CashFlowRE
Sign in Sign up
233 E Main St
C+ Composite 63.23
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 +25.3/30.0
  • ARV discount +9.2/15.0
  • DSCR +8.4/10.0
  • 1% rule +6.6/10.0
  • Schools +4.1/10.0
  • Condition / age +3.8/5.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$114,000

233 E Main St · Girard, OH 44420
3 bd · 1.5 ba · 1,122 sqft · SingleFamily · 19 Days on market
Built 1947 Good condition 6,664 sqft lot $102/sqft · at area comps Est $118k · at est.

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

Listing remarks

Welcome to ~233 E. Main St~ A Solid, well built, 3 Bedroom Home, located on a quiet one-way street. Enjoy the low maintenance exterior for years to come with this durable Brick Beauty! A huge picture window compliments the large living room. Nice arch leads to the kitchen, which is bright with natural light. .. a few built in shelves nicely separate the kitchen and dining area. 2 bedrooms are on the 1st floor, a full bath, linen closet, are all on the main level. You will find the large 3rd bedroom upstairs- Great space for whatever your needs may be! Plaster walls, crown molding, wood floors, all still exist throughout- Put your personal touched on this home and it will POP! New roof on b

Key facts

  • Huge picture window
  • Plaster walls
  • Wood floors

Tags

HUGE PICTURE WINDOWBUILT IN SHELVESPLASTER WALLSCROWN MOLDINGWOOD FLOORSNEW ROOF

Property features AI

Exterior

  • Parking: Detached garage; Concrete parking; Approximately 1.5 garage spaces
  • Utilities: Public water; Public sewer; Public records for year built and finished area
  • Home design: Brick construction; Asphalt roof; Block foundation; Single-family property
  • Construction: Brick exterior; Asphalt roof; Block foundation
  • Exterior features: Porch; Back yard; Lot dimensions approximately 50 x 133

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: Two main-level bedrooms; One second-level bedroom
  • Bathrooms: One full bathroom; One half bathroom; One main-level bathroom
  • Heating & cooling: Gas heating; Central air; Ceiling fan(s)
  • Interior features: Insulated windows; Grip-accessible features; Full basement
  • Laundry & utility: Laundry located in the 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 $114k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $260 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $114k).
  • Recommended offer: $112k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 7.0% in Girard — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 67/100 on livability (#605 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools A-; Watch: employment D+, amenities F, commute F.
  • Girard City School District (suburban): math 38% / reading 61% proficiency, ranked #458 of 656 in OH (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 58 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 129 units permitted in Trumbull County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $788 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Trumbull County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($112k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $112,290 (1.5% below list)

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. 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?
  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
1.16%
Cap rate
9.03%
Cash-on-cash
9.78%
DSCR
1.44
GRM
7.2

CMA / ARV

ARV (median comp)
$118,381
List price
$114,000
Delta
-3.70%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
233 E Main St 0.00mi 3/1.5 1,122 (0%) 1mo $115,000 $102 99
416 Joan Ave 0.19mi 3/2.0 1,221 (+9%) 0mo $110,000 $90 74
619 N Ward Ave 0.41mi 3/1.5 1,182 (+5%) 7mo $137,750 $117 66
437 Hazel St 0.37mi 3/1.0 1,080 (-4%) 10mo $170,000 $157 66
403 N Saint Clair St 0.22mi 3/2.0 1,256 (+12%) 6mo $70,000 $56 62
437 Joan Ave 0.23mi 3/1.0 1,254 (+12%) 8mo $142,500 $114 61
843 Lawrence Ave 0.60mi 3/2.0 1,098 (-2%) 7mo $125,000 $114 61
294 Louis Ave 0.63mi 3/1.0 1,141 (+2%) 6mo $125,000 $110 60
103 W Wilson Ave 0.44mi 3/2.0 1,200 (+7%) 8mo $115,000 $96 59
859 Gary Ave 0.63mi 3/1.0 1,212 (+8%) 10mo $170,000 $140 47
114 Townsend Ave 0.67mi 3/2.5 1,232 (+10%) 2mo $160,000 $130 47
112 Churchill Rd 0.61mi 2/1.0 (-1) 1,220 (+9%) 10mo $122,000 $100 42

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
-1.6%
Equity multiple
0.94×
Total profit
$-1,875
Equity at exit
$16,998
10-year hold
IRR
8.1%
Equity multiple
1.62×
Total profit
$19,794
Equity at exit
$9,857

Cash invested: $31,920 (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 44420

Home prices YoY
-16.8%
Active inventory
58
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,327 high interval (Pro) →
Mortgage (P&I)
$598
Tax est. 1.5%
$142 /mo · $1,710/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$260

Break-even live

Break-even rent $997
Max offer price $114,000
Occupancy floor 75%

Sensitivity live

Price -10% $339 -5% $300 +0% $260 +5% $221 +10% $181
Rent -10% $155 -5% $208 +0% $260 +5% $313 +10% $365
Rate -1.0pp $318 -0.5pp $289 base $260 +0.5pp $231 +1.0pp $201

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
$28,500
Closing costs
$3,420
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
135 E Broadway Ave Girard, OH 2.0 1.0 1120 $995 $0.89 14d 1 0.24mi
296 E Howard St Girard, OH 3.0 2.0 1253 $1,800 $1.44 44d 1 0.28mi
607 E Kline St Unit A Girard, OH 2.0 1.0 1432 $1,250 $0.87 44d 1 0.34mi
103 Hazel St Girard, OH 2.0 1.5 1152 $1,100 $0.95 14d 1 0.46mi
711 N Highland Ave Unit 711-01 Girard, OH 2.0 1.0 780 $795 $1.02 14d 1 0.47mi
820 Lincoln Ave Girard, OH 2.0 1.0 768 $1,200 $1.56 44d 1 0.53mi
833 Lawrence Ave Girard, OH 4.0 1.0 1312 $1,450 $1.11 14d 1 0.57mi
625 Churchill Rd Girard, OH 3.0 1.0 1200 $1,450 $1.21 14d 1 0.58mi
848 Lawrence Ave Girard, OH 3.0 1.0 950 $1,400 $1.47 14d 1 0.60mi
1079 North Ave Girard, OH 3.0 2.0 1462 $1,600 $1.09 14d 1 0.86mi
817 Taylor Ave Girard, OH 2.0 1.0 780 $1,250 $1.60 21d 1 1.29mi
1046 Leslie Ln Girard, OH 3.0 1.5 936 $1,400 $1.50 21d 1 1.31mi

Listing history 1 events

  1. 2026-05-01
    listed $114,000 Active 1060-char remark

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥98°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 1 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
$15,921
− Mortgage interest
−$6,386
− Property taxes
−$1,710
− Insurance
−$570
− Repairs & maintenance
−$1,274
− Management
−$1,274
− Depreciation
−$3,316
Taxable income
$1,391
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$334
After-tax cash flow
$2,789/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.

Condition & rehab AI · 1 photo

Good 75/100 Cosmetic rehab

This well-built, 3-bedroom home on a quiet street is in good condition with a new roof and minimal maintenance required. It offers a good return on investment with updates that can significantly increase its resale and rental value.

Value-add opportunities

  • Both Paint interior walls — Enhances curb appeal and interior aesthetics
  • Both Replace landscaping — Improves curb appeal and enhances property value
  • Both Install new front door — Enhances curb appeal and security

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint interior walls — Enhances curb appeal and interior aesthetics
  • Both Replace landscaping — Improves curb appeal and enhances property value
  • Both Install new front door — Enhances curb appeal and security

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Girard City School District
NCES district ID
3904406
Math proficiency
38% ▼ -43.00%
Reading proficiency
61% ▼ -18.00%
Median HH income
$40,293
Composite
41.35/100
National rank
#3496
State rank
#458 of 656 in OH

Livability — Girard

Score
67/100
State rank
#605
US rank
#10378

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Girard, OH
County
Trumbull County · 61,158 people
City population
15,293
Metro
Youngstown-Warren-Boardman, OH-PA
Population (ZIP)
15,293
Household income
$61,707
Rent vs Own
25.6% rent · 74.4% own
Severe rent burden
351.0

Population outlook (Trumbull County) Hauer SSP2

Today (2025)
191,696 people
By 2030
184,015 · -4.0%
By 2040
166,810 · -13.0%
By 2050
149,857 · -21.8%
By 2075
115,769 · -39.6%
By 2100
83,617 · -56.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 6% Hispanic / Latino 3% Black 3%
Common ancestry
Romanian 2% Subsaharan African 2% Slovak 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Trumbull

2024 margin
R (+16.8) · D 41.2% · R 58.0%
2008→2024 swing
-39.2pp toward R · 2008: 22.4pp · 2024: -16.8pp
All cycles
2024: R+16.8 2020: R+10.6 2016: R+6.4 2012: D+22.2 2008: D+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -44.72%
Current HPI
221.5618
Rent YoY
Metro
Youngstown-Warren-Boardman, OH-PA
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+0.9% since first listed
3 events — show timeline
  • 2026-06-01 Sold (MLS) $115,000 MLSNOW
  • 2026-05-20 Pending MLSNOW
  • 2026-05-01 Listed $114,000 MLSNOW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…