CashFlowRE
Sign in Sign up
3200 Snow Rd Duplex
C Composite 56.91
Why this score? — see what drove the C 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 +21.6/30.0
  • ARV discount +7.2/15.0
  • DSCR +6.9/10.0
  • 1% rule +5.5/10.0
  • Rent growth +5.0/5.0
  • Schools +4.1/10.0
  • Livability +4.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$329,000

3200 Snow Rd · Parma, OH 44134
6 bd · 2.0 ba · 2,494 sqft · MultiFamily public records · 6 Days on market
Built 1959 5,458 sqft lot Est $327k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Well-Maintained 6-Bedroom Duplex This spacious and beautifully maintained 6-bedroom duplex offers comfort, functionality, and excellent living space for large families or investors. The property has been meticulously cared for and features a clean, inviting interior with generous room sizes throughout. Each bedroom provides ample natural light and closet space, while the well-appointed kitchens and bathrooms are designed for convenience and everyday living. The duplex boasts a thoughtfully designed layout with separate living and dining areas, updated finishes, and plenty of storage. Outside, the property features a well-kept yard, attractive landscaping, and ample parking. Regular maint

Key facts

  • Well-kept yard
  • 5,458 sq ft lot
  • 2 garage spots

Tags

WELL-KEPT YARDATTRACTIVE LANDSCAPING

Property features AI

Finance

  • Other: One building on the lot
  • Financial info: Owner pays sewer and water; tenants pay all other utilities

Exterior

  • Parking: Driveway; Detached garage; Garage with 2 spaces; Outside paved parking pad
  • Utilities: Public water; Public sewer
  • Home design: Brick construction; Asphalt roof; 2 stories (3 total levels); Above-grade finished area 2,494
  • Construction: Built (year per public records); Brick exterior; Asphalt roof; Full concrete basement (unfinished) with storage, common basement
  • Exterior features: Awning(s); Back yard; Additional land available; City lot; Near golf course; Near public transit; Rectangular lot

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Total rooms: 10
  • Bathrooms: 2 full bathrooms; 2 half bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Insulated windows; Natural woodwork; Storage
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry tub/sink; Laundry located in basement / lower level

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 × 3-bed/1.5-bath units multifamily listed at $329k.

Deal economics

  • At list price, monthly cash flow is $501 ($6k/yr) — positive. Per door: $251/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $329k).
  • Cap rate 8.1% vs local median 5.0% in Parma — 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 82/100 on livability (#84 in OH, #1,232 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, cost of living A+; Watch: employment C-, commute F.
  • Parma City (suburban): math 43% / reading 52% proficiency, ranked #469 of 656 in OH (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+10.6%/yr); 118 active listings in the ZIP; 1,441 units permitted in Cuyahoga County in 2024 (700 in 5+ unit buildings).
  • At $3,463/mo this rent would consume 61% of the median local household income ($69k/yr) (locally 668% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $92k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $130k; list at $329k implies a 153% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $329,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1959 — 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 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.05%
Cap rate
8.12%
Cash-on-cash
6.53%
DSCR
1.29
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$326,714
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3712 Sheraton Dr 0.29mi 6/3.0 2,432 (-2%) 11mo $318,000 $131 69
4101 Pershing Ave 0.46mi 6/2.0 2,240 (-10%) 3mo $310,000 $138 59
4435 Sheraton Dr 0.52mi 5/3.0 (-1) 2,498 (+0%) 18mo $301,660 $121 52

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-0.8%
Equity multiple
0.97×
Total profit
$-3,066
Equity at exit
$49,055
10-year hold
IRR
13.5%
Equity multiple
2.32×
Total profit
$121,838
Equity at exit
$28,446

Cash invested: $92,120 (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 44134

Rents YoY
10.6%
Active inventory
118
Price-to-rent
15.8×

Monthly cashflow live

Estimated rent
$3,463 high interval (Pro) →
Mortgage (P&I)
$1,725
Tax from tax record
$372 /mo · $4,467/yr
Insurance
$137
HOA
$0
Vacancy / Maint / Mgmt
$727
Net cashflow
$501

Break-even live

Break-even rent $2,829
Max offer price $329,000
Occupancy floor 81%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,463

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
$82,250
Closing costs
$9,870
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.

Listing history 7 events

  1. 2026-06-18
    status $329,000 Pending 6 DOM
  2. 2026-06-18
    days on market $329,000 Active 6 DOM
  3. 2026-06-17
    days on market $329,000 Active 5 DOM
  4. 2026-06-16
    days on market $329,000 Active 4 DOM
  5. 2026-06-15
    days on market $329,000 Active 3 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $329,000 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
$4,467 · $372/mo
Projected year-2 tax
$4,800 · $400/mo
Expected delta
+$333/yr (+$28/mo · 7.4%)

ⓘ 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 ≥95°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$41,556
− Mortgage interest
−$18,429
− Property taxes
−$4,467
− Insurance
−$1,645
− Repairs & maintenance
−$3,324
− Management
−$3,324
− Depreciation
−$9,571
Taxable income
$795
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$191
After-tax cash flow
$5,823/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
Parma City
NCES district ID
3904463
Math proficiency
43% ▼ -18.00%
Reading proficiency
52% ▼ -10.00%
Median HH income
$50,371
Composite
40.72/100
National rank
#3662
State rank
#469 of 656 in OH

Livability — Parma

Score
82/100
State rank
#84
US rank
#1232

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parma, OH
County
Cuyahoga County · 1,090,369 people
City population
66,574
Metro
Cleveland-Elyria, OH
Population (ZIP)
37,774
Household income
$68,625
Rent vs Own
22.4% rent · 77.6% own
Severe rent burden
668.0

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
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 6% Hispanic / Latino 5% Black 3% Asian 3%
Common ancestry
Romanian 14% Subsaharan African 6% Slovak 1%
Foreign-born
11% · Canada, Vietnam
Languages at home
84% English-only · Russian/Polish/Slavic 7% Spanish 3% Other Indo-European 2%

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
▼ -215.17%
Current HPI
184.0553
Rent YoY
▲ 10.56%
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

+153.1% since first listed
2 events — show timeline
  • 2026-06-11 Listed $329,000 MLSNOW
  • 1998-01-02 Sold (Public Records) $130,000 Public Records

Property tax history

+2.7%/yr

Latest (2025): $4,467 · -4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…