CashFlowRE
Sign in Sign up
609 E Dewey Ave
B+ Composite 75.34
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +9.5/15.0
  • Appreciation +5.9/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0

$44,900

609 E Dewey Ave · Youngstown, OH 44502
3 bd · 1.0 ba · 1,174 sqft · SingleFamily public records · 158 Days on market
Built 1957 6,403 sqft lot Est $47k · at est.

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

Listing remarks

Discover the perfect addition to your real estate portfolio with this charming single-family home, complete with a reliable long-term tenant already in place. Offering stable income and easy ownership, this property is a smart choice for both new and seasoned investors. Prefer to make it your own? This home is also an excellent and affordable option for comfortable everyday living. Opportunities like this don't last-schedule your showing today before it's gone!

Key facts

  • 6,403 sq ft lot
  • 2 garage spots
  • Built 1957

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Vinyl siding; Asphalt/fiberglass roof
  • Construction: Built per public records; Vinyl siding construction; Asphalt/fiberglass roof; Full foundation
  • Exterior features: Lot approximately 0.147 acres

Interior

  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full main-level bathroom
  • Heating & cooling: Forced-air gas heating
  • Interior features: Full unfinished 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/1.0-bath single-family listed at $45k.

Deal economics

  • At list price, monthly cash flow is $593 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $40k (12.0% below list) — sets the bar for market timing.
  • Cap rate 22.1% vs local median 7.0% in Youngstown — 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 81/100 on livability (#99 in OH, #1,506 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Youngstown City (urban): math 8% / reading 17% proficiency, ranked #649 of 656 in OH (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 88% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 45 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 147 units permitted in Mahoning County in 2024 (0 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($31k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $1k of equity ($310 loan paydown + $798 appreciation (1.8% local appreciation)).
  • Mahoning County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.8% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 158 days — a 12% lower offer ($40k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 34y ago; this cycle's ask has dropped $13k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $39,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 158 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 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
2.45%
Cap rate
22.13%
Cash-on-cash
56.57%
DSCR
3.52
GRM
3.4

CMA / ARV

ARV (on-the-fly)
$46,960
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
544 Miller St 0.14mi 3/1.5 1,170 (-0%) 3mo $47,000 $40 88
609 E Dewey Ave 0.00mi 3/1.0 1,278 (+9%) 1mo $34,000 $27 85
444 Emery Ave 0.23mi 3/1.5 1,184 (+1%) 8mo $27,000 $23 80
708 Miller St 0.17mi 3/1.0 1,304 (+11%) 1mo $55,000 $42 73
3005 Rush Blvd 0.55mi 3/1.0 1,160 (-1%) 2mo $26,000 $22 71
632 Samuel Ave 0.29mi 3/2.0 1,106 (-6%) 3mo $32,000 $29 70
603 E Indianola Ave 0.23mi 4/2.0 (+1) 1,196 (+2%) 8mo $45,000 $38 70
95 E Earle Ave 0.50mi 3/1.0 1,220 (+4%) 2mo $66,000 $54 68
221 E Avondale Ave 0.73mi 3/1.0 1,181 (+1%) 3mo $53,000 $45 62
827 E Avondale Ave 0.65mi 3/1.0 1,224 (+4%) 5mo $64,000 $52 59
805 E Boston Ave 0.58mi 3/1.0 1,335 (+14%) 6mo $68,000 $51 45
358 E Auburndale Ave 0.74mi 3/1.0 1,332 (+14%) 6mo $45,000 $34 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.78% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
60.2%
Equity multiple
4.21×
Total profit
$40,318
Equity at exit
$17,170
10-year hold
IRR
60.8%
Equity multiple
8.50×
Total profit
$94,338
Equity at exit
$24,316

Cash invested: $12,572 (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 44502

Home prices YoY
0.7%
Active inventory
45
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,102 medium interval (Pro) →
Mortgage (P&I)
$235
Tax from tax record
$24 /mo · $286/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$593

Break-even live

Break-even rent $352
Max offer price $44,900
Occupancy floor 41%

Sensitivity live

Price -10% $618 -5% $605 +0% $593 +5% $580 +10% $567
Rent -10% $506 -5% $549 +0% $593 +5% $636 +10% $680
Rate -1.0pp $615 -0.5pp $604 base $593 +0.5pp $581 +1.0pp $569

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
$11,225
Closing costs
$1,347
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
512 E Philadelphia Ave Unit 1 Youngstown, OH 2.0 1.0 1200 $899 $0.75 21d 1 0.45mi
236 Hilton Ave Youngstown, OH 4.0 1.5 1488 $1,195 $0.80 21d 1 0.92mi
3446 Ambert Ave Youngstown, OH 4.0 1.0 1100 $1,250 $1.14 14d 1 1.28mi
1803 Pointview Ave Youngstown, OH 2.0 1.0 950 $1,000 $1.05 44d 1 1.49mi

Listing history 7 events

  1. 2026-05-03
    status Pending
  2. 2026-04-06
    price $44,900
  3. 2026-01-19
    price $52,500
  4. 2025-11-05
    listed $57,500 Active
  5. 2025-10-28
    soldstatus $270,000
  6. 1992-11-30
    soldstatus $27,500
  7. 1992-04-28
    listed $31,900

ⓘ 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
$286 · $24/mo
Projected year-2 tax
$493 · $41/mo
Expected delta
+$207/yr (+$17/mo · 72.6%)

ⓘ 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 1 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
$13,226
− Mortgage interest
−$2,515
− Property taxes
−$286
− Insurance
−$224
− Repairs & maintenance
−$1,058
− Management
−$1,058
− Depreciation
−$1,306
Taxable income
$6,778
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,627
After-tax cash flow
$5,486/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
Youngstown City
NCES district ID
3904516
Math proficiency
8% ▼ -15.00%
Reading proficiency
17% ▼ -10.00%
Median HH income
$25,257
Composite
9.29/100
National rank
#9858
State rank
#649 of 656 in OH

Livability — Youngstown

Score
81/100
State rank
#99
US rank
#1506

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Youngstown, OH
County
Mahoning County · 84,956 people
City population
28,503
Metro
Youngstown-Warren-Boardman, OH-PA
Population (ZIP)
9,594
Household income
$31,170
Rent vs Own
51.2% rent · 48.8% own
Severe rent burden
566.0

Population outlook (Mahoning County) Hauer SSP2

Today (2025)
223,932 people
By 2030
218,387 · -2.5%
By 2040
205,367 · -8.3%
By 2050
193,606 · -13.5%
By 2075
173,694 · -22.4%
By 2100
151,147 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 44% Black 35% Two or more races 12% Hispanic / Latino 11%
Hispanic origin (detail)
Mexican 1% Puerto Rican 9%
Common ancestry
Romanian 2% Serbian 1% Iranian 1%
Foreign-born
4% · Canada
Languages at home
91% English-only · Spanish 6% Other Indo-European 1% Arabic 1%

Political lean MEDSL · Mahoning

2024 margin
Lean R (+9.4) · D 44.9% · R 54.4%
2008→2024 swing
-36.1pp toward R · 2008: 26.6pp · 2024: -9.4pp
All cycles
2024: R+9.4 2020: R+1.9 2016: D+3.0 2012: D+27.7 2008: D+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.78%
Current HPI
246.2163
Rent YoY
Metro
Youngstown-Warren-Boardman, OH-PA
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+40.8% since first listed
7 events — show timeline
  • 2026-05-03 Pending MLSNOW
  • 2026-04-06 Price Changed $44,900 MLSNOW
  • 2026-01-19 Price Changed $52,500 MLSNOW
  • 2025-11-05 Listed $57,500 MLSNOW
  • 2025-10-28 Sold (Public Records) $270,000 Public Records
  • 1992-11-30 Sold (Public Records) $27,500 Public Records
  • 1992-04-28 Listed $31,900 MLSNOW

Property tax history

-4.0%/yr

Latest (2025): $286 · -11.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…