CashFlowRE
Sign in Sign up
310 Park Ave
B+ Composite 76.71
Why this score? — see what drove the B+ 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
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • Schools +5.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$104,900

310 Park Ave · Lakeview, OH 43331
3 bd · 1.0 ba · 1,074 sqft · SingleFamily public records · 37 Days on market
Built 1945 3,920 sqft lot $98/sqft · 22% below area Est $135k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Occupancy at closing! Come check out this cute 2 bedroom bungalow at Indian Lake. Features include a Nice open floor plan, semi-cover patio area, all new plumbing, manicured landscaping and some new flooring! Call today for a private tour. Ask how this home can be purchased with ZERO money down!

Key facts

  • Fenced in rear
  • Partially gutted
  • Updated roof

Tags

RENOVATION PROJECTPARTIALLY GUTTEDUPDATED ROOFFENCED IN REARSIDE PATIOATTIC STORAGE AREA

Property features AI

Exterior

  • Parking: Attached garage with workshop; Garage door opener; 1 garage space
  • Utilities: Public sewer; Supplied water
  • Home design: Single-family residence; Residential property; Built in 1945
  • Construction: Vinyl siding; House structure type
  • Exterior features: Porch; Lake-related waterfront; Residential lot (35 x 120)

Interior

  • Kitchen: Kitchen (14 x 7)
  • Bedrooms: Bedroom 1 (13 x 10); Bedroom 2 (20 x 8); Bedroom 3 (14 x 9)
  • Flooring: Hardwood; Laminate
  • Bathrooms: 1 full bathroom (11 x 8)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Attic; Crawl space basement; 8 total rooms
  • Laundry & utility: Utility room (12 x 6)

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 $105k.

Deal economics

  • At list price, monthly cash flow is $390 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $102k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% vs local median 5.8% in Lakeview — 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 63/100 on livability (#836 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Indian Lake Local (rural): math 59% / reading 66% proficiency, ranked #261 of 656 in OH (top 40%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 112 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 121 units permitted in Logan County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $725 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Logan County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $29k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($102k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y 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 $70k; 50% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $101,753 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1945 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.33%
Cap rate
10.76%
Cash-on-cash
15.94%
DSCR
1.71
GRM
6.2

CMA / ARV

ARV (median comp)
$135,053
List price
$104,900
Delta
-22.33%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
180 &170 Church St 0.35mi 3/1.0 1,071 (-0%) 8mo $140,000 $131 77
345 S Main St 0.45mi 2/1.0 (-1) 1,047 (-2%) 1mo $145,000 $138 69
420 W Harrison St 0.39mi 2/1.0 (-1) 1,058 (-2%) 17mo $23,000 $22 60
195 Midway Ave 0.14mi 2/1.5 (-1) 952 (-11%) 12mo $180,000 $189 58
360 Park Ave 0.08mi 2/1.0 (-1) 928 (-14%) 14mo $125,000 $135 57
150 Church St 0.33mi 3/1.0 1,216 (+13%) 23mo $177,500 $146 43
10958 State St 0.72mi 2/1.0 (-1) 1,084 (+1%) 23mo $270,000 $249 40
10925 Pine Cir #30 0.67mi 2/2.0 (-1) 952 (-11%) 8mo $65,000 $68 34

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
6.9%
Equity multiple
1.27×
Total profit
$7,862
Equity at exit
$15,641
10-year hold
IRR
16.2%
Equity multiple
2.32×
Total profit
$38,901
Equity at exit
$9,070

Cash invested: $29,372 (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 43331

Home prices YoY
-30.0%
Active inventory
112
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,400 medium interval (Pro) →
Mortgage (P&I)
$550
Tax from tax record
$122 /mo · $1,465/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$390

Break-even live

Break-even rent $906
Max offer price $104,900
Occupancy floor 67%

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
$26,225
Closing costs
$3,147
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11900 Duff Rd Lakeview, OH 3.0 2.0 1344 $1,400 $1.04 1d 1 0.69mi

Listing history 23 events

  1. 2026-06-18
    days on market $104,900 Active 37 DOM
  2. 2026-06-17
    days on market $104,900 Active 36 DOM
  3. 2026-06-16
    days on market $104,900 Active 35 DOM
  4. 2026-06-15
    days on market $104,900 Active 34 DOM
  5. 2026-06-13
    days on market $104,900 Active 32 DOM
  6. 2026-06-12
    days on market $104,900 Active 31 DOM
  7. 2026-06-09
    days on market $104,900 Active 28 DOM
  8. 2026-06-08
    days on market $104,900 Active 27 DOM
  9. 2026-06-08
    days on market $104,900 Active 26 DOM
  10. 2026-06-07
    days on market $104,900 Active 25 DOM
  11. 2026-06-04
    days on market $104,900 Active 22 DOM
  12. 2026-06-02
    days on market $104,900 Active 21 DOM
  13. 2026-06-01
    days on market $104,900 Active 20 DOM
  14. 2026-05-31
    days on market $104,900 Active 19 DOM
  15. 2026-05-12
    listed $104,900 Active 1159-char remark
  16. 2018-09-07
    soldstatus $70,000
  17. 2018-09-06
    soldstatus $70,000 296-char remark
    Show marketing remark (296 chars)

    Occupancy at closing! Come check out this cute 2 bedroom bungalow at Indian Lake. Features include a Nice open floor plan, semi-cover patio area, all new plumbing, manicured landscaping and some new flooring! Call today for a private tour. Ask how this home can be purchased with ZERO money down!

  18. 2018-07-24
    listed $73,900 296-char remark
    Show marketing remark (296 chars)

    Occupancy at closing! Come check out this cute 2 bedroom bungalow at Indian Lake. Features include a Nice open floor plan, semi-cover patio area, all new plumbing, manicured landscaping and some new flooring! Call today for a private tour. Ask how this home can be purchased with ZERO money down!

  19. 2017-02-10
    soldstatus $60,900
    Show marketing remark (411 chars)

    Larger than it looks 2 bedroom 1 bath 2 story featuring galley style kitchen, great room / dining room combination, spacious bedrooms, first floor bathroom and laundry room and attached 1 car garage with workshop room. Exterior features include low maintenance vinyl siding, additional parking and a fenced courtyard with paver patio. Located close to US 33 for easy access to shopping, dining and entertainment

  20. 2015-06-10
    listed $64,900
    Show marketing remark (411 chars)

    Larger than it looks 2 bedroom 1 bath 2 story featuring galley style kitchen, great room / dining room combination, spacious bedrooms, first floor bathroom and laundry room and attached 1 car garage with workshop room. Exterior features include low maintenance vinyl siding, additional parking and a fenced courtyard with paver patio. Located close to US 33 for easy access to shopping, dining and entertainment

  21. 2015-04-15
    historical
  22. 2014-10-17
    listed $64,900
  23. 1990-05-30
    soldstatus $34,200

ⓘ 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
$1,465 · $122/mo
Projected year-2 tax
$1,551 · $129/mo
Expected delta
+$86/yr (+$7/mo · 5.8%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 68% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$16,800
− Mortgage interest
−$5,876
− Property taxes
−$1,465
− Insurance
−$524
− Repairs & maintenance
−$1,344
− Management
−$1,344
− Depreciation
−$3,052
Taxable income
$3,195
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$767
After-tax cash flow
$3,914/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
Indian Lake Local
NCES district ID
3904808
Math proficiency
59% ▼ -14.00%
Reading proficiency
66% ▼ -4.00%
Median HH income
$44,496
Composite
52.6/100
National rank
#1559
State rank
#261 of 656 in OH

Livability — Lakeview

Score
63/100
State rank
#836
US rank
#15632

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lakeview, OH
County
Logan · 47,256 people
Population (ZIP)
4,012
Household income
$60,159
Rent vs Own
11.5% rent · 88.5% own
Severe rent burden
16.1

Population outlook (Logan County) Hauer SSP2

Today (2025)
44,240 people
By 2030
43,166 · -2.4%
By 2040
40,495 · -8.5%
By 2050
37,511 · -15.2%
By 2075
30,453 · -31.2%
By 2100
23,081 · -47.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 4% Two or more races 2% Black 1%
Common ancestry
Lithuanian 2% Slovak 2% Iranian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Logan

2024 margin
Solid R (+56.2) · D 21.5% · R 77.7%
2008→2024 swing
-29.6pp toward R · 2008: -26.6pp · 2024: -56.2pp
All cycles
2024: R+56.2 2020: R+55.2 2016: R+52.6 2012: R+31.8 2008: R+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -109.75%
Current HPI
256.2406
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+206.7% since first listed
9 events — show timeline
  • 2026-05-12 Listed $104,900 WRIST
  • 2018-09-07 Sold (Public Records) $70,000 Public Records
  • 2018-09-06 Sold (MLS) $70,000 WRIST
  • 2018-07-24 Listed $73,900 WRIST
  • 2017-02-10 Sold (MLS) $60,900 WRIST
  • 2015-06-10 Listed $64,900 WRIST
  • 2015-04-15 Listing Removed WRIST
  • 2014-10-17 Listed $64,900 WRIST
  • 1990-05-30 Sold (Public Records) $34,200 Public Records

Property tax history

+8.9%/yr

Latest (2025): $1,465 · +34.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…