CashFlowRE
Sign in Sign up
242 W Highland Ave Triplex
B- Composite 67.79
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$220,000

242 W Highland Ave · Ravenna, OH 44266
6 bd · 4.0 ba · 2,571 sqft · MultiFamily public records · 22 Days on market
Built 1890 0.28 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Attention investors! Wonderful three unit building priced to sell. Great investment opportunity does need some TLC. Can be purchased as a package deal with mls # 1383053(1233 Overbrook a duplex in Kent), will look at offers on package deal.

Key facts

  • Solid rental history
  • 0.28 acre lot
  • Built 1890

Tags

INVESTMENT OPPORTUNITYFULLY OCCUPIED TRIPLEXWELL MAINTAINED UNITSLARGE OFF STREET PARKING LOTSOLID RENTAL HISTORY

Property features AI

Finance

  • Financial info: Gross income reported as $2,500; Owner pays sewer, trash collection, and water; Tenant pays cable TV, electricity, and gas

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: 2-story building; Above-grade finished living area approximately 2,571
  • Construction: Wood siding; Asphalt roof; Built per public records
  • Exterior features: Gravel and off-street parking areas; Parking lot

Interior

  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Forced air heating (gas)
  • Interior features: 12 total rooms; Basement with exterior entry (unfinished)

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 1×3bd/1.0ba + 2×1bd/1.0ba units multifamily listed at $220k.

Deal economics

  • At list price, monthly cash flow is $960 ($12k/yr) — positive. Per door: $320/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $220k).
  • Recommended offer: $217k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.5% vs local median 3.0% in Ravenna — 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 73/100 on livability (#323 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: amenities F, commute F, employment F.
  • Ravenna City (suburban): math 31% / reading 41% proficiency, ranked #559 of 656 in OH (top 85%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 159 active listings in the ZIP; 196 units permitted in Portage County in 2024 (10 in 5+ unit buildings).
  • At $2,996/mo this rent would consume 55% of the median local household income ($65k/yr) (locally 1468% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $62k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($217k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y 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 $84k; list at $220k implies a 162% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $216,700 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.36%
Cap rate
11.53%
Cash-on-cash
18.70%
DSCR
1.83
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
10.5%
Equity multiple
1.41×
Total profit
$25,470
Equity at exit
$32,803
10-year hold
IRR
19.5%
Equity multiple
2.64×
Total profit
$100,811
Equity at exit
$19,022

Cash invested: $61,600 (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 44266

Active inventory
159
Price-to-rent
16.9×

Monthly cashflow live

Estimated rent
$2,996 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$161 /mo · $1,937/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$629
Net cashflow
$960

Break-even live

Break-even rent $1,781
Max offer price $220,000
Occupancy floor 63%

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

UnitsBedsBathsEst. rent
1× unit 3 1 $1,088
Total (3 units) $2,996

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
$55,000
Closing costs
$6,600
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 24 events

  1. 2026-06-18
    days on market $220,000 Active 22 DOM
  2. 2026-06-17
    days on market $220,000 Active 21 DOM
  3. 2026-06-16
    days on market $220,000 Active 20 DOM
  4. 2026-06-15
    days on market $220,000 Active 19 DOM
  5. 2026-06-14
    days on market $220,000 Active 17 DOM
  6. 2026-06-10
    days on market $220,000 Active 14 DOM
  7. 2026-06-09
    days on market $220,000 Active 13 DOM
  8. 2026-06-08
    days on market $220,000 Active 12 DOM
  9. 2026-06-07
    days on market $220,000 Active 11 DOM
  10. 2026-06-05
    days on market $220,000 Active 8 DOM
  11. 2026-06-03
    days on market $220,000 Active 7 DOM
  12. 2026-06-02
    days on market $220,000 Active 6 DOM
  13. 2026-06-01
    days on market $220,000 Active 5 DOM
  14. 2026-05-31
    days on market $220,000 Active 4 DOM
  15. 2026-05-31
    days on market $220,000 Active 3 DOM
  16. 2026-05-26
    listed $220,000 Active
  17. 2026-04-01
    historical
  18. 2026-03-04
    status Active
  19. 2026-03-04
    price $240,000
  20. 2026-02-02
    status Pending
  21. 2025-10-09
    listed $250,000 Active
  22. 2006-04-27
    soldstatus $84,000 240-char remark
    Show marketing remark (240 chars)

    Attention investors! Wonderful three unit building priced to sell. Great investment opportunity does need some TLC. Can be purchased as a package deal with mls # 1383053(1233 Overbrook a duplex in Kent), will look at offers on package deal.

  23. 2006-04-27
    soldstatus $84,000
    Show marketing remark (240 chars)

    Attention investors! Wonderful three unit building priced to sell. Great investment opportunity does need some TLC. Can be purchased as a package deal with mls # 1383053(1233 Overbrook a duplex in Kent), will look at offers on package deal.

  24. 2005-12-07
    listed $90,000 240-char remark
    Show marketing remark (240 chars)

    Attention investors! Wonderful three unit building priced to sell. Great investment opportunity does need some TLC. Can be purchased as a package deal with mls # 1383053(1233 Overbrook a duplex in Kent), will look at offers on package deal.

ⓘ 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
$1,937 · $161/mo
Projected year-2 tax
$2,685 · $224/mo
Expected delta
+$747/yr (+$62/mo · 38.6%)

ⓘ 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 · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 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
$35,952
− Mortgage interest
−$12,323
− Property taxes
−$1,937
− Insurance
−$1,100
− Repairs & maintenance
−$2,876
− Management
−$2,876
− Depreciation
−$6,400
Taxable income
$8,439
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,025
After-tax cash flow
$9,495/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
Ravenna City
NCES district ID
3904468
Math proficiency
31% ▼ -22.00%
Reading proficiency
41% ▼ -13.00%
Median HH income
$40,018
Composite
30.19/100
National rank
#6314
State rank
#559 of 656 in OH

Livability — Ravenna

Score
73/100
State rank
#323
US rank
#5309

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ravenna, OH
County
Portage County · 70,400 people
City population
32,612
Metro
Akron, OH
Population (ZIP)
32,612
Household income
$64,918
Rent vs Own
31.3% rent · 68.7% own
Severe rent burden
1468.0

Population outlook (Portage County) Hauer SSP2

Today (2025)
166,109 people
By 2030
167,752 · +1.0%
By 2040
168,640 · +1.5%
By 2050
167,469 · +0.8%
By 2075
170,131 · +2.4%
By 2100
167,958 · +1.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Black 6% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Romanian 3% Italian 2% Slovak 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Portage

2024 margin
R (+15.5) · D 41.8% · R 57.3%
2008→2024 swing
-24.5pp toward R · 2008: 9.0pp · 2024: -15.5pp
All cycles
2024: R+15.5 2020: R+12.5 2016: R+10.2 2012: D+4.9 2008: D+9.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -146.76%
Current HPI
196.8027
Rent YoY
Metro
Akron, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+144.4% since first listed
9 events — show timeline
  • 2026-05-26 Listed $220,000 MLSNOW
  • 2026-04-01 Listing Removed MLSNOW
  • 2026-03-04 Relisted MLSNOW
  • 2026-03-04 Price Changed $240,000 MLSNOW
  • 2026-02-02 Pending MLSNOW
  • 2025-10-09 Listed $250,000 MLSNOW
  • 2006-04-27 Sold (Public Records) $84,000 Public Records
  • 2006-04-27 Sold (MLS) $84,000 MLSNOW
  • 2005-12-07 Listed $90,000 MLSNOW

Property tax history

+5.0%/yr

Latest (2025): $1,937 · +17.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…