CashFlowRE
Sign in Sign up
168 Steeple Chase Run
D Composite 42.45
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 +9.9/30.0
  • ARV discount +9.6/15.0
  • Schools +6.6/10.0
  • 1% rule +4.6/10.0
  • Livability +4.0/5.0
  • DSCR +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

168 Steeple Chase Run · Northfield, OH 44067
2 bd · 1.5 ba · 1,020 sqft · Condo public records · 67 Days on market
Built 1996 $172/sqft · at area comps Est $183k · at est. $249/mo HOA · 15% of rent

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

Listing remarks MLS

Welcome to this refreshed and remodeled 2 bedroom, 1.5 bath unit located in Steeplechase! Complete with a finished basement including a basement office, this home is perfect for all walks of life. The low $249/mo HOA is perfect for those needing a low maintenance property but without the super high maintenance fees! 1 year Home Warranty included for your peace of mind as well. Make this home, your new home!

Key facts

  • Home warranty
  • Finished basement
  • Basement office

Tags

FINISHED BASEMENTBASEMENT OFFICELOW MAINTENANCE PROPERTYHOME WARRANTY

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 2-bed/1.5-bath condo listed at $175k.

Deal economics

  • At list price, monthly cash flow is $-109 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $156k (11.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $168k (4.1% below list).
  • Recommended offer: $156k (11.0% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 79/100 on livability (#143 in OH, #2,208 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Nordonia Hills City (suburban): math 72% / reading 79% proficiency, ranked #71 of 656 in OH (top 11%) — strong family-tenant draw, lease renewals of 3-5y typical; only 17% free/reduced lunch — higher-income household profile.
  • Zoned schools: Rushwood Elementary School (math 82% / reading 77%, grade A, #173 of 1,584 statewide, top 12%, 343 students, 17% FRL); Lee Eaton Intermediate School (math 77% / reading 86%, grade A+, #36 of 654 statewide, top 6%, 525 students, 22% FRL); Nordonia High School (math 58% / reading 80%, grade B, #129 of 781 statewide, top 16%, 1,278 students, 18% FRL) — zoned schools at 19% FRL track the district average.
  • Market conditions: 72 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Summit County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $122k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $155,759 (11.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.96%
Cap rate
5.55%
Cash-on-cash
-2.67%
DSCR
0.88
GRM
8.7

CMA / ARV

ARV (median comp)
$183,428
List price
$175,000
Delta
-4.59%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-20.6%
Equity multiple
0.28×
Total profit
$-35,130
Equity at exit
$26,093
10-year hold
IRR
-13.6%
Equity multiple
0.21×
Total profit
$-38,857
Equity at exit
$15,131

Cash invested: $49,000 (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 44067

Active inventory
72
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,679 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$196 /mo · $2,348/yr
Insurance
$73
HOA
$249
Vacancy / Maint / Mgmt
$353
Net cashflow
$-109

Break-even live

Break-even rent $1,817
Max offer price $155,759
Occupancy floor

Sensitivity live

Price -10% $-10 -5% $-59 +0% $-109 +5% $-158 +10% $-208
Rent -10% $-242 -5% $-175 +0% $-109 +5% $-43 +10% $24
Rate -1.0pp $-21 -0.5pp $-64 base $-109 +0.5pp $-154 +1.0pp $-200

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
$43,750
Closing costs
$5,250
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 Eaton Ridge Dr Northfield, OH 1.0–2.0 1.0–2.0 956 $1,679 $1.76 0d 6 0.72mi

HOA detail condo

Monthly dues
$249 · $2,988/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 18 events

  1. 2026-06-01
    status $175,000 Pending 67 DOM
  2. 2026-05-31
    days on market $175,000 Active 67 DOM
  3. 2026-05-05
    price $175,000 410-char remark
    Show marketing remark (410 chars)

    Welcome to this refreshed and remodeled 2 bedroom, 1.5 bath unit located in Steeplechase! Complete with a finished basement including a basement office, this home is perfect for all walks of life. The low $249/mo HOA is perfect for those needing a low maintenance property but without the super high maintenance fees! 1 year Home Warranty included for your peace of mind as well. Make this home, your new home!

  4. 2026-03-25
    listed $185,000 Active 410-char remark
    Show marketing remark (410 chars)

    Welcome to this refreshed and remodeled 2 bedroom, 1.5 bath unit located in Steeplechase! Complete with a finished basement including a basement office, this home is perfect for all walks of life. The low $249/mo HOA is perfect for those needing a low maintenance property but without the super high maintenance fees! 1 year Home Warranty included for your peace of mind as well. Make this home, your new home!

  5. 2019-07-19
    soldstatus $122,000 Closed 772-char remark
    Show marketing remark (772 chars)

    Presenting a 2 Bedroom 2 Bath Condo in Northfield Vlg! Upon entering the home in the foyer, you will love the hardwood floors and freshly painted walls. There is a half bath located on the main level and a full bath upstairs that opens to the hallway and to the master bedroom. Both bedrooms have 2 full closets. This home has all natural wood flooring on the main floor, updated kitchen with all stainless steel appliances, a full, partially finished basement with a laundry room and tons of storage! This home has been beautifully updated and maintained. 2010 updates include full Kitchen remodel, new sliders to patio, new Furnace and Central Air and Hot Water Tank. Roof was done in 2012. All appliances stay with the home and comes with a 1 Year Free Home Warranty!

  6. 2019-07-19
    soldstatus $122,000
    Show marketing remark (772 chars)

    Presenting a 2 Bedroom 2 Bath Condo in Northfield Vlg! Upon entering the home in the foyer, you will love the hardwood floors and freshly painted walls. There is a half bath located on the main level and a full bath upstairs that opens to the hallway and to the master bedroom. Both bedrooms have 2 full closets. This home has all natural wood flooring on the main floor, updated kitchen with all stainless steel appliances, a full, partially finished basement with a laundry room and tons of storage! This home has been beautifully updated and maintained. 2010 updates include full Kitchen remodel, new sliders to patio, new Furnace and Central Air and Hot Water Tank. Roof was done in 2012. All appliances stay with the home and comes with a 1 Year Free Home Warranty!

  7. 2019-06-16
    status Pending 772-char remark
    Show marketing remark (772 chars)

    Presenting a 2 Bedroom 2 Bath Condo in Northfield Vlg! Upon entering the home in the foyer, you will love the hardwood floors and freshly painted walls. There is a half bath located on the main level and a full bath upstairs that opens to the hallway and to the master bedroom. Both bedrooms have 2 full closets. This home has all natural wood flooring on the main floor, updated kitchen with all stainless steel appliances, a full, partially finished basement with a laundry room and tons of storage! This home has been beautifully updated and maintained. 2010 updates include full Kitchen remodel, new sliders to patio, new Furnace and Central Air and Hot Water Tank. Roof was done in 2012. All appliances stay with the home and comes with a 1 Year Free Home Warranty!

  8. 2019-06-07
    historical Contingent 772-char remark
    Show marketing remark (772 chars)

    Presenting a 2 Bedroom 2 Bath Condo in Northfield Vlg! Upon entering the home in the foyer, you will love the hardwood floors and freshly painted walls. There is a half bath located on the main level and a full bath upstairs that opens to the hallway and to the master bedroom. Both bedrooms have 2 full closets. This home has all natural wood flooring on the main floor, updated kitchen with all stainless steel appliances, a full, partially finished basement with a laundry room and tons of storage! This home has been beautifully updated and maintained. 2010 updates include full Kitchen remodel, new sliders to patio, new Furnace and Central Air and Hot Water Tank. Roof was done in 2012. All appliances stay with the home and comes with a 1 Year Free Home Warranty!

  9. 2019-05-07
    price $125,000 772-char remark
    Show marketing remark (772 chars)

    Presenting a 2 Bedroom 2 Bath Condo in Northfield Vlg! Upon entering the home in the foyer, you will love the hardwood floors and freshly painted walls. There is a half bath located on the main level and a full bath upstairs that opens to the hallway and to the master bedroom. Both bedrooms have 2 full closets. This home has all natural wood flooring on the main floor, updated kitchen with all stainless steel appliances, a full, partially finished basement with a laundry room and tons of storage! This home has been beautifully updated and maintained. 2010 updates include full Kitchen remodel, new sliders to patio, new Furnace and Central Air and Hot Water Tank. Roof was done in 2012. All appliances stay with the home and comes with a 1 Year Free Home Warranty!

  10. 2019-04-11
    price $127,000 772-char remark
    Show marketing remark (772 chars)

    Presenting a 2 Bedroom 2 Bath Condo in Northfield Vlg! Upon entering the home in the foyer, you will love the hardwood floors and freshly painted walls. There is a half bath located on the main level and a full bath upstairs that opens to the hallway and to the master bedroom. Both bedrooms have 2 full closets. This home has all natural wood flooring on the main floor, updated kitchen with all stainless steel appliances, a full, partially finished basement with a laundry room and tons of storage! This home has been beautifully updated and maintained. 2010 updates include full Kitchen remodel, new sliders to patio, new Furnace and Central Air and Hot Water Tank. Roof was done in 2012. All appliances stay with the home and comes with a 1 Year Free Home Warranty!

  11. 2019-03-28
    listed $128,000 Active 772-char remark
    Show marketing remark (772 chars)

    Presenting a 2 Bedroom 2 Bath Condo in Northfield Vlg! Upon entering the home in the foyer, you will love the hardwood floors and freshly painted walls. There is a half bath located on the main level and a full bath upstairs that opens to the hallway and to the master bedroom. Both bedrooms have 2 full closets. This home has all natural wood flooring on the main floor, updated kitchen with all stainless steel appliances, a full, partially finished basement with a laundry room and tons of storage! This home has been beautifully updated and maintained. 2010 updates include full Kitchen remodel, new sliders to patio, new Furnace and Central Air and Hot Water Tank. Roof was done in 2012. All appliances stay with the home and comes with a 1 Year Free Home Warranty!

  12. 2014-02-06
    soldstatus $98,000
  13. 2014-02-05
    soldstatus $98,000
  14. 2013-09-16
    listed $110,000
  15. 2006-05-05
    soldstatus $122,500
  16. 2006-05-05
    soldstatus $97,500
  17. 2006-04-01
    listed $122,900
  18. 1996-11-25
    soldstatus $98,000

ⓘ 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
$2,348 · $196/mo
Projected year-2 tax
$2,539 · $212/mo
Expected delta
+$191/yr (+$16/mo · 8.1%)

ⓘ 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 2/10 Low 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$20,148
− Mortgage interest
−$9,803
− Property taxes
−$2,348
− Insurance
−$875
− Repairs & maintenance
−$1,612
− Management
−$1,612
− HOA
−$2,988
− Depreciation
−$5,091
Taxable loss
−$4,181
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,003
After-tax cash flow
$-304/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
Nordonia Hills City
NCES district ID
3905004
Math proficiency
72% ▼ -9.00%
Reading proficiency
79% ▼ -3.00%
Median HH income
$74,658
Composite
66.26/100
National rank
#428
State rank
#71 of 656 in OH

Livability — Northfield

Score
79/100
State rank
#143
US rank
#2208

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Northfield, OH
County
Summit · 539,389 people
Metro
Akron, OH
Population (ZIP)
19,917
Household income
$89,082
Rent vs Own
13.8% rent · 86.2% own
Severe rent burden
13.4

Population outlook (Summit County) Hauer SSP2

Today (2025)
546,583 people
By 2030
544,028 · -0.5%
By 2040
531,363 · -2.8%
By 2050
514,923 · -5.8%
By 2075
481,765 · -11.9%
By 2100
432,265 · -20.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Black 6% Two or more races 4% Asian 3% Hispanic / Latino 2%
Common ancestry
Romanian 14% Slovak 3% Lithuanian 1%
Foreign-born
6% · Canada, China
Languages at home
94% English-only · Other Indo-European 2% Chinese 1% Spanish 1%

Political lean MEDSL · Summit

2024 margin
Lean D (+7.0) · D 53.0% · R 46.0%
2008→2024 swing
-9.6pp toward R · 2008: 16.6pp · 2024: 7.0pp
All cycles
2024: D+7.0 2020: D+9.6 2016: D+8.2 2012: D+14.8 2008: D+16.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -112.75%
Current HPI
198.7729
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

+78.6% since first listed
16 events — show timeline
  • 2026-05-05 Price Changed $175,000 MLSNOW
  • 2026-03-25 Listed $185,000 MLSNOW
  • 2019-07-19 Sold (Public Records) $122,000 Public Records
  • 2019-07-19 Sold (MLS) $122,000 MLSNOW
  • 2019-06-16 Pending MLSNOW
  • 2019-06-07 Contingent MLSNOW
  • 2019-05-07 Price Changed $125,000 MLSNOW
  • 2019-04-11 Price Changed $127,000 MLSNOW
  • 2019-03-28 Listed $128,000 MLSNOW
  • 2014-02-06 Sold (Public Records) $98,000 Public Records
  • 2014-02-05 Sold (MLS) $98,000 MLSNOW
  • 2013-09-16 Listed $110,000 MLSNOW
  • 2006-05-05 Sold (Public Records) $97,500 Public Records
  • 2006-05-05 Sold (MLS) $122,500 MLSNOW
  • 2006-04-01 Listed $122,900 MLSNOW
  • 1996-11-25 Sold (Public Records) $98,000 Public Records

Property tax history

+3.4%/yr

Latest (2025): $2,348 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…