CashFlowRE
Sign in Sign up
5700 Broadway Ave
C Composite 55.78
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 +15.1/30.0
  • ARV discount +15.0/15.0
  • Schools +5.9/10.0
  • 1% rule +4.9/10.0
  • DSCR +4.6/10.0
  • Livability +4.0/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

5700 Broadway Ave · Louisville, OH 44641
3 bd · 2.0 ba · 1,606 sqft · SingleFamily public records · 183 Days on market
Built 1927 0.74 ac lot $100/sqft · 40% below area Est $268k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to a fantastic opportunity in Louisville, OH! This 3-bedroom, 2-bathroom home sits on a generous . 74-acre lot, offering plenty of room to spread out, enjoy the outdoors, and make the space your own. With a full basement, you’ll have endless possibilities for storage, hobbies, or future expansion. Whether you're looking for a property with potential or a place to bring your vision to life, this home delivers the space, setting, and location to make it happen. Don’t miss your chance to turn this Louisville gem into something truly special! This is an ONLINE ONLY foreclosure sale. There are NO SHOWINGS. Deposit due by wire transfer within 48 upon conclusion. Funding must take place within 30 days of confirmation of sale. 5% Buyer’s Premium shall apply. Subject to postponement and cancellation. Full terms and conditions at online registration.

Key facts

  • 0.74 acre lot
  • 3 garage spots
  • Built 1927

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/2.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $52 ($626/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 $158k (1.2% below list).
  • Recommended offer: $141k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.7% vs local median 3.4% in Louisville — 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 79/100 on livability (#142 in OH, #2,205 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Louisville City (suburban): math 67% / reading 70% proficiency, ranked #162 of 656 in OH (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+5.6%/yr); 88 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).

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.
  • Stark County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 183 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 25y 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.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $140,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 183 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1927 — 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
0.99%
Cap rate
6.68%
Cash-on-cash
1.40%
DSCR
1.06
GRM
8.4

CMA / ARV

ARV (median comp)
$268,359
List price
$160,000
Delta
-40.38%
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
5681 Rosedale St 0.17mi 3/1.5 1,584 (-1%) 9mo $264,900 $167 80
5289 Oakridge Dr NE 0.69mi 3/2.5 1,565 (-3%) 2mo $260,000 $166 60
5109 Columbus Rd NE 0.62mi 3/2.0 1,665 (+4%) 7mo $279,900 $168 59
5125 Glenoak Dr NE 0.66mi 3/3.0 1,567 (-2%) 4mo $295,000 $188 58
6030 Holderman Ave 0.45mi 3/2.0 1,810 (+13%) 7mo $292,000 $161 52
2307 Wittenburg St 0.56mi 3/2.5 1,801 (+12%) 2mo $285,900 $159 50
5470 Alcorn Ave 0.47mi 4/3.0 (+1) 1,783 (+11%) 5mo $343,000 $192 46
6170 Reno Dr 0.46mi 3/2.0 1,440 (-10%) 21mo $251,000 $174 44
1687 Malone St 0.74mi 3/2.0 1,752 (+9%) 11mo $230,000 $131 41
2040 Walsh St 0.69mi 4/2.0 (+1) 1,512 (-6%) 16mo $239,900 $159 40
1821 Hiram St 0.69mi 4/2.5 (+1) 1,824 (+14%) 1mo $222,500 $122 38
6259 Columbus Rd NE 0.72mi 3/1.5 1,394 (-13%) 19mo $300,000 $215 27

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 · 5.57% rent growth · sell at horizon

5-year hold
IRR
-11.0%
Equity multiple
0.59×
Total profit
$-18,330
Equity at exit
$23,857
10-year hold
IRR
1.9%
Equity multiple
1.15×
Total profit
$6,779
Equity at exit
$13,834

Cash invested: $44,800 (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 44641

Rents YoY
5.6%
Active inventory
88
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,581 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$291 /mo · $3,492/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$332
Net cashflow
$52

Break-even live

Break-even rent $1,515
Max offer price $160,000
Occupancy floor 92%

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
$40,000
Closing costs
$4,800
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
2158 Kenyon St Unit B Louisville, OH 2.0 1.5 1400 $1,495 $1.07 13d 1 0.57mi

Listing history 42 events

  1. 2026-06-18
    days on market $160,000 Active 183 DOM
  2. 2026-06-17
    days on market $160,000 Active 182 DOM
  3. 2026-06-16
    days on market $160,000 Active 181 DOM
  4. 2026-06-13
    days on market $160,000 Active 180 DOM
  5. 2026-06-10
    days on market $160,000 Active 178 DOM
  6. 2026-06-09
    days on market $160,000 Active 177 DOM
  7. 2026-06-08
    days on market $160,000 Active 176 DOM
  8. 2026-06-07
    days on market $160,000 Active 175 DOM
  9. 2026-06-05
    days on market $160,000 Active 172 DOM
  10. 2026-06-02
    days on market $160,000 Active 170 DOM
  11. 2026-06-01
    days on market $160,000 Active 169 DOM
  12. 2026-05-31
    days on market $160,000 Active 168 DOM
  13. 2026-05-30
    days on market $160,000 Active 167 DOM
  14. 2025-12-12
    listed $160,000 Active 881-char remark
    Show marketing remark (881 chars)

    Welcome to a fantastic opportunity in Louisville, OH! This 3-bedroom, 2-bathroom home sits on a generous . 74-acre lot, offering plenty of room to spread out, enjoy the outdoors, and make the space your own. With a full basement, you’ll have endless possibilities for storage, hobbies, or future expansion. Whether you're looking for a property with potential or a place to bring your vision to life, this home delivers the space, setting, and location to make it happen. Don’t miss your chance to turn this Louisville gem into something truly special! This is an ONLINE ONLY foreclosure sale. There are NO SHOWINGS. Deposit due by wire transfer within 48 upon conclusion. Funding must take place within 30 days of confirmation of sale. 5% Buyer’s Premium shall apply. Subject to postponement and cancellation. Full terms and conditions at online registration.

  15. 2025-01-27
    price $129,900
  16. 2020-11-04
    price $129,900
  17. 2020-08-25
    price $129,900
  18. 2015-11-06
    soldstatus $157,000 Sold
  19. 2015-05-04
    status Pending
  20. 2015-03-04
    listed $165,700 Active
  21. 2014-02-12
    price $129,900
  22. 2014-02-12
    price $129,900
  23. 2012-06-28
    soldstatus $50,200
  24. 2012-05-27
    historical
  25. 2012-02-27
    listed $42,000
  26. 2010-08-31
    historical
  27. 2010-02-01
    listed $129,900
  28. 2005-12-18
    historical
  29. 2005-12-18
    historical
  30. 2005-05-28
    historical
  31. 2005-04-18
    historical
  32. 2005-03-20
    listed $144,900
  33. 2005-03-20
    listed $34,900
  34. 2004-10-20
    listed $150,000
  35. 2003-11-28
    listed $35,000
  36. 2001-04-24
    listed $136,900
  37. 1999-02-18
    price $136,900
  38. 1999-02-18
    price $136,900
  39. 1999-02-18
    price $136,900
  40. 1999-02-18
    price $136,900
  41. 1999-02-17
    soldstatus $120,000
  42. 1992-01-31
    soldstatus $43,000

ⓘ 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
$3,492 · $291/mo
Projected year-2 tax
$3,492 · $291/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 ≥96°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
$18,971
− Mortgage interest
−$8,962
− Property taxes
−$3,492
− Insurance
−$800
− Repairs & maintenance
−$1,518
− Management
−$1,518
− Depreciation
−$4,655
Taxable loss
−$1,974
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$474
After-tax cash flow
$1,100/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
Louisville City
NCES district ID
3904987
Math proficiency
67% ▼ -11.00%
Reading proficiency
70% ▼ -4.00%
Median HH income
$54,455
Composite
58.54/100
National rank
#992
State rank
#162 of 656 in OH

Livability — Louisville

Score
79/100
State rank
#142
US rank
#2205

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Stark County · 272,865 people
City population
20,031
Metro
Canton-Massillon, OH
Population (ZIP)
20,031
Household income
$80,303
Rent vs Own
23.5% rent · 76.5% own
Severe rent burden
344.0

Population outlook (Stark County) Hauer SSP2

Today (2025)
373,708 people
By 2030
371,245 · -0.7%
By 2040
361,331 · -3.3%
By 2050
345,290 · -7.6%
By 2075
302,669 · -19.0%
By 2100
238,870 · -36.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 2% Hispanic / Latino 1% Black 1%
Common ancestry
Italian 6% Lithuanian 5% Romanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · German/W. Germanic 1%

Political lean MEDSL · Stark

2024 margin
Strong R (+21.9) · D 38.6% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.5pp · 2024: -21.9pp
All cycles
2024: R+21.9 2020: R+18.5 2016: R+17.4 2012: R+0.4 2008: D+5.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -203.38%
Current HPI
214.6849
Rent YoY
▲ 5.57%
Metro
Canton-Massillon, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+272.1% since first listed
29 events — show timeline
  • 2025-12-12 Listed $160,000 MLSNOW
  • 2025-01-27 Price Changed $129,900 MLSNOW
  • 2020-11-04 Price Changed $129,900 MLSNOW
  • 2020-08-25 Price Changed $129,900 MLSNOW
  • 2015-11-06 Sold (MLS) $157,000 MLSNOW
  • 2015-05-04 Pending MLSNOW
  • 2015-03-04 Listed $165,700 MLSNOW
  • 2014-02-12 Price Changed $129,900 MLSNOW
  • 2014-02-12 Price Changed $129,900 MLSNOW
  • 2012-06-28 Sold (MLS) $50,200 MLSNOW
  • 2012-05-27 Listing Removed MLSNOW
  • 2012-02-27 Listed $42,000 MLSNOW
  • 2010-08-31 Listing Removed MLSNOW
  • 2010-02-01 Listed $129,900 MLSNOW
  • 2005-12-18 Listing Removed MLSNOW
  • 2005-12-18 Listing Removed MLSNOW
  • 2005-05-28 Listing Removed MLSNOW
  • 2005-04-18 Listing Removed MLSNOW
  • 2005-03-20 Listed $34,900 MLSNOW
  • 2005-03-20 Listed $144,900 MLSNOW
  • 2004-10-20 Listed $150,000 MLSNOW
  • 2003-11-28 Listed $35,000 MLSNOW
  • 2001-04-24 Listed $136,900 MLSNOW
  • 1999-02-18 Price Changed $136,900 MLSNOW
  • 1999-02-18 Price Changed $136,900 MLSNOW
  • 1999-02-18 Price Changed $136,900 MLSNOW
  • 1999-02-18 Price Changed $136,900 MLSNOW
  • 1999-02-17 Sold (Public Records) $120,000 Public Records
  • 1992-01-31 Sold (Public Records) $43,000 Public Records

Property tax history

+5.4%/yr

Latest (2024): $3,492 · +35.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…