CashFlowRE
Sign in Sign up
2917 Apple Ave
C+ Composite 61.28
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 +29.9/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • ARV discount +3.8/15.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$99,900

2917 Apple Ave · Lorain, OH 44055
3 bd · 1.0 ba · 1,109 sqft · SingleFamily public records · 59 Days on market
Built 1900 3,920 sqft lot $90/sqft · at area comps Est $92k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this recently updated home in Lorain offering a simple, functional layout and key improvements already taken care of. With 3 bedrooms and 1 full bath, this property provides a solid option for buyers looking for an affordable move-in-ready space. The home has been renovated with updated finishes throughout, giving it a clean and refreshed feel. Major mechanical peace of mind comes with a new water tank, helping reduce immediate maintenance concerns for the next owner. Inside, you’ll find a practical floor plan with comfortable living areas and bedrooms that can easily adapt to your needs, whether that’s everyday living, a home office, or guest space. This property is a great fit for first-time buyers, downsizers, or investors looking for a straightforward opportunity with updates already completed. Conveniently located near local amenities, this home offers a balance of value and functionality without overcomplication.

Key facts

  • 3,920 sq ft lot
  • Built 1900
  • Listed 59 days

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 $100k.

Deal economics

  • At list price, monthly cash flow is $369 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 5.9% in Lorain — 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 67/100 on livability (#595 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, amenities D, health & safety D.
  • Lorain City (suburban): math 13% / reading 26% proficiency, ranked #633 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 81 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,098 units permitted in Lorain County in 2024 (20 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($41k/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 $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,903 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.27%
Cap rate
10.72%
Cash-on-cash
15.82%
DSCR
1.70
GRM
6.6

CMA / ARV

ARV (median comp)
$92,280
List price
$99,900
Delta
8.26%
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
125 E 30th St 0.03mi 3/1.5 1,137 (+2%) 2mo $136,800 $120 91
2623 Elyria Ave 0.18mi 3/1.0 1,109 (0%) 6mo $55,000 $50 87
2349 Kelly Pl 0.43mi 3/1.0 1,164 (+5%) 1mo $110,210 $95 71
2731 Lexington Ave 0.35mi 3/1.0 1,056 (-5%) 6mo $60,000 $57 71
3519 Clifton Ave 0.51mi 2/1.0 (-1) 1,109 (0%) 10mo $55,000 $50 63
3026 Caroline Ave 0.14mi 3/1.5 1,264 (+14%) 8mo $173,000 $137 61
3209 Tressa Ave 0.66mi 2/2.0 (-1) 1,089 (-2%) 0mo $206,000 $189 57
3266 Livingston Ave 0.28mi 2/1.0 (-1) 971 (-12%) 6mo $97,000 $100 56
623 W 24th St 0.59mi 3/2.0 1,056 (-5%) 6mo $140,700 $133 55
504 W 21st St 0.67mi 3/1.0 1,174 (+6%) 6mo $115,000 $98 54
3522 Oakdale Ave Ave 0.63mi 3/1.0 1,231 (+11%) 9mo $150,000 $122 45
2027 Lexington Ave 0.64mi 4/2.0 (+1) 1,260 (+14%) 4mo $63,000 $50 35

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
6.7%
Equity multiple
1.26×
Total profit
$7,278
Equity at exit
$14,895
10-year hold
IRR
16.0%
Equity multiple
2.31×
Total profit
$36,511
Equity at exit
$8,638

Cash invested: $27,972 (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 44055

Home prices YoY
-30.5%
Active inventory
81
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,269 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$69 /mo · $822/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$369

Break-even live

Break-even rent $803
Max offer price $99,900
Occupancy floor 66%

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
$24,975
Closing costs
$2,997
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2715 Apple Ave Lorain, OH 3.0 1.0 1240 $1,311 $1.06 44d 1 0.12mi
3132 Elyria Ave Lorain, OH 3.0 1.5 1109 $1,250 $1.13 44d 1 0.15mi
117 W 30th St Lorain, OH 2.0 1.0 1344 $925 $0.69 44d 1 0.15mi
2550 Elyria Ave Unit 2 Lorain, OH 3.0 1.0 765 $1,200 $1.57 8d 1 0.20mi
336 W 29th St Lorain, OH 3.0 1.0 1440 $1,350 $0.94 44d 1 0.33mi
2349 Elyria Ave Unit 2 Lorain, OH 2.0 1.0 800 $925 $1.16 44d 1 0.33mi
612 E 33rd St Lorain, OH 3.0 1.0 960 $995 $1.04 44d 1 0.34mi
128 W 22nd St Lorain, OH 3.0 1.0 1402 $1,470 $1.05 44d 1 0.51mi
509 W 24th St Lorain, OH 2.0 1.0 1036 $1,400 $1.35 44d 1 0.51mi
3502 Lowell Ave Lorain, OH 3.0 1.0 788 $1,095 $1.39 2d 1 0.63mi
704 W 21st St Lorain, OH 4.0 1.0 1410 $1,450 $1.03 24d 1 0.75mi
938 S Central Dr Lorain, OH 2.0 1.0 850 $950 $1.12 44d 1 0.78mi
942 S Central Dr Lorain, OH 2.0 1.0 850 $1,000 $1.18 24d 1 0.78mi
944 S Central Dr Lorain, OH 3.0 1.0 950 $1,250 $1.32 24d 1 0.78mi
1724 Lexington Ave Lorain, OH 3.0 1.0 1150 $1,215 $1.06 24d 1 0.87mi
2307 Washington Ave Lorain, OH 1.0–3.0 1.0 880 $1,499 $1.70 2d 1 0.87mi
939 W 22nd St Lorain, OH 3.0 1.0 950 $1,295 $1.36 44d 1 0.91mi
1703 Oakdale Ave Lorain, OH 3.0 1.0 1237 $1,300 $1.05 3d 1 0.93mi
1637 E 29th St Lorain, OH 2.0 1.0 1200 $979 $0.82 15d 1 0.96mi
1639 E 31st St Unit 1637 Lorain, OH 3.0 1.0 1500 $1,200 $0.80 44d 1 0.99mi
1421 Long Ave Lorain, OH 2.0 1.0 719 $1,140 $1.59 44d 1 1.00mi
521 W 14th St Lorain, OH 3.0 1.0 968 $950 $0.98 44d 1 1.01mi
930 W 18th St Lorain, OH 4.0 1.0 1344 $1,450 $1.08 44d 1 1.06mi
420 W 12th St Lorain, OH 3.0 1.0 1204 $1,650 $1.37 4d 1 1.18mi
1730 E 30th St Unit 1730 Lorain, OH 3.0 1.0 1120 $1,250 $1.12 44d 1 1.21mi
1053 Washington Ave Unit 4 Lorain, OH 3.0 1.0 1000 $899 $0.90 44d 1 1.31mi
1220 W 19th St Lorain, OH 4.0 1.0 1492 $1,550 $1.04 24d 1 1.36mi
1055 W 12th St Lorain, OH 4.0 1.0 1206 $1,750 $1.45 24d 1 1.36mi
1777 E 37th St Unit 1777 Lorain, OH 2.0 1.0 800 $1,150 $1.44 2d 1 1.40mi
1813 E 30th St Lorain, OH 4.0 1.0 1344 $1,450 $1.08 44d 1 1.41mi
1312 W 37th St Lorain, OH 2.0 1.0 810 $1,200 $1.48 44d 1 1.41mi
1818 E 29th St Unit 1816 Lorain, OH 3.0 1.0 1098 $1,195 $1.09 44d 1 1.42mi
4850 Oneil Blvd Lorain, OH 2.0–3.0 1.0–1.5 981 $915 $0.93 2d 1 1.46mi
1031 W 9th St Lorain, OH 2.0 1.0 854 $895 $1.05 24d 1 1.48mi

Listing history 23 events

  1. 2026-06-18
    days on market $99,900 Active 59 DOM
  2. 2026-06-17
    days on market $99,900 Active 58 DOM
  3. 2026-06-16
    days on market $99,900 Active 57 DOM
  4. 2026-06-15
    days on market $99,900 Active 56 DOM
  5. 2026-06-13
    days on market $99,900 Active 54 DOM
  6. 2026-06-13
    days on market $99,900 Active 53 DOM
  7. 2026-06-09
    days on market $99,900 Active 50 DOM
  8. 2026-06-08
    days on market $99,900 Active 49 DOM
  9. 2026-06-07
    days on market $99,900 Active 48 DOM
  10. 2026-06-03
    days on market $99,900 Active 44 DOM
  11. 2026-06-02
    days on market $99,900 Active 43 DOM
  12. 2026-06-01
    days on market $99,900 Active 42 DOM
  13. 2026-05-31
    days on market $99,900 Active 41 DOM
  14. 2026-05-06
    price $99,900 955-char remark
    Show marketing remark (955 chars)

    Welcome to this recently updated home in Lorain offering a simple, functional layout and key improvements already taken care of. With 3 bedrooms and 1 full bath, this property provides a solid option for buyers looking for an affordable move-in-ready space. The home has been renovated with updated finishes throughout, giving it a clean and refreshed feel. Major mechanical peace of mind comes with a new water tank, helping reduce immediate maintenance concerns for the next owner. Inside, you’ll find a practical floor plan with comfortable living areas and bedrooms that can easily adapt to your needs, whether that’s everyday living, a home office, or guest space. This property is a great fit for first-time buyers, downsizers, or investors looking for a straightforward opportunity with updates already completed. Conveniently located near local amenities, this home offers a balance of value and functionality without overcomplication.

  15. 2026-04-20
    listed $109,900 Active 955-char remark
    Show marketing remark (955 chars)

    Welcome to this recently updated home in Lorain offering a simple, functional layout and key improvements already taken care of. With 3 bedrooms and 1 full bath, this property provides a solid option for buyers looking for an affordable move-in-ready space. The home has been renovated with updated finishes throughout, giving it a clean and refreshed feel. Major mechanical peace of mind comes with a new water tank, helping reduce immediate maintenance concerns for the next owner. Inside, you’ll find a practical floor plan with comfortable living areas and bedrooms that can easily adapt to your needs, whether that’s everyday living, a home office, or guest space. This property is a great fit for first-time buyers, downsizers, or investors looking for a straightforward opportunity with updates already completed. Conveniently located near local amenities, this home offers a balance of value and functionality without overcomplication.

  16. 2025-11-16
    historical $950
  17. 2025-10-27
    price $950
  18. 2025-10-12
    price $1,050
  19. 2025-09-25
    price $1,199
  20. 2025-09-22
    listed $1,299
  21. 2024-08-13
    soldstatus $282,000
  22. 2024-04-22
    soldstatus $5,000,000
  23. 2017-03-31
    soldstatus $1,990,000

ⓘ 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
$822 · $69/mo
Projected year-2 tax
$1,190 · $99/mo
Expected delta
+$368/yr (+$31/mo · 44.8%)

ⓘ 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 · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$15,231
− Mortgage interest
−$5,596
− Property taxes
−$822
− Insurance
−$500
− Repairs & maintenance
−$1,218
− Management
−$1,218
− Depreciation
−$2,906
Taxable income
$2,970
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$713
After-tax cash flow
$3,711/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
Lorain City
NCES district ID
3904426
Math proficiency
13% ▼ -24.00%
Reading proficiency
26% ▼ -10.00%
Median HH income
$32,823
Composite
15.81/100
National rank
#9266
State rank
#633 of 656 in OH

Livability — Lorain

Score
67/100
State rank
#595
US rank
#10183

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lorain, OH
County
Lorain County · 219,437 people
City population
69,409
Metro
Cleveland-Elyria, OH
Population (ZIP)
20,043
Household income
$40,636
Rent vs Own
47.3% rent · 52.7% own
Severe rent burden
1140.0

Population outlook (Lorain County) Hauer SSP2

Today (2025)
314,924 people
By 2030
317,546 · +0.8%
By 2040
317,962 · +1.0%
By 2050
312,872 · -0.7%
By 2075
301,806 · -4.2%
By 2100
278,271 · -11.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 41% Hispanic / Latino 37% Two or more races 24% Black 14%
Hispanic origin (detail)
Mexican 7% Puerto Rican 27%
Common ancestry
Romanian 5% Slovak 1%
Foreign-born
4% · Canada, Guatemala
Languages at home
75% English-only · Spanish 23%

Political lean MEDSL · Lorain

2024 margin
Lean R (+5.7) · D 46.7% · R 52.4%
2008→2024 swing
-23.6pp toward R · 2008: 17.9pp · 2024: -5.7pp
All cycles
2024: R+5.7 2020: R+2.5 2016: R+0.3 2012: D+14.4 2008: D+17.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -79.26%
Current HPI
180.9309
Rent YoY
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

-95.0% since first listed
10 events — show timeline
  • 2026-05-06 Price Changed $99,900 MLSNOW
  • 2026-04-20 Listed $109,900 MLSNOW
  • 2025-11-16 Rental Removed $950 SHOWMOJO
  • 2025-10-27 Price Changed $950 SHOWMOJO
  • 2025-10-12 Price Changed $1,050 SHOWMOJO
  • 2025-09-25 Price Changed $1,199 SHOWMOJO
  • 2025-09-22 Listed for Rent $1,299 SHOWMOJO
  • 2024-08-13 Sold (Public Records) $282,000 Public Records
  • 2024-04-22 Sold (Public Records) $5,000,000 Public Records
  • 2017-03-31 Sold (Public Records) $1,990,000 Public Records

Property tax history

+6.2%/yr

Latest (2025): $822 · -4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…