CashFlowRE
Sign in Sign up
19703 Fairway Ave
C+ Composite 61.15
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 +23.3/30.0
  • ARV discount +10.6/15.0
  • DSCR +7.5/10.0
  • 1% rule +7.1/10.0
  • Rent growth +5.0/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$139,900

19703 Fairway Ave · Maple Heights, OH 44137
3 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 17 Days on market
Built 1952 5,401 sqft lot $128/sqft · 7% below area Est $150k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming colonial home, thoughtfully designed to offer comfort, functionality, and everyday living at its finest! From the moment you step inside, you’re welcomed by natural light and tasteful finishes that create an inviting atmosphere throughout. The spacious living room provides the perfect setting for relaxing evenings or gathering with family and friends, filled with natural light and a layout that feels both open and cozy. The kitchen is fully functional, offering ample cabinetry and workspace to meet your daily needs, while the adjoining dining area creates a seamless flow for meals, entertaining, and shared moments. Upstairs, you’ll find three generously sized bedrooms along with a full bathroom, providing a practical and comfortable layout for families or guests. The partially finished basement adds versatility to the home, ideal for additional living space, a recreation area, home office, or simply extra storage—offering great value-add potential to suit your needs. Situated in Maple Heights, just minutes from Stafford Park, this property enjoys a convenient location near major roads and public transportation, making commuting simple. Surrounded by parks, schools, shopping, dining, and everyday amenities, the area supports both lifestyle and convenience—making this home an excellent opportunity for homeowners looking for comfort, space, and accessibility! No wholesalers. No Seller financing. No low ball offers.

Key facts

  • Ample cabinetry
  • Natural light
  • Colonial home

Tags

COLONIAL HOMENATURAL LIGHTSPACIOUS LIVING ROOMFULLY FUNCTIONAL KITCHENAMPLE CABINETRYADJOINING DINING AREA

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 $140k.

Deal economics

  • At list price, monthly cash flow is $257 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $138k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#470 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A, health & safety A-; Watch: schools D+, crime D, employment D.
  • Maple Heights City (suburban): math 14% / reading 25% proficiency, ranked #630 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+14.8%/yr); 84 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 1,441 units permitted in Cuyahoga County in 2024 (700 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($54k/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 $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Cuyahoga County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $39k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 28y 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 $120k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $137,801 (1.5% below list)

Questions for the listing agent

  1. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is D 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
1.21%
Cap rate
8.50%
Cash-on-cash
7.87%
DSCR
1.35
GRM
6.9

CMA / ARV

ARV (median comp)
$150,263
List price
$139,900
Delta
-6.90%
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
19703 Fairway Ave 0.00mi 3/1.0 1,092 (0%) 0mo $151,000 $138 100
19312 Fairway Ave 0.13mi 3/1.5 1,092 (0%) 1mo $82,500 $76 91
20600 Watson Rd 0.30mi 3/1.5 1,092 (0%) 2mo $149,900 $137 82
20705 Hansen Rd 0.36mi 3/1.0 1,080 (-1%) 2mo $136,000 $126 80
18915 Longview Ave 0.30mi 3/1.0 1,040 (-5%) 1mo $110,000 $106 77
18840 Nitra Ave 0.36mi 3/1.5 1,120 (+3%) 2mo $115,000 $103 76
5165 Camden Rd 0.29mi 3/2.0 1,150 (+5%) 2mo $173,000 $150 72
19520 Maple Heights Blvd 0.36mi 3/1.5 1,236 (+13%) 2mo $167,000 $135 58
20004 Libby Rd 0.49mi 3/1.0 1,240 (+14%) 1mo $129,000 $104 54
5100 Erwin St 0.56mi 3/2.0 1,192 (+9%) 1mo $149,000 $125 54
20814 Clare Ave 0.51mi 3/1.5 1,248 (+14%) 2mo $144,200 $116 49
5234 Erwin St 0.64mi 4/1.5 (+1) 1,204 (+10%) 1mo $185,000 $154 45

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
1.7%
Equity multiple
1.07×
Total profit
$2,709
Equity at exit
$20,860
10-year hold
IRR
16.1%
Equity multiple
2.64×
Total profit
$64,424
Equity at exit
$12,096

Cash invested: $39,172 (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 44137

Home prices YoY
-34.7%
Rents YoY
14.8%
Active inventory
84
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,689 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$285 /mo · $3,422/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$355
Net cashflow
$257

Break-even live

Break-even rent $1,363
Max offer price $139,900
Occupancy floor 80%

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
$34,975
Closing costs
$4,197
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19409 Raymond St Maple Heights, OH 3.0 1.0 1180 $1,656 $1.40 2d 1 0.16mi
19203 Nitra Ave Maple Heights, OH 3.0 1.0 1050 $1,350 $1.29 4d 1 0.25mi
19758 Maple Heights Blvd Unit UP Maple Heights, OH 3.0 1.0 1095 $1,495 $1.37 3d 1 0.26mi
19101 Nitra Ave Maple Heights, OH 3.0 1.0 1200 $1,295 $1.08 14d 1 0.28mi
18990 Raymond St Maple Heights, OH 4.0 1.5 1480 $1,750 $1.18 2d 1 0.30mi
19001 Nitra Ave Maple Heights, OH 3.0 1.0 1170 $1,450 $1.24 16d 1 0.31mi
20605 Hansen Rd Maple Heights, OH 4.0 1.0 1164 $1,850 $1.59 44d 1 0.32mi
20600 Watson Rd Maple Heights, OH 3.0 1.5 1092 $1,953 $1.79 1d 1 0.33mi
18851 Raymond St Maple Heights, OH 4.0 2.0 1330 $2,500 $1.88 7d 1 0.33mi
18509 Raymond St Maple Heights, OH 3.0 1.0 1083 $1,395 $1.29 44d 1 0.44mi
20115 Libby Rd Maple Heights, OH 3.0 1.0 1365 $1,995 $1.46 1d 1 0.50mi
19500 Libby Rd Maple Heights, OH 3.0 1.5 1092 $2,300 $2.11 1d 1 0.51mi
20517 Mountville Dr Maple Heights, OH 3.0 3.0 1329 $1,731 $1.30 44d 1 0.51mi
20510 Mountville Dr Maple Heights, OH 3.0 1.0 1131 $1,850 $1.64 44d 1 0.53mi
21111 Raymond St Maple Heights, OH 3.0 1.0 1100 $1,275 $1.16 44d 1 0.55mi
18123 McCracken Rd Maple Heights, OH 3.0 1.0 1215 $1,600 $1.32 7d 1 0.60mi
21206 Hillgrove Ave Maple Heights, OH 3.0 1.5 1056 $1,375 $1.30 44d 1 0.63mi
5333 Hollywood Ave Maple Heights, OH 3.0 1.0 1092 $1,450 $1.33 44d 1 0.64mi
21418 Raymond St Maple Heights, OH 3.0 2.0 1158 $1,695 $1.46 14d 1 0.69mi
21106 Gardenview Dr Maple Heights, OH 3.0 2.0 1188 $1,600 $1.35 2d 1 0.69mi
21303 Kenyon Dr Maple Heights, OH 3.0 1.0 1215 $1,400 $1.15 44d 1 0.70mi
5246 Joseph St Maple Heights, OH 3.0 1.5 890 $1,300 $1.46 3d 1 0.71mi
18512 Lewis Dr Maple Heights, OH 3.0 2.0 1200 $1,995 $1.66 2d 1 0.78mi
5331 South Blvd Maple Heights, OH 3.0 2.0 1078 $1,500 $1.39 16d 1 0.78mi
5440 Hollywood Ave Maple Heights, OH 3.0 1.0 1080 $1,445 $1.34 21d 1 0.81mi
18107 North Blvd Maple Heights, OH 3.0 1.0 1190 $1,350 $1.13 44d 1 0.81mi
18505 Maple Heights Blvd Maple Heights, OH 3.0 1.0 989 $1,411 $1.43 44d 1 0.81mi
5107 Philip Ave Maple Heights, OH 3.0 1.0 1188 $1,800 $1.52 7d 1 0.82mi
17488 McCracken Rd Maple Heights, OH 3.0 1.0 1284 $1,699 $1.32 10d 1 0.84mi
5470 Hollywood Ave Maple Heights, OH 3.0 1.0 1150 $1,375 $1.20 44d 1 0.86mi
18004 North Blvd Maple Heights, OH 3.0 1.0 1396 $1,700 $1.22 44d 1 0.87mi
5383 Sunnyslope Rd Maple Heights, OH 1.0–2.0 1.0–1.5 847 $1,075 $1.27 4d 2 0.88mi
5535 Oakwood Ave Maple Heights, OH 3.0 1.0 1116 $1,350 $1.21 7d 1 0.91mi
5535 Oakwood Ave Maple Heights, OH 3.0 1.0 1116 $1,350 $1.21 4d 1 0.91mi
5120 Clement Ave Maple Heights, OH 3.0 1.0 1122 $1,450 $1.29 14d 1 0.97mi
18308 Edinboro Ave Maple Heights, OH 3.0 1.0 1200 $1,349 $1.12 7d 1 1.01mi
5303 Northfield Rd Bedford Heights, OH 2.0 1.0–2.0 712 $1,210 $1.70 2d 28 1.01mi
5566 Beechwood Ave Maple Heights, OH 2.0 1.0 1000 $1,800 $1.80 19d 1 1.03mi
5327 Northfield Rd Bedford, OH 2.0 1.5 850 $950 $1.12 16d 1 1.05mi
18413 Waterbury Ave Maple Heights, OH 3.0 1.5 1175 $1,850 $1.57 1d 1 1.06mi

Listing history 27 events

  1. 2026-05-14
    status Active 1487-char remark
    Show marketing remark (1487 chars)

    Welcome to this charming colonial home, thoughtfully designed to offer comfort, functionality, and everyday living at its finest! From the moment you step inside, you’re welcomed by natural light and tasteful finishes that create an inviting atmosphere throughout. The spacious living room provides the perfect setting for relaxing evenings or gathering with family and friends, filled with natural light and a layout that feels both open and cozy. The kitchen is fully functional, offering ample cabinetry and workspace to meet your daily needs, while the adjoining dining area creates a seamless flow for meals, entertaining, and shared moments. Upstairs, you’ll find three generously sized bedrooms along with a full bathroom, providing a practical and comfortable layout for families or guests. The partially finished basement adds versatility to the home, ideal for additional living space, a recreation area, home office, or simply extra storage—offering great value-add potential to suit your needs. Situated in Maple Heights, just minutes from Stafford Park, this property enjoys a convenient location near major roads and public transportation, making commuting simple. Surrounded by parks, schools, shopping, dining, and everyday amenities, the area supports both lifestyle and convenience—making this home an excellent opportunity for homeowners looking for comfort, space, and accessibility! No wholesalers. No Seller financing. No low ball offers.

  2. 2026-04-30
    status Pending 1487-char remark
    Show marketing remark (1487 chars)

    Welcome to this charming colonial home, thoughtfully designed to offer comfort, functionality, and everyday living at its finest! From the moment you step inside, you’re welcomed by natural light and tasteful finishes that create an inviting atmosphere throughout. The spacious living room provides the perfect setting for relaxing evenings or gathering with family and friends, filled with natural light and a layout that feels both open and cozy. The kitchen is fully functional, offering ample cabinetry and workspace to meet your daily needs, while the adjoining dining area creates a seamless flow for meals, entertaining, and shared moments. Upstairs, you’ll find three generously sized bedrooms along with a full bathroom, providing a practical and comfortable layout for families or guests. The partially finished basement adds versatility to the home, ideal for additional living space, a recreation area, home office, or simply extra storage—offering great value-add potential to suit your needs. Situated in Maple Heights, just minutes from Stafford Park, this property enjoys a convenient location near major roads and public transportation, making commuting simple. Surrounded by parks, schools, shopping, dining, and everyday amenities, the area supports both lifestyle and convenience—making this home an excellent opportunity for homeowners looking for comfort, space, and accessibility! No wholesalers. No Seller financing. No low ball offers.

  3. 2026-04-20
    listed $139,900 Active 1487-char remark
    Show marketing remark (1487 chars)

    Welcome to this charming colonial home, thoughtfully designed to offer comfort, functionality, and everyday living at its finest! From the moment you step inside, you’re welcomed by natural light and tasteful finishes that create an inviting atmosphere throughout. The spacious living room provides the perfect setting for relaxing evenings or gathering with family and friends, filled with natural light and a layout that feels both open and cozy. The kitchen is fully functional, offering ample cabinetry and workspace to meet your daily needs, while the adjoining dining area creates a seamless flow for meals, entertaining, and shared moments. Upstairs, you’ll find three generously sized bedrooms along with a full bathroom, providing a practical and comfortable layout for families or guests. The partially finished basement adds versatility to the home, ideal for additional living space, a recreation area, home office, or simply extra storage—offering great value-add potential to suit your needs. Situated in Maple Heights, just minutes from Stafford Park, this property enjoys a convenient location near major roads and public transportation, making commuting simple. Surrounded by parks, schools, shopping, dining, and everyday amenities, the area supports both lifestyle and convenience—making this home an excellent opportunity for homeowners looking for comfort, space, and accessibility! No wholesalers. No Seller financing. No low ball offers.

  4. 2023-03-28
    price $59,500 389-char remark
    Show marketing remark (389 chars)

    Aluminun Sided Bungalow With Fenced Yard, Full Basement With Glass Block Windows And Loads Of Potential! * * * * * * * Convenient Location With Easy Access To Interstate * * * Home Is In Need Of Some Repairs And 't L C' * * * * * * * * * * * Bank Owned * * * * * * * * * * * * * * * Buyer To Assume All City P. O. S. Violations * * * Easy To Show * * *

  5. 2021-12-28
    soldstatus $119,500
  6. 2021-12-20
    soldstatus $119,500 Closed
  7. 2021-08-16
    historical
  8. 2021-08-16
    listed $119,500
  9. 2021-04-30
    soldstatus $52,158
  10. 2020-08-25
    price $59,500 389-char remark
    Show marketing remark (389 chars)

    Aluminun Sided Bungalow With Fenced Yard, Full Basement With Glass Block Windows And Loads Of Potential! * * * * * * * Convenient Location With Easy Access To Interstate * * * Home Is In Need Of Some Repairs And 't L C' * * * * * * * * * * * Bank Owned * * * * * * * * * * * * * * * Buyer To Assume All City P. O. S. Violations * * * Easy To Show * * *

  11. 2019-06-28
    price $59,500 389-char remark
    Show marketing remark (389 chars)

    Aluminun Sided Bungalow With Fenced Yard, Full Basement With Glass Block Windows And Loads Of Potential! * * * * * * * Convenient Location With Easy Access To Interstate * * * Home Is In Need Of Some Repairs And 't L C' * * * * * * * * * * * Bank Owned * * * * * * * * * * * * * * * Buyer To Assume All City P. O. S. Violations * * * Easy To Show * * *

  12. 2013-11-15
    price $59,500 389-char remark
    Show marketing remark (389 chars)

    Aluminun Sided Bungalow With Fenced Yard, Full Basement With Glass Block Windows And Loads Of Potential! * * * * * * * Convenient Location With Easy Access To Interstate * * * Home Is In Need Of Some Repairs And 't L C' * * * * * * * * * * * Bank Owned * * * * * * * * * * * * * * * Buyer To Assume All City P. O. S. Violations * * * Easy To Show * * *

  13. 2013-11-15
    price $59,500 389-char remark
    Show marketing remark (389 chars)

    Aluminun Sided Bungalow With Fenced Yard, Full Basement With Glass Block Windows And Loads Of Potential! * * * * * * * Convenient Location With Easy Access To Interstate * * * Home Is In Need Of Some Repairs And 't L C' * * * * * * * * * * * Bank Owned * * * * * * * * * * * * * * * Buyer To Assume All City P. O. S. Violations * * * Easy To Show * * *

  14. 2013-11-15
    price $65,500 389-char remark
    Show marketing remark (389 chars)

    Aluminun Sided Bungalow With Fenced Yard, Full Basement With Glass Block Windows And Loads Of Potential! * * * * * * * Convenient Location With Easy Access To Interstate * * * Home Is In Need Of Some Repairs And 't L C' * * * * * * * * * * * Bank Owned * * * * * * * * * * * * * * * Buyer To Assume All City P. O. S. Violations * * * Easy To Show * * *

  15. 2002-08-30
    historical
  16. 2002-05-05
    listed $94,500
  17. 2002-01-04
    soldstatus $48,000 Closed 389-char remark
    Show marketing remark (389 chars)

    Aluminun Sided Bungalow With Fenced Yard, Full Basement With Glass Block Windows And Loads Of Potential! * * * * * * * Convenient Location With Easy Access To Interstate * * * Home Is In Need Of Some Repairs And 't L C' * * * * * * * * * * * Bank Owned * * * * * * * * * * * * * * * Buyer To Assume All City P. O. S. Violations * * * Easy To Show * * *

  18. 2002-01-04
    soldstatus $48,000 Closed 389-char remark
    Show marketing remark (389 chars)

    Aluminun Sided Bungalow With Fenced Yard, Full Basement With Glass Block Windows And Loads Of Potential! * * * * * * * Convenient Location With Easy Access To Interstate * * * Home Is In Need Of Some Repairs And 't L C' * * * * * * * * * * * Bank Owned * * * * * * * * * * * * * * * Buyer To Assume All City P. O. S. Violations * * * Easy To Show * * *

  19. 2002-01-04
    soldstatus $48,000 Sold 389-char remark
    Show marketing remark (389 chars)

    Aluminun Sided Bungalow With Fenced Yard, Full Basement With Glass Block Windows And Loads Of Potential! * * * * * * * Convenient Location With Easy Access To Interstate * * * Home Is In Need Of Some Repairs And 't L C' * * * * * * * * * * * Bank Owned * * * * * * * * * * * * * * * Buyer To Assume All City P. O. S. Violations * * * Easy To Show * * *

  20. 2002-01-04
    soldstatus $48,000 Closed 389-char remark
    Show marketing remark (389 chars)

    Aluminun Sided Bungalow With Fenced Yard, Full Basement With Glass Block Windows And Loads Of Potential! * * * * * * * Convenient Location With Easy Access To Interstate * * * Home Is In Need Of Some Repairs And 't L C' * * * * * * * * * * * Bank Owned * * * * * * * * * * * * * * * Buyer To Assume All City P. O. S. Violations * * * Easy To Show * * *

  21. 2002-01-04
    soldstatus $48,000 Sold 389-char remark
    Show marketing remark (389 chars)

    Aluminun Sided Bungalow With Fenced Yard, Full Basement With Glass Block Windows And Loads Of Potential! * * * * * * * Convenient Location With Easy Access To Interstate * * * Home Is In Need Of Some Repairs And 't L C' * * * * * * * * * * * Bank Owned * * * * * * * * * * * * * * * Buyer To Assume All City P. O. S. Violations * * * Easy To Show * * *

  22. 1998-12-02
    price $65,500 389-char remark
    Show marketing remark (389 chars)

    Aluminun Sided Bungalow With Fenced Yard, Full Basement With Glass Block Windows And Loads Of Potential! * * * * * * * Convenient Location With Easy Access To Interstate * * * Home Is In Need Of Some Repairs And 't L C' * * * * * * * * * * * Bank Owned * * * * * * * * * * * * * * * Buyer To Assume All City P. O. S. Violations * * * Easy To Show * * *

  23. 1998-12-02
    price $65,500 389-char remark
    Show marketing remark (389 chars)

    Aluminun Sided Bungalow With Fenced Yard, Full Basement With Glass Block Windows And Loads Of Potential! * * * * * * * Convenient Location With Easy Access To Interstate * * * Home Is In Need Of Some Repairs And 't L C' * * * * * * * * * * * Bank Owned * * * * * * * * * * * * * * * Buyer To Assume All City P. O. S. Violations * * * Easy To Show * * *

  24. 1998-12-02
    price $65,500 389-char remark
    Show marketing remark (389 chars)

    Aluminun Sided Bungalow With Fenced Yard, Full Basement With Glass Block Windows And Loads Of Potential! * * * * * * * Convenient Location With Easy Access To Interstate * * * Home Is In Need Of Some Repairs And 't L C' * * * * * * * * * * * Bank Owned * * * * * * * * * * * * * * * Buyer To Assume All City P. O. S. Violations * * * Easy To Show * * *

  25. 1998-12-02
    historical 389-char remark
    Show marketing remark (389 chars)

    Aluminun Sided Bungalow With Fenced Yard, Full Basement With Glass Block Windows And Loads Of Potential! * * * * * * * Convenient Location With Easy Access To Interstate * * * Home Is In Need Of Some Repairs And 't L C' * * * * * * * * * * * Bank Owned * * * * * * * * * * * * * * * Buyer To Assume All City P. O. S. Violations * * * Easy To Show * * *

  26. 1998-07-01
    listed $65,500 389-char remark
    Show marketing remark (389 chars)

    Aluminun Sided Bungalow With Fenced Yard, Full Basement With Glass Block Windows And Loads Of Potential! * * * * * * * Convenient Location With Easy Access To Interstate * * * Home Is In Need Of Some Repairs And 't L C' * * * * * * * * * * * Bank Owned * * * * * * * * * * * * * * * Buyer To Assume All City P. O. S. Violations * * * Easy To Show * * *

  27. 1986-09-02
    soldstatus $46,500

ⓘ 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
$3,422 · $285/mo
Projected year-2 tax
$3,422 · $285/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 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
$20,264
− Mortgage interest
−$7,837
− Property taxes
−$3,422
− Insurance
−$700
− Repairs & maintenance
−$1,621
− Management
−$1,621
− Depreciation
−$4,070
Taxable income
$993
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$238
After-tax cash flow
$2,844/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
Maple Heights City
NCES district ID
3904430
Math proficiency
14% ▼ -22.00%
Reading proficiency
25% ▼ -11.00%
Median HH income
$38,856
Composite
16.39/100
National rank
#9197
State rank
#630 of 656 in OH

Livability — Maple Heights

Score
70/100
State rank
#470
US rank
#7818

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maple Heights, OH
County
Cuyahoga County · 1,090,369 people
City population
23,285
Metro
Cleveland-Elyria, OH
Population (ZIP)
23,285
Household income
$53,918
Rent vs Own
37.2% rent · 62.8% own
Severe rent burden
971.0

Population outlook (Cuyahoga County) Hauer SSP2

Today (2025)
1,244,621 people
By 2030
1,230,093 · -1.2%
By 2040
1,189,108 · -4.5%
By 2050
1,145,706 · -7.9%
By 2075
1,076,557 · -13.5%
By 2100
978,987 · -21.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (74%)
Race & ethnicity
Black 74% White 20% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Romanian 3% Scotch-Irish 2%
Foreign-born
2% · Canada, China
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Cuyahoga

2024 margin
Solid D (+31.5) · D 65.4% · R 33.9%
2008→2024 swing
-7.4pp toward R · 2008: 38.9pp · 2024: 31.5pp
All cycles
2024: D+31.5 2020: D+34.1 2016: D+35.0 2012: D+38.7 2008: D+38.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -87.37%
Current HPI
164.4326
Rent YoY
▲ 14.82%
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

+200.9% since first listed
27 events — show timeline
  • 2026-05-14 Relisted MLSNOW
  • 2026-04-30 Pending MLSNOW
  • 2026-04-20 Listed $139,900 MLSNOW
  • 2023-03-28 Price Changed $59,500 MLSNOW
  • 2021-12-28 Sold (Public Records) $119,500 Public Records
  • 2021-12-20 Sold (MLS) $119,500 MLSNOW
  • 2021-08-16 Listed $119,500 MLSNOW
  • 2021-08-16 Listing Removed MLSNOW
  • 2021-04-30 Sold (Public Records) $52,158 Public Records
  • 2020-08-25 Price Changed $59,500 MLSNOW
  • 2019-06-28 Price Changed $59,500 MLSNOW
  • 2013-11-15 Price Changed $65,500 MLSNOW
  • 2013-11-15 Price Changed $59,500 MLSNOW
  • 2013-11-15 Price Changed $59,500 MLSNOW
  • 2002-08-30 Listing Removed MLSNOW
  • 2002-05-05 Listed $94,500 MLSNOW
  • 2002-01-04 Sold (MLS) $48,000 MLSNOW
  • 2002-01-04 Sold (MLS) $48,000 MLSNOW
  • 2002-01-04 Sold (MLS) $48,000 MLSNOW
  • 2002-01-04 Sold (MLS) $48,000 MLSNOW
  • 2002-01-04 Sold (MLS) $48,000 MLSNOW
  • 1998-12-02 Listing Removed MLSNOW
  • 1998-12-02 Price Changed $65,500 MLSNOW
  • 1998-12-02 Price Changed $65,500 MLSNOW
  • 1998-12-02 Price Changed $65,500 MLSNOW
  • 1998-07-01 Listed $65,500 MLSNOW
  • 1986-09-02 Sold (Public Records) $46,500 Public Records

Property tax history

+7.8%/yr

Latest (2025): $3,422 · -10.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…