CashFlowRE
Sign in Sign up
6147 Iroquois Trl
B Composite 72.68
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 +25.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.5/10.0
  • 1% rule +7.3/10.0
  • Schools +5.6/10.0
  • Livability +4.2/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

6147 Iroquois Trl · Mentor, OH 44060
3 bd · 1.0 ba · 1,056 sqft · SingleFamily public records · 110 Days on market
Built 1926 4,599 sqft lot $132/sqft · 25% below area Est $186k · 25% under

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

Listing remarks MLS

Opportunity Knocks! Ranch with Great Bones in a Prime Mentor Location Bring your vision and unlock the potential in this solid 2-bedroom, 1-bath ranch nestled on a quiet Mentor street! Structurally sound and full of upside, this home offers a fantastic opportunity for investors, flippers, or owner-occupants looking to build instant equity with cosmetic updates. Major improvements were completed just a few years ago, including newer vinyl siding, hot water tank, front porch, insulation, updated electrical, and vinyl windows—giving you peace of mind on the big-ticket items. Now it simply needs the finishing touches: paint, carpet, trim, interior doors, and some drywall work to make it shine again. Inside, you’ll find a surprisingly spacious layout featuring a massive 28-foot living room, a generously sized eat-in kitchen, and a 17-foot primary bedroom. The functional ranch design offers convenient one-floor living and a great canvas to customize to your taste. With its strong mechanicals, solid structure, and desirable Mentor location close to shopping, parks, and Lake Erie amenities, this home is a rare chance to create value quickly.

Key facts

  • Updated electrical
  • Vinyl windows
  • Newer vinyl siding

Tags

PRIME MENTOR LOCATIONNEWER VINYL SIDINGUPDATED ELECTRICALVINYL WINDOWSONE-FLOOR LIVING

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 $140k.

Deal economics

  • At list price, monthly cash flow is $333 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $127k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 3.7% in Mentor — 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 84/100 on livability (#53 in OH, #739 nationally) — a professional / high-income tenant draw. Strengths: schools A+, employment A+, cost of living A+; Watch: amenities D, commute F.
  • Mentor Exempted Village (suburban): math 58% / reading 70% proficiency, ranked #201 of 656 in OH (top 31%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 19% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+5.5%/yr); 264 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 448 units permitted in Lake County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Lake 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 + 5.5% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 110 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 26y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $127,309 (9.0% below list)

Questions for the listing agent

  1. It's been on market 110 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  7. 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.
  8. 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
1.23%
Cap rate
9.15%
Cash-on-cash
10.20%
DSCR
1.45
GRM
6.8

CMA / ARV

ARV (median comp)
$185,917
List price
$139,900
Delta
-24.75%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
766 Cherokee Trl 0.24mi 3/1.5 1,080 (+2%) 3mo $100,000 $93 81
635 Tioga Trl 0.12mi 4/1.0 (+1) 1,000 (-5%) 1mo $100,000 $100 80
7275 Eric Dr 0.44mi 3/1.5 1,056 (0%) 11mo $230,000 $218 68
6399 Seminole Trl 0.47mi 3/1.0 1,010 (-4%) 4mo $135,000 $134 67
908 Peach Blvd 0.63mi 3/1.0 1,024 (-3%) 2mo $196,000 $191 64
6426 Southgrove Rd 0.61mi 3/1.0 1,008 (-4%) 1mo $216,000 $214 63
700 Cherokee Trl 0.17mi 2/1.0 (-1) 1,192 (+13%) 7mo $159,000 $133 60
6247 Seneca Trl 0.20mi 3/1.0 912 (-14%) 12mo $120,220 $132 58
596 Tioga Trl 0.13mi 3/2.0 1,200 (+14%) 12mo $195,000 $163 57
6432 Ambrose Dr 0.57mi 3/1.0 961 (-9%) 2mo $220,000 $229 57
1053 Eaglewood Dr 0.73mi 2/1.0 (-1) 1,060 (+0%) 8mo $116,000 $109 54
908 Hayes Ave 0.73mi 3/1.0 1,007 (-5%) 9mo $140,000 $139 50

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 · 5.54% rent growth · sell at horizon

5-year hold
IRR
2.0%
Equity multiple
1.08×
Total profit
$3,132
Equity at exit
$20,860
10-year hold
IRR
14.1%
Equity multiple
2.27×
Total profit
$49,856
Equity at exit
$12,096

Cash invested: $39,172 (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 44060

Rents YoY
5.5%
Active inventory
264
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,726 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$238 /mo · $2,858/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$362
Net cashflow
$333

Break-even live

Break-even rent $1,304
Max offer price $139,900
Occupancy floor 76%

Sensitivity live

Price -10% $412 -5% $373 +0% $333 +5% $294 +10% $254
Rent -10% $197 -5% $265 +0% $333 +5% $401 +10% $469
Rate -1.0pp $404 -0.5pp $369 base $333 +0.5pp $297 +1.0pp $260

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
$34,975
Closing costs
$4,197
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6177 Iroquois Trl Mentor, OH 3.0 1.0 1116 $1,700 $1.52 2d 1 0.05mi
6247 Seneca Rd Mentor, OH 3.0 1.0 912 $1,750 $1.92 2d 1 0.21mi
38280 North Ln Unit H-206 Willoughby, OH 3.0 2.0 1100 $1,400 $1.27 44d 1 1.26mi
38280 North Ln Unit J-208 Willoughby, OH 3.0 2.0 1100 $1,400 $1.27 24d 1 1.26mi
7701 Sharon Dr Mentor on the Lake, OH 2.0 1.5 1125 $1,300 $1.16 44d 1 1.40mi
38360 Tamarac Blvd Willoughby, OH 1.0–2.0 1.0–2.0 950 $1,835 $1.93 2d 29 1.44mi
5950 Andrews Rd Mentor on the Lake, OH 2.0 1.0 888 $1,025 $1.15 44d 1 1.46mi
5950 Andrews Rd Unit 8 Mentor-On-The-Lake, OH 2.0 1.0 888 $1,100 $1.24 44d 1 1.46mi

Listing history 43 events

  1. 2026-06-18
    days on market $139,900 Active 110 DOM
  2. 2026-06-17
    days on market $139,900 Active 109 DOM
  3. 2026-06-16
    days on market $139,900 Active 108 DOM
  4. 2026-06-15
    days on market $139,900 Active 107 DOM
  5. 2026-06-13
    days on market $139,900 Active 105 DOM
  6. 2026-06-09
    days on market $139,900 Active 101 DOM
  7. 2026-06-08
    days on market $139,900 Active 100 DOM
  8. 2026-06-07
    days on market $139,900 Active 99 DOM
  9. 2026-06-05
    days on market $139,900 Active 96 DOM
  10. 2026-06-03
    days on market $139,900 Active 95 DOM
  11. 2026-06-02
    days on market $139,900 Active 94 DOM
  12. 2026-06-01
    days on market $139,900 Active 93 DOM
  13. 2026-05-31
    days on market $139,900 Active 92 DOM
  14. 2026-03-08
    price $139,900 1170-char remark
    Show marketing remark (1170 chars)

    Opportunity Knocks! Ranch with Great Bones in a Prime Mentor Location Bring your vision and unlock the potential in this solid 2-bedroom, 1-bath ranch nestled on a quiet Mentor street! Structurally sound and full of upside, this home offers a fantastic opportunity for investors, flippers, or owner-occupants looking to build instant equity with cosmetic updates. Major improvements were completed just a few years ago, including newer vinyl siding, hot water tank, front porch, insulation, updated electrical, and vinyl windows—giving you peace of mind on the big-ticket items. Now it simply needs the finishing touches: paint, carpet, trim, interior doors, and some drywall work to make it shine again. Inside, you’ll find a surprisingly spacious layout featuring a massive 28-foot living room, a generously sized eat-in kitchen, and a 17-foot primary bedroom. The functional ranch design offers convenient one-floor living and a great canvas to customize to your taste. With its strong mechanicals, solid structure, and desirable Mentor location close to shopping, parks, and Lake Erie amenities, this home is a rare chance to create value quickly.

  15. 2026-02-27
    listed $149,900 Active 1170-char remark
    Show marketing remark (1170 chars)

    Opportunity Knocks! Ranch with Great Bones in a Prime Mentor Location Bring your vision and unlock the potential in this solid 2-bedroom, 1-bath ranch nestled on a quiet Mentor street! Structurally sound and full of upside, this home offers a fantastic opportunity for investors, flippers, or owner-occupants looking to build instant equity with cosmetic updates. Major improvements were completed just a few years ago, including newer vinyl siding, hot water tank, front porch, insulation, updated electrical, and vinyl windows—giving you peace of mind on the big-ticket items. Now it simply needs the finishing touches: paint, carpet, trim, interior doors, and some drywall work to make it shine again. Inside, you’ll find a surprisingly spacious layout featuring a massive 28-foot living room, a generously sized eat-in kitchen, and a 17-foot primary bedroom. The functional ranch design offers convenient one-floor living and a great canvas to customize to your taste. With its strong mechanicals, solid structure, and desirable Mentor location close to shopping, parks, and Lake Erie amenities, this home is a rare chance to create value quickly.

  16. 2023-10-30
    price $29,900 85-char remark
    Show marketing remark (85 chars)

    Value In Land Only. House Is Not To Be Shown- Call Office Before Walking On Property.

  17. 2023-03-28
    price $29,900 85-char remark
    Show marketing remark (85 chars)

    Value In Land Only. House Is Not To Be Shown- Call Office Before Walking On Property.

  18. 2023-03-28
    price $29,900 85-char remark
    Show marketing remark (85 chars)

    Value In Land Only. House Is Not To Be Shown- Call Office Before Walking On Property.

  19. 2022-04-20
    status Pending
  20. 2022-04-20
    soldstatus $142,500
  21. 2022-04-19
    soldstatus $130,000 Closed
  22. 2022-03-11
    historical Contingent
  23. 2022-03-06
    listed $119,900 Active
  24. 2021-03-18
    soldstatus $70,000 Closed
  25. 2021-03-18
    soldstatus $70,000
  26. 2021-03-08
    status Pending
  27. 2021-03-05
    listed $78,500 Active
  28. 2020-08-25
    price $29,900 85-char remark
    Show marketing remark (85 chars)

    Value In Land Only. House Is Not To Be Shown- Call Office Before Walking On Property.

  29. 2020-06-16
    price $29,900 85-char remark
    Show marketing remark (85 chars)

    Value In Land Only. House Is Not To Be Shown- Call Office Before Walking On Property.

  30. 2019-06-28
    price $29,900 85-char remark
    Show marketing remark (85 chars)

    Value In Land Only. House Is Not To Be Shown- Call Office Before Walking On Property.

  31. 2015-05-16
    price $59,500 85-char remark
    Show marketing remark (85 chars)

    Value In Land Only. House Is Not To Be Shown- Call Office Before Walking On Property.

  32. 2013-11-15
    price $29,900 85-char remark
    Show marketing remark (85 chars)

    Value In Land Only. House Is Not To Be Shown- Call Office Before Walking On Property.

  33. 2003-05-06
    soldstatus $43,900
  34. 2003-03-07
    listed $39,000
  35. 2000-08-31
    soldstatus $25,000
  36. 2000-08-30
    soldstatus $25,000 85-char remark
    Show marketing remark (85 chars)

    Value In Land Only. House Is Not To Be Shown- Call Office Before Walking On Property.

  37. 2000-07-24
    listed $59,500 85-char remark
    Show marketing remark (85 chars)

    Value In Land Only. House Is Not To Be Shown- Call Office Before Walking On Property.

  38. 1998-01-30
    price $59,500 85-char remark
    Show marketing remark (85 chars)

    Value In Land Only. House Is Not To Be Shown- Call Office Before Walking On Property.

  39. 1998-01-30
    price $59,500 85-char remark
    Show marketing remark (85 chars)

    Value In Land Only. House Is Not To Be Shown- Call Office Before Walking On Property.

  40. 1998-01-30
    price $59,500 85-char remark
    Show marketing remark (85 chars)

    Value In Land Only. House Is Not To Be Shown- Call Office Before Walking On Property.

  41. 1998-01-30
    price $59,500 85-char remark
    Show marketing remark (85 chars)

    Value In Land Only. House Is Not To Be Shown- Call Office Before Walking On Property.

  42. 1998-01-30
    price $59,500 85-char remark
    Show marketing remark (85 chars)

    Value In Land Only. House Is Not To Be Shown- Call Office Before Walking On Property.

  43. 1998-01-30
    price $59,500 85-char remark
    Show marketing remark (85 chars)

    Value In Land Only. House Is Not To Be Shown- Call Office Before Walking On Property.

ⓘ 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
$2,858 · $238/mo
Projected year-2 tax
$2,858 · $238/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 ≥94°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 6 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
$20,707
− Mortgage interest
−$7,837
− Property taxes
−$2,858
− Insurance
−$700
− Repairs & maintenance
−$1,657
− Management
−$1,657
− Depreciation
−$4,070
Taxable income
$1,930
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$463
After-tax cash flow
$3,534/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
Mentor Exempted Village
NCES district ID
3904549
Math proficiency
58% ▼ -17.00%
Reading proficiency
70% ▼ -9.00%
Median HH income
$64,267
Composite
55.71/100
National rank
#1221
State rank
#201 of 656 in OH

Livability — Mentor

Score
84/100
State rank
#53
US rank
#739

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mentor, OH
County
Lake County · 204,927 people
City population
60,779
Metro
Cleveland-Elyria, OH
Population (ZIP)
60,779
Household income
$87,599
Rent vs Own
18.2% rent · 81.8% own
Severe rent burden
883.0

Population outlook (Lake County) Hauer SSP2

Today (2025)
230,022 people
By 2030
228,151 · -0.8%
By 2040
221,018 · -3.9%
By 2050
212,754 · -7.5%
By 2075
200,309 · -12.9%
By 2100
183,315 · -20.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 4% Hispanic / Latino 3% Asian 3% Black 2%
Common ancestry
Romanian 7% Italian 2% Lithuanian 2%
Foreign-born
6% · Canada, Vietnam, China
Languages at home
93% English-only · Other Indo-European 2% Russian/Polish/Slavic 2% Spanish 1%

Political lean MEDSL · Lake

2024 margin
R (+14.3) · D 42.4% · R 56.7%
2008→2024 swing
-15.2pp toward R · 2008: 0.8pp · 2024: -14.3pp
All cycles
2024: R+14.3 2020: R+13.6 2016: R+15.6 2012: R+1.7 2008: D+0.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -203.36%
Current HPI
188.9887
Rent YoY
▲ 5.54%
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

+135.1% since first listed
30 events — show timeline
  • 2026-03-08 Price Changed $139,900 MLSNOW
  • 2026-02-27 Listed $149,900 MLSNOW
  • 2023-10-30 Price Changed $29,900 MLSNOW
  • 2023-03-28 Price Changed $29,900 MLSNOW
  • 2023-03-28 Price Changed $29,900 MLSNOW
  • 2022-04-20 Pending MLSNOW
  • 2022-04-20 Sold (Public Records) $142,500 Public Records
  • 2022-04-19 Sold (MLS) $130,000 MLSNOW
  • 2022-03-11 Contingent MLSNOW
  • 2022-03-06 Listed $119,900 MLSNOW
  • 2021-03-18 Sold (Public Records) $70,000 Public Records
  • 2021-03-18 Sold (MLS) $70,000 MLSNOW
  • 2021-03-08 Pending MLSNOW
  • 2021-03-05 Listed $78,500 MLSNOW
  • 2020-08-25 Price Changed $29,900 MLSNOW
  • 2020-06-16 Price Changed $29,900 MLSNOW
  • 2019-06-28 Price Changed $29,900 MLSNOW
  • 2015-05-16 Price Changed $59,500 MLSNOW
  • 2013-11-15 Price Changed $29,900 MLSNOW
  • 2003-05-06 Sold (MLS) $43,900 MLSNOW
  • 2003-03-07 Listed $39,000 MLSNOW
  • 2000-08-31 Sold (Public Records) $25,000 Public Records
  • 2000-08-30 Sold (MLS) $25,000 MLSNOW
  • 2000-07-24 Listed $59,500 MLSNOW
  • 1998-01-30 Price Changed $59,500 MLSNOW
  • 1998-01-30 Price Changed $59,500 MLSNOW
  • 1998-01-30 Price Changed $59,500 MLSNOW
  • 1998-01-30 Price Changed $59,500 MLSNOW
  • 1998-01-30 Price Changed $59,500 MLSNOW
  • 1998-01-30 Price Changed $59,500 MLSNOW

Property tax history

+9.2%/yr

Latest (2025): $2,858 · +31.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…