06soldstatus $138,990
ⓘ 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
- $3,757 · $313/mo
- Projected year-2 tax
- $3,907 · $326/mo
- Expected delta
- +$149/yr (+$12/mo · 4.0%)
ⓘ 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 2/10 Low 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 · 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
- $47,094
- − Mortgage interest
- −$14,564
- − Property taxes
- −$3,757
- − Insurance
- −$1,300
- − Repairs & maintenance
- −$3,768
- − Management
- −$3,768
- − HOA
- −$3,576
- − Depreciation
- −$7,564
- Taxable income
- $8,798
- Est. tax owed @ 24.0%
- −$2,112
- After-tax cash flow
- $10,098/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
- Nordonia Hills City
- NCES district ID
- 3905004
- Math proficiency
- 72% ▼ -9.00%
- Reading proficiency
- 79% ▼ -3.00%
- Median HH income
- $74,658
- Composite
- 66.26/100
- National rank
- #428
- State rank
- #71 of 656 in OH
Livability — Macedonia
- Score
- 80/100
- State rank
- #117
- US rank
- #1729
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Macedonia, OH
- County
- Summit · 539,389 people
- City population
- 12,142
- Metro
- Akron, OH
- Population (ZIP)
- 12,142
- Household income
- $108,059
- Rent vs Own
- Severe rent burden
- 19.3
Population outlook (Summit County) Hauer SSP2
- Today (2025)
- 546,583 people
- By 2030
- 544,028 · -0.5%
- By 2040
- 531,363 · -2.8%
- By 2050
- 514,923 · -5.8%
- By 2075
- 481,765 · -11.9%
- By 2100
- 432,265 · -20.9%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (77%)
- Race & ethnicity
- White 77% Black 12% Asian 7% Two or more races 4% Hispanic / Latino 2%
- Common ancestry
- Romanian 10% Scotch-Irish 1% Slovak 1%
- Foreign-born
- 6% · Vietnam, Canada
- Languages at home
- 93% English-only · Other Indo-European 3% Vietnamese 1% Arabic 1%
Political lean MEDSL · Summit
- 2024 margin
- Lean D (+7.0) · D 53.0% · R 46.0%
- 2008→2024 swing
- -9.6pp toward R · 2008: 16.6pp · 2024: 7.0pp
- All cycles
- 2024: D+7.0 2020: D+9.6 2016: D+8.2 2012: D+14.8 2008: D+16.6
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -117.35%
- Current HPI
- 199.0231
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 1.98%
- F500 in state
- 48
Industry mix (Fortune 500 HQ in OH)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+87.1% since first listed15 events — show timeline
- 2026-04-25 Pending — MLSNOW
- 2026-04-16 Listed $260,000 MLSNOW
- 2017-11-27 Pending — MLSNOW
- 2017-11-01 Sold (MLS) $144,000 MLSNOW
- 2017-10-02 Contingent — MLSNOW
- 2017-09-21 Listed $149,000 MLSNOW
- 2009-02-11 Sold (Public Records) $155,000 Public Records
- 2009-02-11 Sold (MLS) $155,000 MLSNOW
- 2009-02-11 Listing Removed — MLSNOW
- 2008-08-11 Listed $159,000 MLSNOW
- 2008-08-11 Listed $159,000 MLSNOW
- 2003-08-22 Sold (MLS) $155,000 MLSNOW
- 2003-08-19 Sold (Public Records) $155,000 Public Records
- 2003-05-28 Listed $156,900 MLSNOW
- 1998-07-06 Sold (Public Records) $138,990 Public Records
Property tax history
+2.3%/yrLatest (2025): $3,757 · +10.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…