CashFlowRE
Sign in Sign up
1143 W 9th St Duplex
B- Composite 67.61
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 +9.2/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.5/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$145,000

1143 W 9th St · Lorain, OH 44052
4 bd · 2.0 ba · 1,784 sqft · MultiFamily public records · 22 Days on market
Built 1900 7,405 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

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

Listing remarks MLS

HUD Case #412-508859. HUD Properties Are Sold As Is, Without Any Guarantee Or Warranty By Seller. Buyer Is Advised To Perform Their Own Due Diligence. Buyer Is Responsible For All Utilities For Inspections/Appraisal. Buyer Is Also Responsible For Ordering POS and Escrow/ Correction Of All POS Violations (where required). Have you been looking for a way to enter the world of real estate investing? Look no more! This 2-family home is very affordably priced and waiting for a new owner. The spacious main level is almost move-in ready and would make a great owner’s suite while renting out the upper level. Won’t last at this price! Schedule your showing today! See Attached PLD & PCR For Details of repairs needed.

Key facts

  • 7,405 sq ft lot
  • Built 1900
  • Listed 22 days

Tags

DUPLEX INVESTMENT OPPORTUNITYTENANT OCCUPIED PROPERTYIMMEDIATE RENTAL INCOMEFUNCTIONAL LIVING SPACE

Property features AI

Finance

  • Other: Annual tax amount reported
  • Financial info: Owner pays: Other

Exterior

  • Parking: On-site parking
  • Utilities: Public water service; Public sewer service
  • Home design: 2-story home; Vinyl siding exterior; Asphalt roof
  • Construction: Built per public records; Vinyl siding construction
  • Exterior features: Public water; Public sewer; Lot of approximately 0.17 acres

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Gas heating
  • Interior features: Full 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 2 × 2-bed/1.0-bath units multifamily listed at $145k.

Deal economics

  • At list price, monthly cash flow is $693 ($8k/yr) — positive. Per door: $346/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Recommended offer: $143k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.0% 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: Rents rising fast (+4.1%/yr); 129 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,098 units permitted in Lorain County in 2024 (20 in 5+ unit buildings).
  • At $2,052/mo this rent would consume 55% of the median local household income ($45k/yr) (locally 1423% 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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.1% rent growth), your $41k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($143k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 32y 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 $90k; list at $145k implies a 61% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $142,825 (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 1900 — 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. 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?
  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 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
1.42%
Cap rate
12.03%
Cash-on-cash
20.48%
DSCR
1.91
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$85,632
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1031 W 9th St 0.19mi 4/2.0 1,708 (-4%) 8mo $87,000 $51 77
356 Oberlin Ave 0.37mi 4/2.0 1,887 (+6%) 6mo $52,000 $28 68
321 W 8th St 0.43mi 4/2.0 1,922 (+8%) 7mo $109,000 $57 61
1320 W 7th St 0.26mi 4/2.0 1,986 (+11%) 10mo $120,000 $60 61
1031 W 17th St 0.48mi 4/2.0 1,848 (+4%) 16mo $64,000 $35 58
1126 W Erie Ave 0.46mi 3/2.0 (-1) 1,684 (-6%) 15mo $80,000 $48 52
1226 W Erie Ave 0.41mi 4/3.0 1,938 (+9%) 18mo $65,000 $34 47

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 · 4.09% rent growth · sell at horizon

5-year hold
IRR
13.9%
Equity multiple
1.56×
Total profit
$22,899
Equity at exit
$21,620
10-year hold
IRR
23.5%
Equity multiple
3.12×
Total profit
$86,255
Equity at exit
$12,537

Cash invested: $40,600 (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 44052

Home prices YoY
-28.1%
Rents YoY
4.1%
Active inventory
129
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$2,052 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$107 /mo · $1,288/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$431
Net cashflow
$693

Break-even live

Break-even rent $1,175
Max offer price $145,000
Occupancy floor 61%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,052

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
$36,250
Closing costs
$4,350
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1037 Washington Ave Lorain, OH 4.0 2.0 1567 $1,600 $1.02 17d 1 0.30mi
1322 Brownell Ave Lorain, OH 4.0 1.0 1571 $1,570 $1.00 44d 1 0.34mi
1028 W 5th St Lorain, OH 3.0 2.0 1250 $1,650 $1.32 44d 1 0.34mi
760 W 9th St Lorain, OH 4.0 2.0 1987 $1,600 $0.81 44d 1 0.35mi
1413 W 12th St Lorain, OH 4.0 1.5 1725 $1,700 $0.99 44d 1 0.42mi
1220 W 19th St Lorain, OH 4.0 1.0 1492 $1,550 $1.04 23d 1 0.56mi
930 W 18th St Lorain, OH 4.0 1.0 1344 $1,450 $1.08 44d 1 0.56mi
1703 Oakdale Ave Lorain, OH 3.0 1.0 1237 $1,300 $1.05 3d 1 0.69mi
704 W 21st St Lorain, OH 4.0 1.0 1410 $1,450 $1.03 23d 1 0.86mi
1906 N Leavitt Rd Unit 1496120P Lorain, OH 3.0 2.0 1517 $5,246 $3.46 3d 1 1.10mi
128 W 22nd St Lorain, OH 3.0 1.0 1402 $1,470 $1.05 44d 1 1.12mi
336 W 29th St Lorain, OH 3.0 1.0 1440 $1,350 $0.94 44d 1 1.40mi

Listing history 33 events

  1. 2026-06-18
    days on market $145,000 Active 22 DOM
  2. 2026-06-17
    days on market $145,000 Active 21 DOM
  3. 2026-06-16
    days on market $145,000 Active 20 DOM
  4. 2026-06-15
    days on market $145,000 Active 19 DOM
  5. 2026-06-13
    days on market $145,000 Active 17 DOM
  6. 2026-06-13
    days on market $145,000 Active 16 DOM
  7. 2026-06-09
    days on market $145,000 Active 13 DOM
  8. 2026-06-08
    days on market $145,000 Active 12 DOM
  9. 2026-06-07
    days on market $145,000 Active 11 DOM
  10. 2026-06-03
    days on market $145,000 Active 7 DOM
  11. 2026-06-02
    days on market $145,000 Active 6 DOM
  12. 2026-06-01
    days on market $145,000 Active 5 DOM
  13. 2026-05-31
    days on market $145,000 Active 4 DOM
  14. 2026-05-27
    listed $145,000 Active
  15. 2025-06-21
    historical $850
  16. 2025-05-20
    listed $850
  17. 2025-05-03
    historical $850
  18. 2025-05-01
    listed $850
  19. 2024-12-17
    historical $850
  20. 2024-11-27
    listed $850
  21. 2024-11-17
    historical $850
  22. 2024-10-03
    listed $850
  23. 2023-10-08
    historical $750
  24. 2023-10-07
    listed $750
  25. 2021-12-20
    soldstatus $89,950
  26. 2018-08-06
    soldstatus $14,100 Sold 742-char remark
    Show marketing remark (742 chars)

    HUD Case #412-508859. HUD Properties Are Sold As Is, Without Any Guarantee Or Warranty By Seller. Buyer Is Advised To Perform Their Own Due Diligence. Buyer Is Responsible For All Utilities For Inspections/Appraisal. Buyer Is Also Responsible For Ordering POS and Escrow/ Correction Of All POS Violations (where required). Have you been looking for a way to enter the world of real estate investing? Look no more! This 2-family home is very affordably priced and waiting for a new owner. The spacious main level is almost move-in ready and would make a great owner’s suite while renting out the upper level. Won’t last at this price! Schedule your showing today! See Attached PLD & PCR For Details of repairs needed.

  27. 2018-06-23
    status Pending 742-char remark
    Show marketing remark (742 chars)

    HUD Case #412-508859. HUD Properties Are Sold As Is, Without Any Guarantee Or Warranty By Seller. Buyer Is Advised To Perform Their Own Due Diligence. Buyer Is Responsible For All Utilities For Inspections/Appraisal. Buyer Is Also Responsible For Ordering POS and Escrow/ Correction Of All POS Violations (where required). Have you been looking for a way to enter the world of real estate investing? Look no more! This 2-family home is very affordably priced and waiting for a new owner. The spacious main level is almost move-in ready and would make a great owner’s suite while renting out the upper level. Won’t last at this price! Schedule your showing today! See Attached PLD & PCR For Details of repairs needed.

  28. 2018-06-18
    historical Contingent 742-char remark
    Show marketing remark (742 chars)

    HUD Case #412-508859. HUD Properties Are Sold As Is, Without Any Guarantee Or Warranty By Seller. Buyer Is Advised To Perform Their Own Due Diligence. Buyer Is Responsible For All Utilities For Inspections/Appraisal. Buyer Is Also Responsible For Ordering POS and Escrow/ Correction Of All POS Violations (where required). Have you been looking for a way to enter the world of real estate investing? Look no more! This 2-family home is very affordably priced and waiting for a new owner. The spacious main level is almost move-in ready and would make a great owner’s suite while renting out the upper level. Won’t last at this price! Schedule your showing today! See Attached PLD & PCR For Details of repairs needed.

  29. 2018-06-01
    listed $14,000 Active 742-char remark
    Show marketing remark (742 chars)

    HUD Case #412-508859. HUD Properties Are Sold As Is, Without Any Guarantee Or Warranty By Seller. Buyer Is Advised To Perform Their Own Due Diligence. Buyer Is Responsible For All Utilities For Inspections/Appraisal. Buyer Is Also Responsible For Ordering POS and Escrow/ Correction Of All POS Violations (where required). Have you been looking for a way to enter the world of real estate investing? Look no more! This 2-family home is very affordably priced and waiting for a new owner. The spacious main level is almost move-in ready and would make a great owner’s suite while renting out the upper level. Won’t last at this price! Schedule your showing today! See Attached PLD & PCR For Details of repairs needed.

  30. 1995-06-26
    soldstatus $39,000 74-char remark
    Show marketing remark (74 chars)

    Good Investment - Up Stairs Vacant Basement For Downstairs Only Large Yard

  31. 1995-06-26
    soldstatus $39,000
    Show marketing remark (74 chars)

    Good Investment - Up Stairs Vacant Basement For Downstairs Only Large Yard

  32. 1995-06-13
    historical 74-char remark
    Show marketing remark (74 chars)

    Good Investment - Up Stairs Vacant Basement For Downstairs Only Large Yard

  33. 1994-12-13
    listed $43,000 74-char remark
    Show marketing remark (74 chars)

    Good Investment - Up Stairs Vacant Basement For Downstairs Only Large Yard

ⓘ 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
$1,288 · $107/mo
Projected year-2 tax
$1,775 · $148/mo
Expected delta
+$487/yr (+$41/mo · 37.8%)

ⓘ 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 ≥98°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 2 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
$24,624
− Mortgage interest
−$8,122
− Property taxes
−$1,288
− Insurance
−$725
− Repairs & maintenance
−$1,970
− Management
−$1,970
− Depreciation
−$4,218
Taxable income
$6,331
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,519
After-tax cash flow
$6,796/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)
28,282
Household income
$45,023
Rent vs Own
46.0% rent · 54.0% own
Severe rent burden
1423.0

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 0.66)
Race & ethnicity
White 49% Hispanic / Latino 24% Black 21% Two or more races 16%
Hispanic origin (detail)
Mexican 5% Puerto Rican 17%
Common ancestry
Romanian 6% Lithuanian 1% Iranian 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
84% English-only · Spanish 14%

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
▼ -73.23%
Current HPI
186.9657
Rent YoY
▲ 4.09%
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

+237.2% since first listed
20 events — show timeline
  • 2026-05-27 Listed $145,000 MLSNOW
  • 2025-06-21 Rental Removed $850 TENANTTURNER2
  • 2025-05-20 Listed for Rent $850 TENANTTURNER2
  • 2025-05-03 Rental Removed $850 TENANTTURNER2
  • 2025-05-01 Listed for Rent $850 TENANTTURNER2
  • 2024-12-17 Rental Removed $850 RENTALBEAST
  • 2024-11-27 Listed for Rent $850 RENTALBEAST
  • 2024-11-17 Rental Removed $850 RENTALBEAST
  • 2024-10-03 Listed for Rent $850 RENTALBEAST
  • 2023-10-08 Rental Removed $750 APPFOLIO
  • 2023-10-07 Listed for Rent $750 APPFOLIO
  • 2021-12-20 Sold (Public Records) $89,950 Public Records
  • 2018-08-06 Sold (MLS) $14,100 MLSNOW
  • 2018-06-23 Pending MLSNOW
  • 2018-06-18 Contingent MLSNOW
  • 2018-06-01 Listed $14,000 MLSNOW
  • 1995-06-26 Sold (Public Records) $39,000 Public Records
  • 1995-06-26 Sold (MLS) $39,000 MLSNOW
  • 1995-06-13 Listing Removed MLSNOW
  • 1994-12-13 Listed $43,000 MLSNOW

Property tax history

+3.2%/yr

Latest (2025): $1,288 · -4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…