CashFlowRE
Sign in Sign up
1303 Clearview Ave
C- Composite 53.37
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 +17.0/30.0
  • ARV discount +10.5/15.0
  • DSCR +5.3/10.0
  • Rent growth +5.0/5.0
  • 1% rule +4.9/10.0
  • Schools +4.1/10.0
  • Livability +4.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

1303 Clearview Ave · Parma, OH 44134
3 bd · 1.0 ba · 920 sqft · SingleFamily public records · 2 Days on market
Built 1951 5,998 sqft lot Est $188k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Remodeled Kitchen W/ Appliances, Newer Carpet Throughout. Hardwood Floors, Neutral Decor. Newer Furance & Central Air. Great Location Near Everything. Move In Condition.

Key facts

  • Brand new window
  • Large laundry room
  • New dishwasher

Tags

NEW LAMINATE FLOORINGALL KITCHEN APPLIANCESNEW DISHWASHERBRAND NEW WINDOWHARDWOOD FLOORSLARGE LAUNDRY ROOM

Property features AI

Exterior

  • Parking: Detached garage; Driveway; Garage has electricity; 1 garage space
  • Utilities: Public water; Public sewer
  • Home design: Aluminum siding; Asphalt shingle roof
  • Construction: Aluminum siding construction
  • Exterior features: Patio; Porch; Chain link fence with gate

Interior

  • Kitchen: Range; Dishwasher; Refrigerator
  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air heating (gas); Central air; Ceiling fan(s)
  • Interior features: Window treatments; Ceiling fan(s)
  • Laundry & utility: Washer hookup in basement; Electric dryer hookup in basement; Washer; Dryer

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 $175k.

Deal economics

  • At list price, monthly cash flow is $118 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $173k (1.2% below list).
  • Recommended offer: $173k (1.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 5.0% in Parma — 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 82/100 on livability (#84 in OH, #1,232 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, cost of living A+; Watch: employment C-, commute F.
  • Parma City (suburban): math 43% / reading 52% proficiency, ranked #469 of 656 in OH (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+10.6%/yr); 118 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 80% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,441 units permitted in Cuyahoga County in 2024 (700 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($69k/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 $5k 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 $49k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 23y 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 $112k; list at $175k implies a 56% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $172,886 (1.2% below list)

Questions for the listing agent

  1. Built in 1951 — 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 B-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?
  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
0.99%
Cap rate
7.10%
Cash-on-cash
2.89%
DSCR
1.13
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$187,680
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1312 Parkleigh Dr 0.04mi 2/1.0 (-1) 912 (-1%) 11mo $110,000 $121 83
907 Hillsdale Ave 0.15mi 3/1.0 935 (+2%) 10mo $195,000 $209 82
5961 Broadview Rd 0.05mi 3/2.0 1,010 (+10%) 8mo $206,000 $204 71
1215 Clearview Ave 0.02mi 3/2.0 1,025 (+11%) 20mo $190,000 $185 60
2200 Vinewood Dr 0.43mi 3/2.0 1,023 (+11%) 22mo $220,000 $215 39

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
-6.1%
Equity multiple
0.76×
Total profit
$-11,645
Equity at exit
$26,093
10-year hold
IRR
8.9%
Equity multiple
1.84×
Total profit
$41,338
Equity at exit
$15,131

Cash invested: $49,000 (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 44134

Rents YoY
10.6%
Active inventory
118
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,729 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$257 /mo · $3,084/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$363
Net cashflow
$118

Break-even live

Break-even rent $1,579
Max offer price $175,000
Occupancy floor 88%

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
$43,750
Closing costs
$5,250
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2907 Snow Rd Unit up Parma, OH 3.0 1.0 1026 $1,700 $1.66 43d 1 0.87mi
2611 Brookdale Ave Cleveland, OH 3.0 1.0 1092 $1,825 $1.67 43d 1 1.03mi
2910 Fortune Ave Cleveland, OH 2.0 1.0 744 $1,775 $2.39 23d 1 1.10mi
3027 Fortune Ave Unit 2 Parma, OH 2.0 1.0 726 $1,150 $1.58 43d 1 1.15mi
3027 Fortune Ave Unit 1 Parma, OH 2.0 1.0 880 $1,175 $1.34 43d 1 1.15mi

Listing history 2 events

  1. 2026-06-01
    status $175,000 Pending 2 DOM
  2. 2026-05-31
    days on market $175,000 Active 2 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
$3,084 · $257/mo
Projected year-2 tax
$3,084 · $257/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 · 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
$20,746
− Mortgage interest
−$9,803
− Property taxes
−$3,084
− Insurance
−$875
− Repairs & maintenance
−$1,660
− Management
−$1,660
− Depreciation
−$5,091
Taxable loss
−$1,426
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$342
After-tax cash flow
$1,760/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
Parma City
NCES district ID
3904463
Math proficiency
43% ▼ -18.00%
Reading proficiency
52% ▼ -10.00%
Median HH income
$50,371
Composite
40.72/100
National rank
#3662
State rank
#469 of 656 in OH

Livability — Parma

Score
82/100
State rank
#84
US rank
#1232

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parma, OH
County
Cuyahoga County · 1,090,369 people
City population
66,574
Metro
Cleveland-Elyria, OH
Population (ZIP)
37,774
Household income
$68,625
Rent vs Own
22.4% rent · 77.6% own
Severe rent burden
668.0

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 White (85%)
Race & ethnicity
White 85% Two or more races 6% Hispanic / Latino 5% Black 3% Asian 3%
Common ancestry
Romanian 14% Subsaharan African 6% Slovak 1%
Foreign-born
11% · Canada, Vietnam
Languages at home
84% English-only · Russian/Polish/Slavic 7% Spanish 3% Other Indo-European 2%

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
▼ -215.17%
Current HPI
184.0553
Rent YoY
▲ 10.56%
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

+104.7% since first listed
5 events — show timeline
  • 2026-05-29 Listed $175,000 MLSNOW
  • 2003-08-20 Sold (Public Records) $112,000 Public Records
  • 2003-08-20 Sold (MLS) $112,000 MLSNOW
  • 2003-04-27 Listed $114,900 MLSNOW
  • 1995-03-14 Sold (Public Records) $85,500 Public Records

Property tax history

+2.2%/yr

Latest (2025): $3,084 · -5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…