CashFlowRE
Sign in Sign up
18889 Riverview Dr
D Composite 41.11
Why this score? — see what drove the D 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 +16.2/30.0
  • Schools +7.5/10.0
  • DSCR +5.0/10.0
  • 1% rule +4.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$299,900

18889 Riverview Dr · Bainbridge, OH 44023
3 bd · 1.5 ba · 1,144 sqft · SingleFamily public records · 34 Days on market
Built 1962 1.50 ac lot $262/sqft · 18% above area Est $255k · 18% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fantastic, Cozy Ranch, 3 Bedrooms, 1-1/2 Baths with a Full Basement on 1.5 Picturesque Acres! Combined Living and Dining Rooms Look Out Through the Front Bay Window, Dine-In Kitchen with Gorgeous Views of Treed Back Yard and Brick and Flagstone Private Patio! Hardwood Flooring in LR/DR and Bedrooms and Tiled Baths! Abundant Basement Storage with Separate Entertaining Family Room Featuring a Stone, Gas Fireplace Very Inviting! Attached Two-Car Garage with Decorative Carriage Doors, Brick Pavers Accent the Garage Entry and Wonderful Custom Brick and Flagstone Patio in Back to Enjoy the Surrounding Nature. Evergreens Line the Driveway and Enjoy the Fenced Gardening Area. Perfect Condo Alternative, Great Starter or Looking to Scale Down . .. Lovingly Maintained !

Key facts

  • Updated kitchen
  • Abundant cabinetry
  • Cozy dine-in area

Tags

1.5 PICTURESQUE ACRESUPDATED KITCHENSUN-FILLED LIVING ROOMLARGE FRONT BAY WINDOWABUNDANT CABINETRYCOZY DINE-IN AREA

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Private well water; Septic tank
  • Home design: Single-story home; Vinyl siding; Asphalt/fiberglass roof; Below-grade finished area
  • Construction: Vinyl siding construction; Asphalt/fiberglass roof
  • Exterior features: Front porch; Patio; Approximately 1.5 acre lot

Interior

  • Kitchen: Range; Microwave; Dishwasher; Refrigerator; Water softener
  • Bedrooms: Three main-level bedrooms
  • Flooring: Wood flooring in main living areas and bedrooms; Ceramic tile in bathroom
  • Bathrooms: One full bathroom; One half bathroom; Two main-level bathrooms
  • Heating & cooling: Propane heating with baseboard and fireplace options; Ceiling fans; Window air conditioning units
  • Interior features: Ceiling fans; Recessed lighting; Full, partially finished basement; Wood-burning fireplace in the basement (1)
  • Laundry & utility: Washer; Dryer; Laundry in 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 $300k.

Deal economics

  • At list price, monthly cash flow is $159 ($2k/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 $271k (9.7% below list).
  • Recommended offer: $271k (9.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 2.1% in Bainbridge — 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 68/100 on livability (#546 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living F.
  • Kenston Local (suburban): math 82% / reading 84% proficiency, ranked #24 of 656 in OH (top 4%) — strong family-tenant draw, lease renewals of 3-5y typical; only 9% free/reduced lunch — higher-income household profile.
  • Market conditions: 94 active listings in the ZIP; high-income renter base; 220 units permitted in Geauga County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Geauga County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($291k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y ago; this cycle's ask has dropped $30k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $175k; list at $300k implies a 71% gain — meaningful room to come down on a strong offer.
Recommended offer $270,680 (9.7% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — 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. Schools are B-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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.90%
Cap rate
6.93%
Cash-on-cash
2.27%
DSCR
1.10
GRM
9.2

CMA / ARV

ARV (median comp)
$255,111
List price
$299,900
Delta
17.56%
Verdict
OVERPRICED
Comps
8 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18832 Maplewood Ln 0.64mi 3/1.0 1,144 (0%) 3mo $280,000 $245 66
19120 Haskins Rd 0.47mi 2/1.5 (-1) 1,040 (-9%) 4mo $245,000 $236 55

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
-12.7%
Equity multiple
0.54×
Total profit
$-38,483
Equity at exit
$44,716
10-year hold
IRR
-3.7%
Equity multiple
0.76×
Total profit
$-20,533
Equity at exit
$25,930

Cash invested: $83,972 (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 44023

Active inventory
94
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,707 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$282 /mo · $3,380/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$568
Net cashflow
$159

Break-even live

Break-even rent $2,505
Max offer price $299,900
Occupancy floor 89%

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
$74,975
Closing costs
$8,997
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.

Listing history 25 events

  1. 2026-06-18
    days on market $299,900 Active 34 DOM
  2. 2026-06-17
    days on market $299,900 Active 33 DOM
  3. 2026-06-16
    days on market $299,900 Active 32 DOM
  4. 2026-06-15
    days on market $299,900 Active 31 DOM
  5. 2026-06-13
    days on market $299,900 Active 29 DOM
  6. 2026-06-13
    days on market $299,900 Active 28 DOM
  7. 2026-06-10
    price $299,900 Active 25 DOM
  8. 2026-06-09
    days on market $319,900 Active 25 DOM
  9. 2026-06-08
    days on market $319,900 Active 24 DOM
  10. 2026-06-07
    days on market $319,900 Active 23 DOM
  11. 2026-06-05
    pricedays on market $319,900 Active 20 DOM
  12. 2026-06-03
    days on market $322,900 Active 19 DOM
  13. 2026-06-02
    days on market $322,900 Active 18 DOM
  14. 2026-06-01
    days on market $322,900 Active 17 DOM
  15. 2026-05-31
    days on market $322,900 Active 16 DOM
  16. 2026-05-15
    listed $329,900 Active 1859-char remark
  17. 2019-08-02
    soldstatus $175,000 Closed 769-char remark
    Show marketing remark (769 chars)

    Fantastic, Cozy Ranch, 3 Bedrooms, 1-1/2 Baths with a Full Basement on 1.5 Picturesque Acres! Combined Living and Dining Rooms Look Out Through the Front Bay Window, Dine-In Kitchen with Gorgeous Views of Treed Back Yard and Brick and Flagstone Private Patio! Hardwood Flooring in LR/DR and Bedrooms and Tiled Baths! Abundant Basement Storage with Separate Entertaining Family Room Featuring a Stone, Gas Fireplace Very Inviting! Attached Two-Car Garage with Decorative Carriage Doors, Brick Pavers Accent the Garage Entry and Wonderful Custom Brick and Flagstone Patio in Back to Enjoy the Surrounding Nature. Evergreens Line the Driveway and Enjoy the Fenced Gardening Area. Perfect Condo Alternative, Great Starter or Looking to Scale Down . .. Lovingly Maintained !

  18. 2019-08-02
    soldstatus $175,000
    Show marketing remark (769 chars)

    Fantastic, Cozy Ranch, 3 Bedrooms, 1-1/2 Baths with a Full Basement on 1.5 Picturesque Acres! Combined Living and Dining Rooms Look Out Through the Front Bay Window, Dine-In Kitchen with Gorgeous Views of Treed Back Yard and Brick and Flagstone Private Patio! Hardwood Flooring in LR/DR and Bedrooms and Tiled Baths! Abundant Basement Storage with Separate Entertaining Family Room Featuring a Stone, Gas Fireplace Very Inviting! Attached Two-Car Garage with Decorative Carriage Doors, Brick Pavers Accent the Garage Entry and Wonderful Custom Brick and Flagstone Patio in Back to Enjoy the Surrounding Nature. Evergreens Line the Driveway and Enjoy the Fenced Gardening Area. Perfect Condo Alternative, Great Starter or Looking to Scale Down . .. Lovingly Maintained !

  19. 2019-06-07
    historical Contingent 769-char remark
    Show marketing remark (769 chars)

    Fantastic, Cozy Ranch, 3 Bedrooms, 1-1/2 Baths with a Full Basement on 1.5 Picturesque Acres! Combined Living and Dining Rooms Look Out Through the Front Bay Window, Dine-In Kitchen with Gorgeous Views of Treed Back Yard and Brick and Flagstone Private Patio! Hardwood Flooring in LR/DR and Bedrooms and Tiled Baths! Abundant Basement Storage with Separate Entertaining Family Room Featuring a Stone, Gas Fireplace Very Inviting! Attached Two-Car Garage with Decorative Carriage Doors, Brick Pavers Accent the Garage Entry and Wonderful Custom Brick and Flagstone Patio in Back to Enjoy the Surrounding Nature. Evergreens Line the Driveway and Enjoy the Fenced Gardening Area. Perfect Condo Alternative, Great Starter or Looking to Scale Down . .. Lovingly Maintained !

  20. 2019-05-24
    price $180,000 769-char remark
    Show marketing remark (769 chars)

    Fantastic, Cozy Ranch, 3 Bedrooms, 1-1/2 Baths with a Full Basement on 1.5 Picturesque Acres! Combined Living and Dining Rooms Look Out Through the Front Bay Window, Dine-In Kitchen with Gorgeous Views of Treed Back Yard and Brick and Flagstone Private Patio! Hardwood Flooring in LR/DR and Bedrooms and Tiled Baths! Abundant Basement Storage with Separate Entertaining Family Room Featuring a Stone, Gas Fireplace Very Inviting! Attached Two-Car Garage with Decorative Carriage Doors, Brick Pavers Accent the Garage Entry and Wonderful Custom Brick and Flagstone Patio in Back to Enjoy the Surrounding Nature. Evergreens Line the Driveway and Enjoy the Fenced Gardening Area. Perfect Condo Alternative, Great Starter or Looking to Scale Down . .. Lovingly Maintained !

  21. 2019-03-28
    price $185,000 769-char remark
    Show marketing remark (769 chars)

    Fantastic, Cozy Ranch, 3 Bedrooms, 1-1/2 Baths with a Full Basement on 1.5 Picturesque Acres! Combined Living and Dining Rooms Look Out Through the Front Bay Window, Dine-In Kitchen with Gorgeous Views of Treed Back Yard and Brick and Flagstone Private Patio! Hardwood Flooring in LR/DR and Bedrooms and Tiled Baths! Abundant Basement Storage with Separate Entertaining Family Room Featuring a Stone, Gas Fireplace Very Inviting! Attached Two-Car Garage with Decorative Carriage Doors, Brick Pavers Accent the Garage Entry and Wonderful Custom Brick and Flagstone Patio in Back to Enjoy the Surrounding Nature. Evergreens Line the Driveway and Enjoy the Fenced Gardening Area. Perfect Condo Alternative, Great Starter or Looking to Scale Down . .. Lovingly Maintained !

  22. 2019-03-01
    listed $195,000 Active 769-char remark
    Show marketing remark (769 chars)

    Fantastic, Cozy Ranch, 3 Bedrooms, 1-1/2 Baths with a Full Basement on 1.5 Picturesque Acres! Combined Living and Dining Rooms Look Out Through the Front Bay Window, Dine-In Kitchen with Gorgeous Views of Treed Back Yard and Brick and Flagstone Private Patio! Hardwood Flooring in LR/DR and Bedrooms and Tiled Baths! Abundant Basement Storage with Separate Entertaining Family Room Featuring a Stone, Gas Fireplace Very Inviting! Attached Two-Car Garage with Decorative Carriage Doors, Brick Pavers Accent the Garage Entry and Wonderful Custom Brick and Flagstone Patio in Back to Enjoy the Surrounding Nature. Evergreens Line the Driveway and Enjoy the Fenced Gardening Area. Perfect Condo Alternative, Great Starter or Looking to Scale Down . .. Lovingly Maintained !

  23. 2013-03-18
    soldstatus $134,000
    Show marketing remark (877 chars)

    Fantastic, Cozy Ranch, 3 Bedrooms, 1-1/2 Baths with a Full Basement on 1.5 Picturesque Acres! Combined Living and Dining Rooms Look Out Through the Front Bay Window, Dine-In Kitchen with Gorgeous Views of Treed Back Yard and Brick and Flagstone Private Patio! Hardwood Flooring in LR/DR and Bedrooms and Tiled Baths! Abundant Basement Storage with Separate Entertaining Family Room Featuring a Stone, Gas Fireplace Very Inviting! Attached Two-Car Garage with Decorative Carriage Doors, Brick Pavers Accent the Garage Entry and Wonderful Custom Brick and Flagstone Patio in Back to Enjoy the Surrounding Nature. Evergreens Line the Driveway and Enjoy the Fenced Gardening Area. Perfect Condo Alternative, Great Starter or Looking to Scale Down . .. Lovingly Maintained with Many Special Features Throughout! Newer Windows, Front Door, Roof, & Septic Just to Name a Few!

  24. 2013-03-18
    soldstatus $134,000
    Show marketing remark (877 chars)

    Fantastic, Cozy Ranch, 3 Bedrooms, 1-1/2 Baths with a Full Basement on 1.5 Picturesque Acres! Combined Living and Dining Rooms Look Out Through the Front Bay Window, Dine-In Kitchen with Gorgeous Views of Treed Back Yard and Brick and Flagstone Private Patio! Hardwood Flooring in LR/DR and Bedrooms and Tiled Baths! Abundant Basement Storage with Separate Entertaining Family Room Featuring a Stone, Gas Fireplace Very Inviting! Attached Two-Car Garage with Decorative Carriage Doors, Brick Pavers Accent the Garage Entry and Wonderful Custom Brick and Flagstone Patio in Back to Enjoy the Surrounding Nature. Evergreens Line the Driveway and Enjoy the Fenced Gardening Area. Perfect Condo Alternative, Great Starter or Looking to Scale Down . .. Lovingly Maintained with Many Special Features Throughout! Newer Windows, Front Door, Roof, & Septic Just to Name a Few!

  25. 2013-01-12
    listed $159,900
    Show marketing remark (877 chars)

    Fantastic, Cozy Ranch, 3 Bedrooms, 1-1/2 Baths with a Full Basement on 1.5 Picturesque Acres! Combined Living and Dining Rooms Look Out Through the Front Bay Window, Dine-In Kitchen with Gorgeous Views of Treed Back Yard and Brick and Flagstone Private Patio! Hardwood Flooring in LR/DR and Bedrooms and Tiled Baths! Abundant Basement Storage with Separate Entertaining Family Room Featuring a Stone, Gas Fireplace Very Inviting! Attached Two-Car Garage with Decorative Carriage Doors, Brick Pavers Accent the Garage Entry and Wonderful Custom Brick and Flagstone Patio in Back to Enjoy the Surrounding Nature. Evergreens Line the Driveway and Enjoy the Fenced Gardening Area. Perfect Condo Alternative, Great Starter or Looking to Scale Down . .. Lovingly Maintained with Many Special Features Throughout! Newer Windows, Front Door, Roof, & Septic Just to Name a Few!

ⓘ 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
$3,380 · $282/mo
Projected year-2 tax
$4,029 · $336/mo
Expected delta
+$649/yr (+$54/mo · 19.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 2/10 Low 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 · 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
$32,482
− Mortgage interest
−$16,799
− Property taxes
−$3,380
− Insurance
−$1,500
− Repairs & maintenance
−$2,599
− Management
−$2,599
− Depreciation
−$8,724
Taxable loss
−$3,118
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$748
After-tax cash flow
$2,657/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
Kenston Local
NCES district ID
3904719
Math proficiency
82% ▼ -7.00%
Reading proficiency
84% ▼ -6.00%
Median HH income
$98,273
Composite
74.76/100
National rank
#150
State rank
#24 of 656 in OH

Livability — Bainbridge

Score
68/100
State rank
#546
US rank
#9170

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bainbridge, OH
County
Geauga · 90,510 people
Metro
Cleveland, OH
Population (ZIP)
18,905
Household income
$130,452
Rent vs Own
12.9% rent · 87.1% own
Severe rent burden
2.0

Population outlook (Geauga County) Hauer SSP2

Today (2025)
94,919 people
By 2030
94,804 · -0.1%
By 2040
92,641 · -2.4%
By 2050
88,198 · -7.1%
By 2075
79,080 · -16.7%
By 2100
60,856 · -35.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Black 2% Hispanic / Latino 2% Asian 1%
Common ancestry
Romanian 9% Slovak 3% Scotch-Irish 2%
Foreign-born
3% · Canada, Vietnam, Jamaica
Languages at home
97% English-only · Spanish 1% Russian/Polish/Slavic 1% Tagalog/Filipino 1%

Political lean MEDSL · Geauga

2024 margin
Strong R (+24.1) · D 37.5% · R 61.7%
2008→2024 swing
-8.8pp toward R · 2008: -15.4pp · 2024: -24.1pp
All cycles
2024: R+24.1 2020: R+23.1 2016: R+25.5 2012: R+21.6 2008: R+15.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -187.84%
Current HPI
196.7428
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

+87.6% since first listed
13 events — show timeline
  • 2026-06-09 Price Changed $299,900 MLSNOW
  • 2026-06-03 Price Changed $319,900 MLSNOW
  • 2026-05-25 Price Changed $322,900 MLSNOW
  • 2026-05-15 Listed $329,900 MLSNOW
  • 2019-08-02 Sold (Public Records) $175,000 Public Records
  • 2019-08-02 Sold (MLS) $175,000 MLSNOW
  • 2019-06-07 Contingent MLSNOW
  • 2019-05-24 Price Changed $180,000 MLSNOW
  • 2019-03-28 Price Changed $185,000 MLSNOW
  • 2019-03-01 Listed $195,000 MLSNOW
  • 2013-03-18 Sold (Public Records) $134,000 Public Records
  • 2013-03-18 Sold (MLS) $134,000 MLSNOW
  • 2013-01-12 Listed $159,900 MLSNOW

Property tax history

+0.7%/yr

Latest (2025): $3,380 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…