CashFlowRE
Sign in Sign up
2025 Pointview Ave
A- Composite 80.87
Why this score? — see what drove the A- 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
  • Appreciation +5.9/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0

$89,900

2025 Pointview Ave · Youngstown, OH 44502
3 bd · 1.0 ba · 1,280 sqft · SingleFamily public records · 3 Days on market
Built 1923 6,011 sqft lot Est $132k · 32% under

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

Listing remarks MLS

Large three bedroom, 2 story, large living room, kitchen and breakfast nook, three bedrooms up and full bath. Nice front porch, detached garage. Large city​​‌​​​​‌​​‌‌​‌‌​​​‌‌​​‌​​​‌‌​​‌​ lot.

Key facts

  • 6,011 sq ft lot
  • Garage
  • Built 1923

Property features AI

Exterior

  • Parking: Detached paved garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Two-story vinyl-sided home; Above-grade finished area approximately 1,848
  • Construction: Built according to assessor records; Asphalt/fiberglass roof; Vinyl siding
  • Exterior features: Front porch

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: Bedrooms located on second and third floors
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Forced air heating (gas)
  • Interior features: Full basement; 7 total rooms
  • Laundry & utility: Laundry in the basement

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 $90k.

Deal economics

  • At list price, monthly cash flow is $644 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Cap rate 14.9% vs local median 7.0% in Youngstown — 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 81/100 on livability (#99 in OH, #1,506 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Youngstown City (urban): math 8% / reading 17% proficiency, ranked #649 of 656 in OH (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 88% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 45 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 147 units permitted in Mahoning County in 2024 (0 in 5+ unit buildings).
  • At $1,504/mo this rent would consume 58% of the median local household income ($31k/yr) (locally 566% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $2k of equity ($622 loan paydown + $2k appreciation (1.8% local appreciation)).
  • Mahoning County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.8% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 14y ago; this cycle's ask has dropped $16k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $12k; list at $90k implies a 631% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,900

Questions for the listing agent

  1. Built in 1923 — 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.67%
Cap rate
14.89%
Cash-on-cash
30.69%
DSCR
2.37
GRM
5.0

CMA / ARV

ARV (on-the-fly)
$131,840
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2016 Pointview Ave 0.03mi 3/1.0 1,232 (-4%) 5mo $34,000 $28 88
1925 Weston Ave 0.31mi 3/1.0 1,227 (-4%) 1mo $89,000 $73 78
417 9th St 0.41mi 3/1.0 1,260 (-2%) 2mo $93,000 $74 77
1709 S Heights Ave 0.29mi 3/2.0 1,216 (-5%) 7mo $66,000 $54 69
1633 Everett Ave 0.41mi 3/1.0 1,202 (-6%) 5mo $125,000 $104 66
537 7th St 0.69mi 3/1.0 1,280 (0%) 3mo $153,500 $120 66
2743 Mount Vernon Ave 0.61mi 3/1.0 1,248 (-2%) 4mo $65,000 $52 64
1646 Everett Ave 0.37mi 4/1.0 (+1) 1,152 (-10%) 3mo $100,000 $87 58
3551 Shirley Rd 0.62mi 3/2.0 1,341 (+5%) 2mo $142,000 $106 57
1562 Medford Ave 0.57mi 3/1.0 1,170 (-9%) 3mo $129,156 $110 57
1646 Weston Ave 0.40mi 4/1.0 (+1) 1,388 (+8%) 8mo $154,000 $111 55
4528 Sheridan Rd 0.62mi 3/2.0 1,358 (+6%) 6mo $139,500 $103 52

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.78% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
34.4%
Equity multiple
2.83×
Total profit
$46,127
Equity at exit
$34,377
10-year hold
IRR
35.8%
Equity multiple
5.54×
Total profit
$114,159
Equity at exit
$48,686

Cash invested: $25,172 (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 44502

Home prices YoY
0.7%
Active inventory
45
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,504 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$35 /mo · $425/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$644

Break-even live

Break-even rent $689
Max offer price $89,900
Occupancy floor 52%

Sensitivity live

Price -10% $695 -5% $669 +0% $644 +5% $618 +10% $593
Rent -10% $525 -5% $584 +0% $644 +5% $703 +10% $763
Rate -1.0pp $689 -0.5pp $667 base $644 +0.5pp $621 +1.0pp $597

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
$22,475
Closing costs
$2,697
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1914 S Heights Ave Youngstown, OH 3.0 1.0 1115 $1,950 $1.75 44d 1 0.11mi
1803 Pointview Ave Youngstown, OH 2.0 1.0 950 $1,000 $1.05 44d 1 0.20mi
3446 Ambert Ave Youngstown, OH 4.0 1.0 1100 $1,250 $1.14 14d 1 0.38mi
610 Elm St Struthers, OH 3.0 1.0 1050 $1,500 $1.43 14d 1 0.51mi
4807 Sheridan Rd Youngstown, OH 3.0 1.5 1586 $1,750 $1.10 14d 1 0.72mi
465 W Omar St Struthers, OH 3.0 2.0 1544 $1,800 $1.17 14d 1 1.30mi
1750 Nova Ln Youngstown, OH 3.0 2.0 1538 $1,700 $1.11 14d 1 1.39mi

Listing history 17 events

  1. 2026-06-19
    days on market $89,900 Active 3 DOM
  2. 2026-06-18
    days on market $89,900 Active 2 DOM
  3. 2026-06-16
    statusdays on marketlisting id $89,900 Active 1 DOM
  4. 2026-05-31
    days on market $89,900 Contingent 146 DOM
  5. 2026-05-30
    days on market $89,900 Contingent 145 DOM
  6. 2026-05-20
    historical Contingent
  7. 2026-05-01
    price $89,900
  8. 2026-04-10
    price $92,900
  9. 2026-03-24
    status Active
  10. 2026-03-13
    historical Contingent
  11. 2026-03-03
    price $95,900
  12. 2026-01-05
    listed $105,900 Active
  13. 2014-09-25
    historical
  14. 2014-05-15
    listed $39,900
  15. 2012-06-11
    soldstatus $12,300 252-char remark
    Show marketing remark (252 chars)

    Large three bedroom, 2 story, large living room, kitchen and breakfast nook, three bedrooms up and full bath. Nice front porch, detached garage. Large city​​‌​​​​‌​​‌‌​‌‌​​​‌‌​​‌​​​‌‌​​‌​ lot.

  16. 2012-04-24
    listed $12,000 252-char remark
    Show marketing remark (252 chars)

    Large three bedroom, 2 story, large living room, kitchen and breakfast nook, three bedrooms up and full bath. Nice front porch, detached garage. Large city​​‌​​​​‌​​‌‌​‌‌​​​‌‌​​‌​​​‌‌​​‌​ lot.

  17. 2007-10-12
    soldstatus $68,000

ⓘ 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
$425 · $35/mo
Projected year-2 tax
$914 · $76/mo
Expected delta
+$489/yr (+$41/mo · 114.9%)

ⓘ 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 ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 1 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
$18,048
− Mortgage interest
−$5,036
− Property taxes
−$425
− Insurance
−$450
− Repairs & maintenance
−$1,444
− Management
−$1,444
− Depreciation
−$2,615
Taxable income
$6,634
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,592
After-tax cash flow
$6,134/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
Youngstown City
NCES district ID
3904516
Math proficiency
8% ▼ -15.00%
Reading proficiency
17% ▼ -10.00%
Median HH income
$25,257
Composite
9.29/100
National rank
#9858
State rank
#649 of 656 in OH

Livability — Youngstown

Score
81/100
State rank
#99
US rank
#1506

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Youngstown, OH
County
Mahoning County · 84,956 people
City population
28,503
Metro
Youngstown-Warren-Boardman, OH-PA
Population (ZIP)
9,594
Household income
$31,170
Rent vs Own
51.2% rent · 48.8% own
Severe rent burden
566.0

Population outlook (Mahoning County) Hauer SSP2

Today (2025)
223,932 people
By 2030
218,387 · -2.5%
By 2040
205,367 · -8.3%
By 2050
193,606 · -13.5%
By 2075
173,694 · -22.4%
By 2100
151,147 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 44% Black 35% Two or more races 12% Hispanic / Latino 11%
Hispanic origin (detail)
Mexican 1% Puerto Rican 9%
Common ancestry
Romanian 2% Serbian 1% Iranian 1%
Foreign-born
4% · Canada
Languages at home
91% English-only · Spanish 6% Other Indo-European 1% Arabic 1%

Political lean MEDSL · Mahoning

2024 margin
Lean R (+9.4) · D 44.9% · R 54.4%
2008→2024 swing
-36.1pp toward R · 2008: 26.6pp · 2024: -9.4pp
All cycles
2024: R+9.4 2020: R+1.9 2016: D+3.0 2012: D+27.7 2008: D+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.78%
Current HPI
246.2163
Rent YoY
Metro
Youngstown-Warren-Boardman, OH-PA
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+32.2% since first listed
12 events — show timeline
  • 2026-05-20 Contingent MLSNOW
  • 2026-05-01 Price Changed $89,900 MLSNOW
  • 2026-04-10 Price Changed $92,900 MLSNOW
  • 2026-03-24 Relisted MLSNOW
  • 2026-03-13 Contingent MLSNOW
  • 2026-03-03 Price Changed $95,900 MLSNOW
  • 2026-01-05 Listed $105,900 MLSNOW
  • 2014-09-25 Listing Removed MLSNOW
  • 2014-05-15 Listed $39,900 MLSNOW
  • 2012-06-11 Sold (MLS) $12,300 MLSNOW
  • 2012-04-24 Listed $12,000 MLSNOW
  • 2007-10-12 Sold (Public Records) $68,000 Public Records

Property tax history

+3.9%/yr

Latest (2025): $425 · -11.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…