CashFlowRE
Sign in Sign up
3773 Globe Ave
B- Composite 68.49
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$50,000

3773 Globe Ave · Lorain, OH 44055
3 bd · 1.5 ba · 1,379 sqft · SingleFamily public records · 5 Days on market
Built 1947 3,484 sqft lot

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

Listing remarks

Country living in the city! Tucked away in an incredibly secluded setting, this property offers peace and tranquility while still being conveniently located close to everything. Surrounded by mature trees on all sides this is a rare opportunity to enjoy space and privacy within city limits. The property includes approximately 1 acre of land spanning 5 lots total, providing endless possibilities for outdoor enjoyment, gardening, expansion, or additional recreation space. Inside, you'll find plenty of storage throughout the home. Major improvements include a roof installed in 2019, updated electrical in 2004, and a rebuilt basement completed in 2004 for added peace of mind.

Key facts

  • Plenty of storage
  • 5 lots total
  • Secluded setting

Tags

SECLUDED SETTINGMATURE TREES1 ACRE OF LAND5 LOTS TOTALPLENTY OF STORAGEROOF INSTALLED IN 2019

Property features AI

Exterior

  • Parking: Garage (2 spaces)
  • Utilities: Public water; Public sewer
  • Home design: Frame construction; Asphalt/fiberglass roof; Fixer condition
  • Construction: Built according to public records; Frame construction

Interior

  • Kitchen: Kitchen (first level)
  • Bedrooms: 3 bedrooms on the main/first level
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Gas heating
  • Interior features: Full 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/1.5-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $596 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Cap rate 20.6% vs local median 5.7% in Lorain — 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 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: 84 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,098 units permitted in Lorain County in 2024 (20 in 5+ unit buildings).
  • This rent runs 36% 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 $346 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $40k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $50,000

Questions for the listing agent

  1. Built in 1947 — 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
2.44%
Cap rate
20.59%
Cash-on-cash
51.06%
DSCR
3.27
GRM
3.4

CMA / ARV

ARV (on-the-fly)
$147,553
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3530 Pearl Ave 0.27mi 3/1.5 1,368 (-1%) 0mo $160,000 $117 86
3956 Fulton Rd 0.23mi 3/2.0 1,494 (+8%) 10mo $151,000 $101 65
1810 E 34th St 0.34mi 3/1.5 1,248 (-10%) 5mo $135,000 $108 64
1727 E 33rd St 0.33mi 2/2.0 (-1) 1,420 (+3%) 14mo $103,700 $73 61
1963 Homewood Dr 0.62mi 3/1.5 1,440 (+4%) 9mo $142,500 $99 56
1717 E 33rd St 0.32mi 3/1.0 1,570 (+14%) 7mo $105,000 $67 54
1774 E 31st St 0.47mi 4/1.0 (+1) 1,480 (+7%) 6mo $86,000 $58 53
1960 E 33rd St 0.69mi 3/2.5 1,440 (+4%) 8mo $209,500 $145 50
1859 E 33rd St 0.49mi 4/3.0 (+1) 1,272 (-8%) 7mo $190,000 $149 47
4400 Dunton Rd 0.57mi 3/1.0 1,192 (-14%) 2mo $220,000 $185 47
3242 Eagle Ave 0.54mi 3/2.0 1,256 (-9%) 14mo $135,000 $107 46
3908 Clinton Ave 0.69mi 3/1.0 1,181 (-14%) 10mo $125,000 $106 33

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
48.9%
Equity multiple
3.13×
Total profit
$29,873
Equity at exit
$7,455
10-year hold
IRR
54.5%
Equity multiple
6.36×
Total profit
$74,997
Equity at exit
$4,323

Cash invested: $14,000 (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
84
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,218 high interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$83 /mo · $999/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$596

Break-even live

Break-even rent $464
Max offer price $50,000
Occupancy floor 46%

Sensitivity live

Price -10% $624 -5% $610 +0% $596 +5% $582 +10% $567
Rent -10% $500 -5% $548 +0% $596 +5% $644 +10% $692
Rate -1.0pp $621 -0.5pp $608 base $596 +0.5pp $583 +1.0pp $570

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
$12,500
Closing costs
$1,500
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1850 E 33rd St Lorain, OH 2.0 1.0 1344 $995 $0.74 2d 1 0.49mi
1639 E 31st St Unit 1637 Lorain, OH 3.0 1.0 1500 $1,200 $0.80 44d 1 0.54mi
1730 E 30th St Unit 1730 Lorain, OH 3.0 1.0 1120 $1,250 $1.12 44d 1 0.57mi
1911 E 34th St Lorain, OH 2.0 1.0 900 $1,100 $1.22 2d 1 0.58mi
1813 E 30th St Lorain, OH 4.0 1.0 1344 $1,450 $1.08 44d 1 0.65mi
1637 E 29th St Lorain, OH 2.0 1.0 1200 $979 $0.82 15d 1 0.69mi
1818 E 29th St Unit 1816 Lorain, OH 3.0 1.0 1098 $1,195 $1.09 44d 1 0.70mi
4850 Oneil Blvd Lorain, OH 2.0–3.0 1.0–1.5 981 $915 $0.93 2d 1 0.96mi
612 E 33rd St Lorain, OH 3.0 1.0 960 $995 $1.04 44d 1 0.99mi
2909 Denver Ave Lorain, OH 3.0 1.0 1597 $1,400 $0.88 44d 1 1.14mi
3132 Elyria Ave Lorain, OH 3.0 1.5 1109 $1,250 $1.13 44d 1 1.18mi
3237 Grove Ave Unit 3235 Lorain, OH 3.0 1.0 1080 $950 $0.88 22d 1 1.18mi
3235 Grove Ave Unit 3235 Lorain, OH 3.0 1.0 1080 $950 $0.88 22d 1 1.19mi
3979 Gary Ave Unit 3979 2 Lorain, OH 2.0 1.0 896 $1,025 $1.14 44d 1 1.24mi
2715 Apple Ave Lorain, OH 3.0 1.0 1240 $1,311 $1.06 44d 1 1.38mi
117 W 30th St Lorain, OH 2.0 1.0 1344 $925 $0.69 44d 1 1.39mi
2484 E 38th St Lorain, OH 3.0 1.5 1101 $1,295 $1.18 44d 1 1.47mi

Listing history 4 events

  1. 2026-06-01
    status $50,000 Pending 5 DOM
  2. 2026-05-31
    days on market $50,000 Active 5 DOM
  3. 2026-05-26
    listed $50,000 Active
  4. 2026-04-09
    soldstatus $40,200

ⓘ 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
$999 · $83/mo
Projected year-2 tax
$999 · $83/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 2/10 Low 7 d/yr ≥99°F today · 15 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
$14,613
− Mortgage interest
−$2,801
− Property taxes
−$999
− Insurance
−$250
− Repairs & maintenance
−$1,169
− Management
−$1,169
− Depreciation
−$1,455
Taxable income
$6,771
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,625
After-tax cash flow
$5,524/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

Census place
Lorain, OH
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

+24.4% since first listed
2 events — show timeline
  • 2026-05-26 Listed $50,000 MLSNOW
  • 2026-04-09 Sold (Public Records) $40,200 Public Records

Property tax history

+12.4%/yr

Latest (2025): $999 · -29.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…