CashFlowRE
Sign in Sign up
7407 Hawk Ave
C- Composite 50.44
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).

  • ARV discount +14.7/15.0
  • Cash flow +12.7/30.0
  • Schools +5.6/10.0
  • Livability +4.2/5.0
  • Rent growth +3.9/5.0
  • DSCR +3.8/10.0
  • 1% rule +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$230,000

7407 Hawk Ave · Mentor, OH 44060
3 bd · 1.0 ba · 1,272 sqft · SingleFamily public records · 8 Days on market
Built 1953 0.51 ac lot $181/sqft · 16% below area Est $273k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

WELCOME to 7407 Hawk Avenue in beautiful Mentor, Ohio! This finely renovated 3-bedroom, 1.5-bath ranch situated on a spacious half-acre lot in the heart of Mentor has everything you want in a home. This move-in-ready home features an updated chef’s kitchen, refreshed bathrooms, bright living spaces, and a detached 2-car garage. Conveniently located near shopping, schools, parks, and major highways, offering the perfect blend of comfort, style, and accessibility. A must-see opportunity! PROPERTY IS BACK ON THE MARKET AFTER MINOR UPDATES WERE DONE!

Key facts

  • Renovated ranch
  • Refreshed bathrooms
  • 0.51 acre lot

Tags

RENOVATED RANCHUPDATED CHEFS KITCHENREFRESHED BATHROOMSDETACHED 2-CAR GARAGESPACIOUS HALF-ACRE LOT

Property features AI

Exterior

  • Parking: Two-car garage; Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Above-grade finished area approximately 1,272
  • Construction: Built per public records; Asphalt/fiberglass roof
  • Exterior features: Vinyl siding; Lot just over half an acre

Interior

  • Bedrooms: Three main-level bedrooms
  • Bathrooms: One full bathroom; One half bathroom; Two main-level bathrooms
  • Heating & cooling: Forced air heating
  • Interior features: Updated/remodeled condition; Total of 5 rooms

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 $230k.

Deal economics

  • At list price, monthly cash flow is $-25 ($-296/yr) — negative.
  • To cash-flow at today's rent, offer at most $226k (1.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $187k (18.8% below list).
  • Recommended offer: $187k (18.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.7% in Mentor — 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 84/100 on livability (#53 in OH, #739 nationally) — a professional / high-income tenant draw. Strengths: schools A+, employment A+, cost of living A+; Watch: amenities D, commute F.
  • Mentor Exempted Village (suburban): math 58% / reading 70% proficiency, ranked #201 of 656 in OH (top 31%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 19% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+5.5%/yr); 264 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 448 units permitted in Lake County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Lake County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts 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 $132k; list at $230k implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $186,676 (18.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.81%
Cap rate
6.16%
Cash-on-cash
-0.46%
DSCR
0.98
GRM
10.3

CMA / ARV

ARV (median comp)
$273,484
List price
$230,000
Delta
-14.07%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7427 Hawk Ave 0.04mi 3/2.0 1,313 (+3%) 10mo $289,900 $221 80
7391 Truman Ct 0.20mi 3/1.5 1,234 (-3%) 17mo $270,000 $219 69
7509 Texas Ave 0.21mi 4/2.0 (+1) 1,244 (-2%) 15mo $205,000 $165 65
7180 Reynolds Rd 0.38mi 3/1.0 1,428 (+12%) 8mo $211,000 $148 55
7651 Ohio St 0.53mi 4/1.5 (+1) 1,204 (-5%) 8mo $316,000 $262 52
7624 Newton Dr 0.50mi 3/2.0 1,294 (+2%) 21mo $275,000 $213 52
7476 Jeremy Ave 0.70mi 3/2.0 1,334 (+5%) 6mo $285,000 $214 50
7592 Kennedy Ct 0.41mi 3/2.0 1,208 (-5%) 23mo $320,000 $265 49
7619 Buchanan Ct 0.54mi 3/2.5 1,228 (-4%) 24mo $316,600 $258 44
7248 Welland Dr 0.62mi 3/2.0 1,204 (-5%) 20mo $276,500 $230 41
7251 Olde Farm Ln 0.60mi 3/2.0 1,460 (+15%) 15mo $283,000 $194 31

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 · 5.54% rent growth · sell at horizon

5-year hold
IRR
-14.4%
Equity multiple
0.47×
Total profit
$-33,977
Equity at exit
$34,294
10-year hold
IRR
-2.2%
Equity multiple
0.84×
Total profit
$-10,574
Equity at exit
$19,886

Cash invested: $64,400 (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 44060

Rents YoY
5.5%
Active inventory
264
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,867 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$197 /mo · $2,369/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$392
Net cashflow
$-25

Break-even live

Break-even rent $1,898
Max offer price $225,642
Occupancy floor 96%

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
$57,500
Closing costs
$6,900
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
38360 Tamarac Blvd Willoughby, OH 1.0–2.0 1.0–2.0 950 $1,835 $1.93 1d 29 1.42mi
6247 Seneca Rd Mentor, OH 3.0 1.0 912 $1,750 $1.92 1d 1 1.46mi

Listing history 15 events

  1. 2026-06-18
    days on market $230,000 Active 8 DOM
  2. 2026-06-17
    days on market $230,000 Active 7 DOM
  3. 2026-06-16
    days on market $230,000 Active 6 DOM
  4. 2026-06-15
    days on market $230,000 Active 5 DOM
  5. 2026-06-13
    remarks 552-char remark
  6. 2026-06-13
    pricestatusdays on marketlisting id $230,000 Active 3 DOM
  7. 2026-05-08
    price $235,000 504-char remark
  8. 2026-05-03
    listed $210,000 Active 504-char remark
  9. 2026-04-12
    historical $2,000
  10. 2025-12-02
    historical
  11. 2025-11-05
    listed $2,000
  12. 2025-09-26
    price $259,900
  13. 2025-09-11
    listed $279,000 Active
  14. 2025-04-14
    soldstatus $132,500
  15. 2008-02-07
    soldstatus $71,000

ⓘ 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
$2,369 · $197/mo
Projected year-2 tax
$2,979 · $248/mo
Expected delta
+$609/yr (+$51/mo · 25.7%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 20% 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 4/10 Moderate 6 unhealthy d/yr today · 6 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
$22,401
− Mortgage interest
−$12,884
− Property taxes
−$2,369
− Insurance
−$1,150
− Repairs & maintenance
−$1,792
− Management
−$1,792
− Depreciation
−$6,691
Taxable loss
−$4,277
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,026
After-tax cash flow
$730/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
Mentor Exempted Village
NCES district ID
3904549
Math proficiency
58% ▼ -17.00%
Reading proficiency
70% ▼ -9.00%
Median HH income
$64,267
Composite
55.71/100
National rank
#1221
State rank
#201 of 656 in OH

Livability — Mentor

Score
84/100
State rank
#53
US rank
#739

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mentor, OH
County
Lake County · 204,927 people
City population
60,779
Metro
Cleveland-Elyria, OH
Population (ZIP)
60,779
Household income
$87,599
Rent vs Own
18.2% rent · 81.8% own
Severe rent burden
883.0

Population outlook (Lake County) Hauer SSP2

Today (2025)
230,022 people
By 2030
228,151 · -0.8%
By 2040
221,018 · -3.9%
By 2050
212,754 · -7.5%
By 2075
200,309 · -12.9%
By 2100
183,315 · -20.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 4% Hispanic / Latino 3% Asian 3% Black 2%
Common ancestry
Romanian 7% Italian 2% Lithuanian 2%
Foreign-born
6% · Canada, Vietnam, China
Languages at home
93% English-only · Other Indo-European 2% Russian/Polish/Slavic 2% Spanish 1%

Political lean MEDSL · Lake

2024 margin
R (+14.3) · D 42.4% · R 56.7%
2008→2024 swing
-15.2pp toward R · 2008: 0.8pp · 2024: -14.3pp
All cycles
2024: R+14.3 2020: R+13.6 2016: R+15.6 2012: R+1.7 2008: D+0.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -203.36%
Current HPI
188.9887
Rent YoY
▲ 5.54%
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

+223.9% since first listed
11 events — show timeline
  • 2026-06-10 Listed $230,000 MLSNOW
  • 2026-05-22 Listing Removed MLSNOW
  • 2026-05-08 Price Changed $235,000 MLSNOW
  • 2026-05-03 Listed $210,000 MLSNOW
  • 2026-04-12 Rental Removed $2,000 APPFOLIO
  • 2025-12-02 Listing Removed MLSNOW
  • 2025-11-05 Listed for Rent $2,000 APPFOLIO
  • 2025-09-26 Price Changed $259,900 MLSNOW
  • 2025-09-11 Listed $279,000 MLSNOW
  • 2025-04-14 Sold (Public Records) $132,500 Public Records
  • 2008-02-07 Sold (Public Records) $71,000 Public Records

Property tax history

-0.2%/yr

Latest (2025): $2,369 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…