CashFlowRE
Sign in Sign up
4294 Huffman Rd
D Composite 43.2
Why this score? — see what drove the D 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 +15.0/15.0
  • Cash flow +7.9/30.0
  • Schools +6.3/10.0
  • Livability +3.8/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • DSCR +2.0/10.0
  • Appreciation +0.0/10.0

$299,900

4294 Huffman Rd · Medina, OH 44256
4 bd · 1.5 ba · 1,958 sqft · SingleFamily public records · 42 Days on market
Built 1963 1.00 ac lot $153/sqft · 47% below area Est $564k · 47% under

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

Listing remarks MLS

This spacious Split Level home offers 4 bedrooms and 1.5 bathrooms, situated on a beautiful 1-acre tree-lined lot. The exterior features a 2-car attached garage and a large driveway for convenient parking, as well as a shed in the rear of the property for additional storage. Upon entering the foyer, you'll find a coat closet and steps leading up to the spacious living room, filled with natural light from the picture window. The living room is connected to a formal dining area, providing ample space for gatherings. The kitchen is equipped with plenty of cabinetry, prep space, a pantry, and included appliances. There is also a dining area within the kitchen, perfect for casual meals. Step down to the family room, which features hardwood flooring and a brick wood-burning fireplace. Through the sliding door, you can access the covered back deck, offering a peaceful view of the wooded backyard. Additionally, this level includes a convenient half bathroom and a laundry room. Upstairs, you'll

Key facts

  • 1 acre lot
  • 2 garage spots
  • Built 1963

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 4-bed/1.5-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $-315 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $244k (18.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $214k (28.5% below list).
  • Recommended offer: $214k (28.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.0% vs local median 2.9% in Medina — 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 76/100 on livability (#209 in OH, #3,302 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Medina City SD (suburban): math 70% / reading 74% proficiency, ranked #115 of 656 in OH (top 18%) — strong family-tenant draw, lease renewals of 3-5y typical; only 16% free/reduced lunch — higher-income household profile.
  • Zoned schools: Eliza Northrop Elementary (math 72% / reading 72%, grade A-, #323 of 1,584 statewide, top 23%, 558 students, 21% FRL); Claggett Middle School (math 64% / reading 69%, grade A-, #172 of 654 statewide, top 27%, 713 students, 22% FRL); Medina High School (math 57% / reading 77%, grade B, #137 of 781 statewide, top 19%, 1,998 students, 14% FRL) — zoned schools at 19% FRL track the district average.
  • Market conditions: Rents rising fast (+4.2%/yr); 369 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 471 units permitted in Medina 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 $9k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($291k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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 $244k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $214,307 (28.5% 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 42 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.71%
Cap rate
5.03%
Cash-on-cash
-4.51%
DSCR
0.80
GRM
11.7

CMA / ARV

ARV (median comp)
$563,663
List price
$299,900
Delta
-46.79%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3793 Crimson Harvest Ln 0.37mi 4/2.5 2,080 (+6%) 8mo $530,000 $255 62
3667 Eagle Point Ct 0.73mi 3/3.0 (-1) 1,947 (-1%) 7mo $655,995 $337 49
3834 Falcon Ridge Dr 0.69mi 3/2.0 (-1) 1,892 (-3%) 13mo $550,000 $291 44
4001 Twin Fawn Ct 0.61mi 3/3.5 (-1) 2,164 (+10%) 7mo $570,000 $263 35
4630 Foote Rd 0.71mi 3/2.5 (-1) 2,075 (+6%) 19mo $376,000 $181 32
3689 Falcon Ridge Dr 0.68mi 3/3.0 (-1) 2,214 (+13%) 12mo $400,000 $181 25
3761 Falcon Ridge Dr 0.63mi 3/3.0 (-1) 1,687 (-14%) 20mo $630,000 $373 20

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 · 4.16% rent growth · sell at horizon

5-year hold
IRR
-22.7%
Equity multiple
0.21×
Total profit
$-66,158
Equity at exit
$44,716
10-year hold
IRR
-14.4%
Equity multiple
0.13×
Total profit
$-72,869
Equity at exit
$25,930

Cash invested: $83,972 (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.

ZIP-level market 44256

Rents YoY
4.2%
Active inventory
369
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$2,143 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$311 /mo · $3,728/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$450
Net cashflow
$-315

Break-even live

Break-even rent $2,542
Max offer price $244,194
Occupancy floor

Sensitivity live

Price -10% $-146 -5% $-230 +0% $-315 +5% $-400 +10% $-485
Rent -10% $-485 -5% $-400 +0% $-315 +5% $-231 +10% $-146
Rate -1.0pp $-164 -0.5pp $-239 base $-315 +0.5pp $-393 +1.0pp $-472

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
$74,975
Closing costs
$8,997
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
699 E Reagan Pkwy Medina, OH 3.0 2.0 1250 $1,600 $1.28 9d 1 1.14mi

Listing history 20 events

  1. 2026-06-18
    status $299,900 Pending 42 DOM
  2. 2026-06-18
    days on market $299,900 Contingent 42 DOM
  3. 2026-06-17
    days on market $299,900 Contingent 41 DOM
  4. 2026-06-16
    days on market $299,900 Contingent 40 DOM
  5. 2026-06-15
    days on market $299,900 Contingent 39 DOM
  6. 2026-06-13
    days on market $299,900 Contingent 37 DOM
  7. 2026-06-13
    days on market $299,900 Contingent 36 DOM
  8. 2026-06-09
    days on market $299,900 Contingent 33 DOM
  9. 2026-06-08
    statusdays on market $299,900 Contingent 32 DOM
  10. 2026-06-07
    days on market $299,900 Active 31 DOM
  11. 2026-06-03
    days on market $299,900 Active 27 DOM
  12. 2026-06-02
    days on market $299,900 Active 26 DOM
  13. 2026-06-01
    days on market $299,900 Active 25 DOM
  14. 2026-05-31
    days on market $299,900 Active 24 DOM
  15. 2026-05-07
    listed $305,000 Active 1789-char remark
  16. 2023-08-11
    soldstatus $244,000 Closed 1000-char remark
    Show marketing remark (1000 chars)

    This spacious Split Level home offers 4 bedrooms and 1.5 bathrooms, situated on a beautiful 1-acre tree-lined lot. The exterior features a 2-car attached garage and a large driveway for convenient parking, as well as a shed in the rear of the property for additional storage. Upon entering the foyer, you'll find a coat closet and steps leading up to the spacious living room, filled with natural light from the picture window. The living room is connected to a formal dining area, providing ample space for gatherings. The kitchen is equipped with plenty of cabinetry, prep space, a pantry, and included appliances. There is also a dining area within the kitchen, perfect for casual meals. Step down to the family room, which features hardwood flooring and a brick wood-burning fireplace. Through the sliding door, you can access the covered back deck, offering a peaceful view of the wooded backyard. Additionally, this level includes a convenient half bathroom and a laundry room. Upstairs, you'll

  17. 2023-08-11
    soldstatus $244,000
    Show marketing remark (1000 chars)

    This spacious Split Level home offers 4 bedrooms and 1.5 bathrooms, situated on a beautiful 1-acre tree-lined lot. The exterior features a 2-car attached garage and a large driveway for convenient parking, as well as a shed in the rear of the property for additional storage. Upon entering the foyer, you'll find a coat closet and steps leading up to the spacious living room, filled with natural light from the picture window. The living room is connected to a formal dining area, providing ample space for gatherings. The kitchen is equipped with plenty of cabinetry, prep space, a pantry, and included appliances. There is also a dining area within the kitchen, perfect for casual meals. Step down to the family room, which features hardwood flooring and a brick wood-burning fireplace. Through the sliding door, you can access the covered back deck, offering a peaceful view of the wooded backyard. Additionally, this level includes a convenient half bathroom and a laundry room. Upstairs, you'll

  18. 2023-07-12
    status Pending 1000-char remark
    Show marketing remark (1000 chars)

    This spacious Split Level home offers 4 bedrooms and 1.5 bathrooms, situated on a beautiful 1-acre tree-lined lot. The exterior features a 2-car attached garage and a large driveway for convenient parking, as well as a shed in the rear of the property for additional storage. Upon entering the foyer, you'll find a coat closet and steps leading up to the spacious living room, filled with natural light from the picture window. The living room is connected to a formal dining area, providing ample space for gatherings. The kitchen is equipped with plenty of cabinetry, prep space, a pantry, and included appliances. There is also a dining area within the kitchen, perfect for casual meals. Step down to the family room, which features hardwood flooring and a brick wood-burning fireplace. Through the sliding door, you can access the covered back deck, offering a peaceful view of the wooded backyard. Additionally, this level includes a convenient half bathroom and a laundry room. Upstairs, you'll

  19. 2023-07-03
    price $264,000 1000-char remark
    Show marketing remark (1000 chars)

    This spacious Split Level home offers 4 bedrooms and 1.5 bathrooms, situated on a beautiful 1-acre tree-lined lot. The exterior features a 2-car attached garage and a large driveway for convenient parking, as well as a shed in the rear of the property for additional storage. Upon entering the foyer, you'll find a coat closet and steps leading up to the spacious living room, filled with natural light from the picture window. The living room is connected to a formal dining area, providing ample space for gatherings. The kitchen is equipped with plenty of cabinetry, prep space, a pantry, and included appliances. There is also a dining area within the kitchen, perfect for casual meals. Step down to the family room, which features hardwood flooring and a brick wood-burning fireplace. Through the sliding door, you can access the covered back deck, offering a peaceful view of the wooded backyard. Additionally, this level includes a convenient half bathroom and a laundry room. Upstairs, you'll

  20. 2023-06-23
    listed $275,000 Active 1000-char remark
    Show marketing remark (1000 chars)

    This spacious Split Level home offers 4 bedrooms and 1.5 bathrooms, situated on a beautiful 1-acre tree-lined lot. The exterior features a 2-car attached garage and a large driveway for convenient parking, as well as a shed in the rear of the property for additional storage. Upon entering the foyer, you'll find a coat closet and steps leading up to the spacious living room, filled with natural light from the picture window. The living room is connected to a formal dining area, providing ample space for gatherings. The kitchen is equipped with plenty of cabinetry, prep space, a pantry, and included appliances. There is also a dining area within the kitchen, perfect for casual meals. Step down to the family room, which features hardwood flooring and a brick wood-burning fireplace. Through the sliding door, you can access the covered back deck, offering a peaceful view of the wooded backyard. Additionally, this level includes a convenient half bathroom and a laundry room. Upstairs, you'll

ⓘ 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
$3,728 · $311/mo
Projected year-2 tax
$4,203 · $350/mo
Expected delta
+$475/yr (+$40/mo · 12.7%)

ⓘ 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 ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$25,717
− Mortgage interest
−$16,799
− Property taxes
−$3,728
− Insurance
−$1,500
− Repairs & maintenance
−$2,057
− Management
−$2,057
− Depreciation
−$8,724
Taxable loss
−$9,149
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,196
After-tax cash flow
$-1,588/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
Medina City SD
NCES district ID
3904438
Math proficiency
70% ▼ -8.00%
Reading proficiency
74% ▼ -4.00%
Median HH income
$69,725
Composite
62.9/100
National rank
#661
State rank
#115 of 656 in OH

Livability — Medina

Score
76/100
State rank
#209
US rank
#3302

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Medina County · 145,517 people
City population
64,924
Metro
Cleveland-Elyria, OH
Population (ZIP)
64,924
Household income
$99,923
Rent vs Own
18.5% rent · 81.5% own
Severe rent burden
919.0

Population outlook (Medina County) Hauer SSP2

Today (2025)
185,249 people
By 2030
188,174 · +1.6%
By 2040
190,350 · +2.8%
By 2050
187,283 · +1.1%
By 2075
177,108 · -4.4%
By 2100
151,304 · -18.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Hispanic / Latino 3% Black 2%
Common ancestry
Romanian 9% Italian 2% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Russian/Polish/Slavic 1% Other Indo-European 1%

Political lean MEDSL · Medina

2024 margin
Strong R (+24.8) · D 37.2% · R 62.0%
2008→2024 swing
-16.8pp toward R · 2008: -8.0pp · 2024: -24.8pp
All cycles
2024: R+24.8 2020: R+23.4 2016: R+24.9 2012: R+13.1 2008: R+8.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -191.25%
Current HPI
257.2597
Rent YoY
▲ 4.16%
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

+9.1% since first listed
8 events — show timeline
  • 2026-06-08 Contingent MLSNOW
  • 2026-05-25 Price Changed $299,900 MLSNOW
  • 2026-05-07 Listed $305,000 MLSNOW
  • 2023-08-11 Sold (Public Records) $244,000 Public Records
  • 2023-08-11 Sold (MLS) $244,000 MLSNOW
  • 2023-07-12 Pending MLSNOW
  • 2023-07-03 Price Changed $264,000 MLSNOW
  • 2023-06-23 Listed $275,000 MLSNOW

Property tax history

+4.8%/yr

Latest (2025): $3,728 · +14.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…