CashFlowRE
Sign in Sign up
1693 Elfleda St
F Composite 34.38
Why this score? — see what drove the F 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 +13.1/15.0
  • Cash flow +7.6/30.0
  • Livability +3.4/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.7/10.0
  • 1% rule +1.0/10.0
  • Appreciation +0.0/10.0

$189,900

1693 Elfleda St · Lorain, OH 44055
3 bd · 1.0 ba · 1,296 sqft · SingleFamily public records · 207 Days on market
Built 1950 0.33 ac lot $147/sqft · 32% above area Est $217k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nestled on a generous 0.33-acre lot, this unique property offers a blend of comfort and opportunity with its versatile living arrangements and modern amenities. The primary residence features a charming 3-bedroom, 1-bath layout in the front, ideal for family living, complemented by a separate 1-bedroom, 1-bath unit in the rear, perfect for extended family, guests, or potential rental income. Adding to its allure, the property boasts a substantial 864 sq ft two-car garage equipped with electricity, including a 220 outlet and plumbing for a kitchen and bath. This space presents a myriad of possibilities, from an additional living area to an income-generating rental unit. Recent upgrades in 2024 enhance the home's appeal, including a new roof, siding, HVAC system, and exterior doors. Septic newer (2022) The new porch at the back entrance provides a welcoming touch, and with three driveways, there's ample parking for residents and visitors alike. This property is a rare find, offering flexibility, modern convenience, and potential for future growth. Schedule your showing today!

Key facts

  • New siding
  • Separate unit
  • 0.33-acre lot

Tags

0.33-ACRE LOTSEPARATE UNITTWO-CAR GARAGENEW ROOFNEW SIDINGNEW HVAC SYSTEM

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 $190k.

Deal economics

  • At list price, monthly cash flow is $-232 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $149k (21.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $115k (39.7% below list).
  • Recommended offer: $115k (39.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#595 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, amenities D, health & safety D.
  • Clearview Local (suburban): math 21% / reading 44% proficiency, ranked #574 of 656 in OH (top 88%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 81 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,098 units permitted in Lorain County in 2024 (20 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($41k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 207 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 24y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $114,501 (39.7% 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. It's been on market 207 days. Have you received any prior offers? Is the seller open to a 40% concession, seller financing, or rate buy-down credit?
  3. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.60%
Cap rate
4.83%
Cash-on-cash
-5.23%
DSCR
0.77
GRM
13.8

CMA / ARV

ARV (median comp)
$217,033
List price
$189,900
Delta
-12.50%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5023 Hecock Ave 0.29mi 3/1.5 1,344 (+4%) 14mo $185,000 $138 66
42048 Wilbur St 0.27mi 2/1.0 (-1) 1,200 (-7%) 19mo $52,500 $44 54
5405 Hecock Ave 0.14mi 4/2.0 (+1) 1,477 (+14%) 9mo $190,000 $129 53
41663 Rosewood St 0.69mi 3/2.0 1,320 (+2%) 12mo $200,000 $152 50
41651 Northwood St 0.66mi 2/2.0 (-1) 1,204 (-7%) 1mo $165,000 $137 47
4341 Laurel Rd 0.47mi 3/1.0 1,140 (-12%) 19mo $167,700 $147 42
41629 Northwood St 0.69mi 3/2.0 1,456 (+12%) 2mo $128,000 $88 42
4248 Laurel Rd 0.50mi 3/1.5 1,168 (-10%) 21mo $169,900 $145 41
41631 Rosewood St 0.73mi 2/1.0 (-1) 1,429 (+10%) 10mo $169,900 $119 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

5-year hold
IRR
-25.3%
Equity multiple
0.14×
Total profit
$-45,613
Equity at exit
$28,315
10-year hold
IRR
-21.6%
Equity multiple
-0.11×
Total profit
$-59,082
Equity at exit
$16,419

Cash invested: $53,172 (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 44055

Home prices YoY
-30.5%
Active inventory
81
Price-to-rent
13.8×

Monthly cashflow live

Estimated rent
$1,145 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$61 /mo · $734/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$-232

Break-even live

Break-even rent $1,438
Max offer price $148,989
Occupancy floor

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
$47,475
Closing costs
$5,697
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4850 Oneil Blvd Lorain, OH 2.0–3.0 1.0–1.5 981 $915 $0.93 1d 1 0.68mi
1850 E 33rd St Lorain, OH 2.0 1.0 1344 $995 $0.74 1d 1 1.41mi
1911 E 34th St Lorain, OH 2.0 1.0 900 $1,100 $1.22 1d 1 1.41mi

Listing history 4 events

  1. 2026-03-05
    price $189,900 1090-char remark
    Show marketing remark (1090 chars)

    Nestled on a generous 0.33-acre lot, this unique property offers a blend of comfort and opportunity with its versatile living arrangements and modern amenities. The primary residence features a charming 3-bedroom, 1-bath layout in the front, ideal for family living, complemented by a separate 1-bedroom, 1-bath unit in the rear, perfect for extended family, guests, or potential rental income. Adding to its allure, the property boasts a substantial 864 sq ft two-car garage equipped with electricity, including a 220 outlet and plumbing for a kitchen and bath. This space presents a myriad of possibilities, from an additional living area to an income-generating rental unit. Recent upgrades in 2024 enhance the home's appeal, including a new roof, siding, HVAC system, and exterior doors. Septic newer (2022) The new porch at the back entrance provides a welcoming touch, and with three driveways, there's ample parking for residents and visitors alike. This property is a rare find, offering flexibility, modern convenience, and potential for future growth. Schedule your showing today!

  2. 2025-10-28
    listed $199,900 Active 1090-char remark
    Show marketing remark (1090 chars)

    Nestled on a generous 0.33-acre lot, this unique property offers a blend of comfort and opportunity with its versatile living arrangements and modern amenities. The primary residence features a charming 3-bedroom, 1-bath layout in the front, ideal for family living, complemented by a separate 1-bedroom, 1-bath unit in the rear, perfect for extended family, guests, or potential rental income. Adding to its allure, the property boasts a substantial 864 sq ft two-car garage equipped with electricity, including a 220 outlet and plumbing for a kitchen and bath. This space presents a myriad of possibilities, from an additional living area to an income-generating rental unit. Recent upgrades in 2024 enhance the home's appeal, including a new roof, siding, HVAC system, and exterior doors. Septic newer (2022) The new porch at the back entrance provides a welcoming touch, and with three driveways, there's ample parking for residents and visitors alike. This property is a rare find, offering flexibility, modern convenience, and potential for future growth. Schedule your showing today!

  3. 2003-01-07
    historical
  4. 2002-10-07
    listed $155,000

ⓘ 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
$734 · $61/mo
Projected year-2 tax
$1,848 · $154/mo
Expected delta
+$1,114/yr (+$93/mo · 151.8%)

ⓘ 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 ≥99°F today · 16 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
$13,740
− Mortgage interest
−$10,637
− Property taxes
−$734
− Insurance
−$950
− Repairs & maintenance
−$1,099
− Management
−$1,099
− Depreciation
−$5,524
Taxable loss
−$6,304
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,513
After-tax cash flow
$-1,266/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
Clearview Local
NCES district ID
3904813
Math proficiency
21% ▼ -29.00%
Reading proficiency
44% ▼ -13.00%
Median HH income
$31,733
Composite
26.44/100
National rank
#7219
State rank
#574 of 656 in OH

Livability — Lorain

Score
67/100
State rank
#595
US rank
#10183

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lorain County · 219,437 people
City population
69,409
Metro
Cleveland-Elyria, OH
Population (ZIP)
20,043
Household income
$40,636
Rent vs Own
47.3% rent · 52.7% own
Severe rent burden
1140.0

Population outlook (Lorain County) Hauer SSP2

Today (2025)
314,924 people
By 2030
317,546 · +0.8%
By 2040
317,962 · +1.0%
By 2050
312,872 · -0.7%
By 2075
301,806 · -4.2%
By 2100
278,271 · -11.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 41% Hispanic / Latino 37% Two or more races 24% Black 14%
Hispanic origin (detail)
Mexican 7% Puerto Rican 27%
Common ancestry
Romanian 5% Slovak 1%
Foreign-born
4% · Canada, Guatemala
Languages at home
75% English-only · Spanish 23%

Political lean MEDSL · Lorain

2024 margin
Lean R (+5.7) · D 46.7% · R 52.4%
2008→2024 swing
-23.6pp toward R · 2008: 17.9pp · 2024: -5.7pp
All cycles
2024: R+5.7 2020: R+2.5 2016: R+0.3 2012: D+14.4 2008: D+17.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -79.26%
Current HPI
180.9309
Rent YoY
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

+22.5% since first listed
4 events — show timeline
  • 2026-03-05 Price Changed $189,900 MLSNOW
  • 2025-10-28 Listed $199,900 MLSNOW
  • 2003-01-07 Listing Removed MLSNOW
  • 2002-10-07 Listed $155,000 MLSNOW

Property tax history

-2.2%/yr

Latest (2025): $734 · -38.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…