14809 Rockside Rd · Maple Heights, OH 44137

$149,900

3 bd · 1.5 ba · 1,372 sqft · SingleFamily public records · 1 Days on market

Built 1952 5,575 sqft lot Est $161k · 7% under

---

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 +10.5/15.0
• DSCR +6.9/10.0
• 1% rule +6.4/10.0
• Rent growth +5.0/5.0
• Livability +3.5/5.0
• Condition / age +2.5/5.0
• Schools +1.6/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Estate, this could be your diamond in the rough! The King of unfinished projects lived here. As is.

Key facts

• 5,575 sq ft lot
• Garage
• Built 1952

Property features AI

Finance

• HOA & community: Access to public transportation

Exterior

• Parking: Detached paved garage; 1-car garage
• Utilities: Public water; Public sewer
• Home design: Two-story home; Aluminum siding
• Construction: Built (per public records); Asphalt/fiberglass roof
• Exterior features: South-facing; Lot dimensions approximately 41 x 136

Interior

• Bedrooms: 2 main-level bedrooms
• Bathrooms: 1 full bathroom (main level)
• Heating & cooling: Forced air gas heating
• Interior features: Full basement; Total of 5 rooms; Property listed as fixer

What this means for you Summary

Snapshot

• This is a 3-bed/1.5-bath single-family listed at $150k.

Deal economics

• At list price, monthly cash flow is $227 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $150k).

Location & tenants

• Location reads 70/100 on livability (#470 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A, health & safety A-; Watch: schools D+, crime D, employment D.
• Maple Heights City (suburban): math 14% / reading 25% proficiency, ranked #630 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents rising fast (+14.8%/yr); 84 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 1,441 units permitted in Cuyahoga County in 2024 (700 in 5+ unit buildings).
• This rent runs 38% of the median local income ($54k/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 $4k 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 $42k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

• Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
• 8 sale attempts since 17y ago 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 $80k; list at $150k implies a 87% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $149,900

Questions for the listing agent

1. Built in 1952 — 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
4. Crime grade is D 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?
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: 1.14% ✓
• Cap rate: 8.11%
• Cash-on-cash: 6.49%
• DSCR: 1.29
• GRM: 7.3

CMA / ARV

• ARV (on-the-fly): $160,524
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
14413 Krems Ave	0.35mi	3/1.5	1,314 (-4%)	3mo	$98,000	$75	74
5853 Monica Ln	0.40mi	3/1.5	1,299 (-5%)	0mo	$169,900	$131	72
14708 Brunswick Ave	0.11mi	3/2.5	1,200 (-12%)	4mo	$120,000	$100	66
14619 Tokay Ave	0.26mi	3/1.0	1,230 (-10%)	3mo	$148,500	$121	66
13616 Oakview Blvd	0.66mi	3/2.0	1,414 (+3%)	0mo	$164	—	62
15800 Northwood Ave	0.41mi	3/3.0	1,500 (+9%)	2mo	$250,000	$167	58
13004 Rockside Rd	0.72mi	3/1.0	1,319 (-4%)	0mo	$154,000	$117	58
13804 Rockside Rd	0.40mi	3/1.0	1,173 (-14%)	2mo	$164,500	$140	53
13741 Grove Dr	0.57mi	3/1.5	1,565 (+14%)	3mo	$160,800	$103	48
13513 York Blvd	0.64mi	3/1.5	1,170 (-15%)	1mo	$185,900	$159	45
13217 Havana Rd	0.68mi	3/1.0	1,210 (-12%)	3mo	$132,000	$109	44
15513 Walvern Blvd	0.64mi	4/1.0 (+1)	1,170 (-15%)	2mo	$97,000	$83	37

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: -0.4%
• Equity multiple: 0.98×
• Total profit: $-733
• Equity at exit: $22,351

10-year hold

• IRR: 14.1%
• Equity multiple: 2.41×
• Total profit: $59,325
• Equity at exit: $12,961

Cash invested: $41,972 (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.

Methodology + full state rankings →

ZIP-level market 44137

• Home prices YoY: -34.7%
• Rents YoY: 14.8%
• Active inventory: 84
• Price-to-rent: 7.3×

Monthly cashflow live

• Estimated rent: $1,705 high
• Mortgage (P&I): −$786
• Tax from tax record: −$272 /mo · $3,258/yr
• Insurance: −$62
• HOA: −$0
• Vacancy / Maint / Mgmt: −$358
• Net cashflow: $227

Break-even live

Break-even rent $1,418

Max offer price $149,900

Occupancy floor 82%

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: $37,475
• Closing costs: $4,497
• Reserves months: —
• Total cash needed: —

Rent comps 32 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
14509 Rockside Rd Maple Heights, OH	3.0	2.0	1430	$2,300	$1.61	1d	1	0.12mi
14519 Tokay Ave Maple Heights, OH	3.0	1.0	1230	$1,325	$1.08	43d	1	0.30mi
15312 Ramage Ave Maple Heights, OH	3.0	1.0	1060	$1,595	$1.50	43d	1	0.31mi
14100 Brunswick Ave Maple Heights, OH	3.0	1.0	1157	$1,475	$1.27	43d	1	0.33mi
16011 Maplewood Ave Maple Heights, OH	3.0	1.0	1070	$1,300	$1.21	43d	1	0.48mi
14205 Corridon Ave Maple Heights, OH	4.0	1.5	1236	$1,650	$1.33	23d	1	0.57mi
16224 Maplewood Ct Maple Heights, OH	2.0	1.0	926	$1,550	$1.67	16d	1	0.59mi
13776 Shady Oak Blvd Cleveland, OH	4.0	1.0	1170	$1,600	$1.37	14d	1	0.74mi
12808 Havana Rd Cleveland, OH	3.0	1.0	1056	$1,350	$1.28	16d	1	0.86mi
5973 Turney Rd Cleveland, OH	3.0	1.5	1159	$1,425	$1.23	23d	1	0.86mi
15414 Corkhill Rd Maple Heights, OH	3.0	1.0	1508	$1,250	$0.83	7d	1	0.87mi
12918 Eastwood Blvd Cleveland, OH	4.0	1.0	1170	$1,295	$1.11	16d	1	0.89mi
5627 Jefferson Ave Maple Heights, OH	3.0	1.0	1136	$1,250	$1.10	7d	1	0.91mi
681 Turney Rd Bedford, OH	1.0–2.0	1.0–1.5	795	$1,500	$1.89	19d	13	0.98mi
681 Turney Rd Bedford, OH	2.0	1.0	1030	$1,500	$1.46	3d	1	0.98mi
5270 Beech Ave Maple Heights, OH	3.0	1.0	1401	$1,350	$0.96	16d	1	1.10mi
5554 Dalewood Ave Maple Heights, OH	3.0	1.0	1150	$1,500	$1.30	11d	1	1.11mi
5508 Grasmere Ave Maple Heights, OH	3.0	2.0	1834	$1,710	$0.93	43d	1	1.15mi
12211 Woodward Blvd Cleveland, OH	4.0	2.0	1236	$1,500	$1.21	10d	1	1.18mi
12214 Shady Oak Blvd Cleveland, OH	3.0	1.0	900	$1,350	$1.50	23d	1	1.19mi
16914 Maple Heights Blvd Maple Heights, OH	3.0	1.0	1212	$1,425	$1.18	10d	1	1.21mi
5713 South Blvd Maple Heights, OH	3.0	1.0	1700	$2,300	$1.35	1d	1	1.21mi
5461 Clement Ave Maple Heights, OH	3.0	1.5	1260	$1,350	$1.07	20d	1	1.22mi
5461 Clement Ave Maple Heights, OH	3.0	1.5	1260	$1,350	$1.07	16d	1	1.23mi
5223 Paine Ave Maple Heights, OH	4.0	1.0	1344	$1,650	$1.23	1d	1	1.23mi
17204 Mapleboro Ave Maple Heights, OH	3.0	1.0	1074	$1,475	$1.37	43d	1	1.24mi
17206 Mapleboro Ave Maple Heights, OH	3.0	1.0	1020	$1,325	$1.30	23d	1	1.24mi
5283 E 133rd St Cleveland, OH	3.0	2.0	1176	$1,495	$1.27	16d	1	1.28mi
5225 Theodore St Maple Heights, OH	3.0	1.0	1785	$1,450	$0.81	4d	1	1.38mi
601 W Glendale St Bedford, OH	3.0	1.0	944	$1,197	$1.27	16d	1	1.38mi
5074 Miller Ave Maple Heights, OH	3.0	1.0	962	$1,400	$1.46	43d	1	1.42mi
15913 Grant Ave Maple Heights, OH	3.0	1.5	1400	$1,390	$0.99	16d	1	1.48mi

Listing history 2 events

1. 2026-06-18
   remarks 410-char remark
2. 2026-06-18
   listed $149,900 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: $3,258 · $272/mo
• Projected year-2 tax: $3,258 · $272/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

ⓘ 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 · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $20,464
• − Mortgage interest: −$8,397
• − Property taxes: −$3,258
• − Insurance: −$750
• − Repairs & maintenance: −$1,637
• − Management: −$1,637
• − Depreciation: −$4,361
• Taxable income: $425
• Est. tax owed @ 24.0%: −$102
• After-tax cash flow: $2,624/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: Maple Heights City
• NCES district ID: 3904430
• Math proficiency: 14% ▼ -22.00%
• Reading proficiency: 25% ▼ -11.00%
• Median HH income: $38,856
• Composite: 16.39/100
• National rank: #9197
• State rank: #630 of 656 in OH

Livability — Maple Heights

• Score: 70/100
• State rank: #470
• US rank: #7818

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Maple Heights, OH
• County: Cuyahoga County · 1,090,369 people
• City population: 23,285
• Metro: Cleveland-Elyria, OH
• Population (ZIP): 23,285
• Household income: $53,918
• Rent vs Own: 37.2% rent · 62.8% own
• Severe rent burden: 971.0

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 Black (74%)
• Race & ethnicity: Black 74% White 20% Two or more races 4% Hispanic / Latino 2%
• Common ancestry: Romanian 3% Scotch-Irish 2%
• Foreign-born: 2% · Canada, China
• Languages at home: 98% English-only · Spanish 1%

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: ▼ -87.37%
• Current HPI: 164.4326
• Rent YoY: ▲ 14.82%
• 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

+244.6% since first listed

21 events — show timeline

• 2026-06-18 Listed $149,900 MLSNOW
• 2022-01-17 Price Changed $1,350 RENT.
• 2021-08-25 Sold (Public Records) $80,000 Public Records
• 2016-11-23 Sold (MLS) $24,500 MLSNOW
• 2016-11-07 Contingent — MLSNOW
• 2016-08-17 Price Changed $35,000 MLSNOW
• 2016-07-05 Price Changed $42,000 MLSNOW
• 2016-06-09 Listed $49,900 MLSNOW
• 2013-12-31 Listing Removed — MLSNOW
• 2013-06-29 Listed $42,900 MLSNOW
• 2012-06-30 Listing Removed — MLSNOW
• 2012-02-02 Listed $24,900 MLSNOW
• 2011-06-03 Listing Removed — MLSNOW
• 2010-08-25 Listed $29,000 MLSNOW
• 2010-08-23 Listing Removed — MLSNOW
• 2010-02-23 Listed $54,000 MLSNOW
• 2010-01-31 Listing Removed — MLSNOW
• 2009-10-29 Listed $59,900 MLSNOW
• 2009-09-30 Listing Removed — MLSNOW
• 2009-07-14 Listed $69,900 MLSNOW
• 1977-11-01 Sold (Public Records) $43,500 Public Records

Property tax history

+5.5%/yr

Latest (2025): $3,258 · -10.2% YoY. Source: county tax records.