Duplex
3200 Snow Rd · Parma, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 3/10 · Minor
- Hot days now (above 95°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 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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 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
- IRR
- -0.8%
- Equity multiple
- 0.97×
- Total profit
- $-3,066
- Equity at exit
- $49,055
- 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
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
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 3 | 1.5 | $3,462 |
| #1 | 3 | 1.5 | $1,731 |
| #2 | 3 | 1.5 | $1,731 |
| 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
-
2026-06-18status $329,000 Pending 6 DOM
-
2026-06-18days on market $329,000 Active 6 DOM
-
2026-06-17days on market $329,000 Active 5 DOM
-
2026-06-16days on market $329,000 Active 4 DOM
-
2026-06-15days on market $329,000 Active 3 DOM
-
2026-06-13remarks 699-char remark
-
2026-06-13$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
- 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
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
- 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 |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+153.1% since first listed2 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%/yrLatest (2025): $4,467 · -4.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…