CashFlowRE
Sign in Sign up
836 Michigan Ave Fourplex
C Composite 58.8
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 +21.0/30.0
  • Appreciation +8.4/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.3/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0

$334,500

836 Michigan Ave · Youngstown, OH 44504
8 bd · 4.0 ba · 3,600 sqft · MultiFamily public records · 76 Days on market
Built 2006 7,492 sqft lot ↓ 31% since listing

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Excellent investment opportunity featuring two well-maintained 4-plex buildings, totaling 8 apartment units. This property is for sale as a package deal with 832 Michigan Ave, they must be purchased together. Each unit offers 2 bedrooms, 1 bathroom, and approximately 900 square feet of living space, with construction dating back to 2006.The property includes 13 parking spaces conveniently located at the rear. Currently, 6 of the units are rented. One unit has been converted into a shared laundry facility for tenants but can easily be reverted back into an additional apartment to maximize rental income. This property is ideally situated within walking distance to Youngstown State University,

Key facts

  • Security system
  • View of the stadium
  • Storage shed

Tags

SHARED LAUNDRY FACILITYVIEW OF THE STADIUMSHORT WALK TO WICK PARKSECURITY SYSTEMSTORAGE SHED

Property features AI

Finance

  • Financial info: Owner pays all utilities; Units generate rent (example: one unit listed at $1,150/month and noted leased through July 31, 2026); Property contains one building with four two-bedroom units

Exterior

  • Parking: Parking lot
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Two-story building; Above-grade finished area approximately 3,600
  • Construction: Vinyl siding; Asphalt roof; Built (year source: public records)
  • Exterior features: Parking lot

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Four two-bedroom units (each unit has 2 bedrooms); Each bedroom in some units includes its own vanity and sink
  • Bathrooms: Four full bathrooms (one per unit)
  • Heating & cooling: Baseboard electric heating
  • Interior features: Eat-in kitchen; Common-area laundry
  • Laundry & utility: Common-area laundry; Owner pays all utilities

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 × 2-bed/1.0-bath units multifamily listed at $334k.

Deal economics

  • At list price, monthly cash flow is $470 ($6k/yr) — positive. Per door: $118/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $334k).
  • Recommended offer: $314k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 81/100 on livability (#99 in OH, #1,506 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Youngstown City (urban): math 8% / reading 17% proficiency, ranked #649 of 656 in OH (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 88% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 28 active listings in the ZIP; lower-income renter base — watch delinquency; 147 units permitted in Mahoning County in 2024 (0 in 5+ unit buildings).
  • At $3,444/mo this rent would consume 103% of the median local household income ($40k/yr) (locally 16% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $25k of equity ($2k loan paydown + $22k appreciation (6.7% local appreciation)).
  • Mahoning County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (6.7% appreciation + 3.0% rent growth), your $94k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($314k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
  • Current owner paid $10k; list at $334k implies a 3245% gain — meaningful room to come down on a strong offer.
Recommended offer $314,430 (6.0% below list)

Questions for the listing agent

  1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.03%
Cap rate
7.98%
Cash-on-cash
6.03%
DSCR
1.27
GRM
8.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

6.72% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.9%
Equity multiple
2.51×
Total profit
$141,073
Equity at exit
$225,732
10-year hold
IRR
20.6%
Equity multiple
5.15×
Total profit
$388,344
Equity at exit
$423,404

Cash invested: $93,660 (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 44504

Home prices YoY
4.0%
Active inventory
28
Price-to-rent
32.4×

Monthly cashflow live

Estimated rent
$3,444 medium interval (Pro) →
Mortgage (P&I)
$1,754
Tax from tax record
$357 /mo · $4,283/yr
Insurance
$139
HOA
$0
Vacancy / Maint / Mgmt
$723
Net cashflow
$470

Break-even live

Break-even rent $2,849
Max offer price $334,500
Occupancy floor 81%

Sensitivity live

Price -10% $660 -5% $565 +0% $470 +5% $376 +10% $281
Rent -10% $198 -5% $334 +0% $470 +5% $606 +10% $742
Rate -1.0pp $639 -0.5pp $555 base $470 +0.5pp $384 +1.0pp $295

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $3,444

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
$83,625
Closing costs
$10,035
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.

Listing history 43 events

  1. 2026-06-19
    days on market $334,500 Active 76 DOM
  2. 2026-06-18
    pricestatus $334,500 Active 75 DOM
  3. 2026-06-18
    days on market $337,450 Contingent 75 DOM
  4. 2026-06-17
    days on market $337,450 Contingent 74 DOM
  5. 2026-06-16
    days on market $337,450 Contingent 73 DOM
  6. 2026-06-15
    days on market $337,450 Contingent 72 DOM
  7. 2026-06-14
    days on market $337,450 Contingent 70 DOM
  8. 2026-06-13
    statusdays on market $337,450 Contingent 69 DOM
  9. 2026-06-10
    days on market $337,450 Active 67 DOM
  10. 2026-06-09
    days on market $337,450 Active 66 DOM
  11. 2026-06-08
    days on market $337,450 Active 65 DOM
  12. 2026-06-07
    days on market $337,450 Active 64 DOM
  13. 2026-06-03
    days on market $337,450 Active 60 DOM
  14. 2026-06-02
    days on market $337,450 Active 59 DOM
  15. 2026-06-01
    days on market $337,450 Active 58 DOM
  16. 2026-05-31
    days on market $337,450 Active 57 DOM
  17. 2026-05-30
    days on market $337,450 Active 56 DOM
  18. 2026-05-14
    price $337,450
  19. 2026-04-03
    listed $350,000 Active
  20. 2025-11-14
    price $11,000
  21. 2023-03-30
    price $11,000
  22. 2023-03-30
    price $11,000
  23. 2023-03-30
    price $11,000
  24. 2023-03-30
    price $11,000
  25. 2020-08-25
    price $11,000
  26. 2020-06-16
    price $11,000
  27. 2014-02-12
    price $11,000
  28. 2014-02-12
    price $11,000
  29. 2014-02-12
    price $11,000
  30. 2014-02-12
    price $489,900
  31. 2002-08-20
    soldstatus $10,000
  32. 2001-12-31
    historical
  33. 2001-12-21
    historical
  34. 2001-06-21
    listed $489,900
  35. 2001-02-08
    listed $19,500
  36. 2000-06-26
    price $489,900
  37. 2000-06-26
    price $489,900
  38. 2000-06-26
    price $489,900
  39. 2000-06-26
    price $489,900
  40. 2000-06-26
    price $489,900
  41. 2000-06-26
    price $489,900
  42. 2000-06-26
    price $489,900
  43. 2000-06-26
    price $489,900

ⓘ 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
$4,283 · $357/mo
Projected year-2 tax
$4,750 · $396/mo
Expected delta
+$468/yr (+$39/mo · 10.9%)

ⓘ 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 ≥97°F today · 17 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
$41,328
− Mortgage interest
−$18,737
− Property taxes
−$4,283
− Insurance
−$1,672
− Repairs & maintenance
−$3,306
− Management
−$3,306
− Depreciation
−$9,731
Taxable income
$292
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$70
After-tax cash flow
$5,574/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
Youngstown City
NCES district ID
3904516
Math proficiency
8% ▼ -15.00%
Reading proficiency
17% ▼ -10.00%
Median HH income
$25,257
Composite
9.29/100
National rank
#9858
State rank
#649 of 656 in OH

Livability — Youngstown

Score
81/100
State rank
#99
US rank
#1506

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Youngstown, OH
County
Mahoning · 224,175 people
City population
28,503
Metro
Youngstown-Warren, OH
Population (ZIP)
5,185
Household income
$40,156
Rent vs Own
58.9% rent · 41.1% own
Severe rent burden
15.7

Population outlook (Mahoning County) Hauer SSP2

Today (2025)
223,932 people
By 2030
218,387 · -2.5%
By 2040
205,367 · -8.3%
By 2050
193,606 · -13.5%
By 2075
173,694 · -22.4%
By 2100
151,147 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 45% Black 38% Two or more races 8% Asian 5% Hispanic / Latino 4%
Common ancestry
Italian 4% Serbian 1% Romanian 1%
Foreign-born
7% · Canada, Dominican Republic, South Korea
Languages at home
93% English-only · Other Indo-European 4% Spanish 1%

Political lean MEDSL · Mahoning

2024 margin
Lean R (+9.4) · D 44.9% · R 54.4%
2008→2024 swing
-36.1pp toward R · 2008: 26.6pp · 2024: -9.4pp
All cycles
2024: R+9.4 2020: R+1.9 2016: D+3.0 2012: D+27.7 2008: D+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.72%
Current HPI
174.9495
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

-31.1% since first listed
26 events — show timeline
  • 2026-05-14 Price Changed $337,450 MLSNOW
  • 2026-04-03 Listed $350,000 MLSNOW
  • 2025-11-14 Price Changed $11,000 MLSNOW
  • 2023-03-30 Price Changed $11,000 MLSNOW
  • 2023-03-30 Price Changed $11,000 MLSNOW
  • 2023-03-30 Price Changed $11,000 MLSNOW
  • 2023-03-30 Price Changed $11,000 MLSNOW
  • 2020-08-25 Price Changed $11,000 MLSNOW
  • 2020-06-16 Price Changed $11,000 MLSNOW
  • 2014-02-12 Price Changed $489,900 MLSNOW
  • 2014-02-12 Price Changed $11,000 MLSNOW
  • 2014-02-12 Price Changed $11,000 MLSNOW
  • 2014-02-12 Price Changed $11,000 MLSNOW
  • 2002-08-20 Sold (Public Records) $10,000 Public Records
  • 2001-12-31 Listing Removed MLSNOW
  • 2001-12-21 Listing Removed MLSNOW
  • 2001-06-21 Listed $489,900 MLSNOW
  • 2001-02-08 Listed $19,500 MLSNOW
  • 2000-06-26 Price Changed $489,900 MLSNOW
  • 2000-06-26 Price Changed $489,900 MLSNOW
  • 2000-06-26 Price Changed $489,900 MLSNOW
  • 2000-06-26 Price Changed $489,900 MLSNOW
  • 2000-06-26 Price Changed $489,900 MLSNOW
  • 2000-06-26 Price Changed $489,900 MLSNOW
  • 2000-06-26 Price Changed $489,900 MLSNOW
  • 2000-06-26 Price Changed $489,900 MLSNOW

Property tax history

+10.6%/yr

Latest (2025): $4,283 · -9.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…