CashFlowRE
Sign in Sign up
1706 Westwood Dr
D Composite 40.12
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 +10.7/30.0
  • ARV discount +8.4/15.0
  • Schools +6.2/10.0
  • Livability +4.0/5.0
  • DSCR +3.1/10.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

1706 Westwood Dr · Twinsburg, OH 44087
3 bd · 1.0 ba · 1,384 sqft · SingleFamily public records · 5 Days on market
Built 1956 0.34 ac lot $181/sqft · at area comps Est $255k · at est.

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

Listing remarks

Welcome to 1706 Westwood Drive in Twinsburg, a well-kept ranch lovingly maintained by its original owner for nearly 70 years. This home offers timeless charm, pride of ownership, and a functional layout designed for comfortable everyday living. A covered front patio provides a welcoming entry and a perfect place to relax, leading you inside to a spacious living room filled with natural light from large windows that create a bright and inviting atmosphere. The living room flows seamlessly into a sizable dining area, offering an ideal setting for both everyday meals and larger gatherings. The dining space opens directly to the kitchen, enhancing the home’s easy flow. The kitchen feature

Key facts

  • Covered front patio
  • Sizable dining area
  • Quality cabinetry

Tags

COVERED FRONT PATIOSIZABLE DINING AREAQUALITY CABINETRYTILE BACKSPLASHCONVENIENT LAUNDRY AND MUDROOMDIRECT ACCESS TO DRIVEWAY

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Construction: Aluminum and vinyl siding; Asphalt shingle roof; Built according to public records
  • Exterior features: Patio; Lot approximately 0.344 acres

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bedrooms: 4 main-level bedrooms
  • Bathrooms: 1 full bathroom on main level
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: 6 total rooms; Main-level laundry
  • Laundry & utility: Laundry on main level

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 $250k.

Deal economics

  • At list price, monthly cash flow is $-120 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $229k (8.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $193k (22.6% below list).
  • Recommended offer: $193k (22.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 3.7% in Twinsburg — 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 (#95 in OH, #1,475 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F.
  • Twinsburg City (suburban): math 67% / reading 75% proficiency, ranked #119 of 656 in OH (top 18%) — strong family-tenant draw, lease renewals of 3-5y typical; only 14% free/reduced lunch — higher-income household profile.
  • Zoned schools: Wilcox Elementary School (736 students, 18% FRL); Geo G Dodge Elementary School (math 73% / reading 76%, grade A, #88 of 654 statewide, top 14%, 821 students, 20% FRL); Twinsburg High School (math 65% / reading 83%, grade B+, #83 of 781 statewide, top 11%, 1,301 students, 16% FRL) — zoned schools at 18% FRL track the district average.
  • Market conditions: 68 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $2k of loan paydown is wiped out by about $7k 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

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $193,484 (22.6% 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. Built in 1956 — 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 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?
  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
0.77%
Cap rate
5.71%
Cash-on-cash
-2.06%
DSCR
0.91
GRM
10.8

CMA / ARV

ARV (median comp)
$254,830
List price
$249,900
Delta
-1.93%
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
1706 Westwood Dr 0.00mi 4/1.0 (+1) 1,384 (0%) 1mo $256,000 $185 94
1601 Ridgewood Ct 0.18mi 3/1.0 1,388 (+0%) 9mo $212,500 $153 84
9878 Ridgewood Dr 0.09mi 3/1.0 1,328 (-4%) 12mo $225,000 $169 79
9884 Oakwood Dr 0.28mi 3/1.0 1,352 (-2%) 10mo $131,000 $97 75
1775 Glenwood Dr 0.18mi 3/2.0 1,501 (+8%) 3mo $249,000 $166 71
1675 Belfair Dr 0.23mi 4/2.0 (+1) 1,360 (-2%) 14mo $319,900 $235 66
1657 Kasserine Ct 0.38mi 3/1.5 1,334 (-4%) 11mo $294,500 $221 65
1883 Edgewood Dr 0.38mi 3/1.0 1,268 (-8%) 7mo $220,000 $174 62
10053 Ridgewood Dr 0.30mi 3/1.5 1,500 (+8%) 10mo $290,000 $193 62
1816 Westwood Dr 0.22mi 4/2.0 (+1) 1,500 (+8%) 6mo $295,000 $197 62
11309 Heritage Dr 0.69mi 3/1.5 1,300 (-6%) 11mo $292,000 $225 46
1351 Waldo Way 0.68mi 3/2.0 1,562 (+13%) 13mo $347,000 $222 32

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
-19.7%
Equity multiple
0.31×
Total profit
$-48,182
Equity at exit
$37,261
10-year hold
IRR
-12.6%
Equity multiple
0.26×
Total profit
$-51,907
Equity at exit
$21,607

Cash invested: $69,972 (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 44087

Active inventory
68
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,935 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$234 /mo · $2,812/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$406
Net cashflow
$-120

Break-even live

Break-even rent $2,087
Max offer price $228,629
Occupancy floor

Sensitivity live

Price -10% $21 -5% $-50 +0% $-120 +5% $-191 +10% $-262
Rent -10% $-273 -5% $-197 +0% $-120 +5% $-44 +10% $32
Rate -1.0pp $5 -0.5pp $-57 base $-120 +0.5pp $-185 +1.0pp $-251

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
$62,475
Closing costs
$7,497
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1879 Hillsdale Dr Twinsburg, OH 3.0 1.0 988 $1,859 $1.88 4d 1 0.33mi
2487 Warren Pkwy Unit 3 Twinsburg, OH 3.0 1.5 1292 $1,900 $1.47 46d 1 1.41mi
9976 Darrow Rd Apt 6 Twinsburg, OH 3.0 1.5 1034 $1,500 $1.45 46d 1 1.43mi
9976 Darrow Rd Twinsburg, OH 3.0 1.5 1050 $1,400 $1.33 46d 1 1.43mi
9214 Blueberry Ln Macedonia, OH 3.0 1.5 1176 $1,500 $1.28 22d 1 1.45mi

Listing history 2 events

  1. 2026-05-04
    status Pending 1715-char remark
  2. 2026-04-29
    listed $249,900 Active 1715-char remark

ⓘ 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
$2,812 · $234/mo
Projected year-2 tax
$3,355 · $280/mo
Expected delta
+$543/yr (+$45/mo · 19.3%)

ⓘ 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
$23,218
− Mortgage interest
−$13,998
− Property taxes
−$2,812
− Insurance
−$1,250
− Repairs & maintenance
−$1,857
− Management
−$1,857
− Depreciation
−$7,270
Taxable loss
−$5,826
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,398
After-tax cash flow
$-47/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
Twinsburg City
NCES district ID
3905007
Math proficiency
67% ▼ -17.00%
Reading proficiency
75% ▼ -8.00%
Median HH income
$70,356
Composite
62.11/100
National rank
#711
State rank
#119 of 656 in OH

Livability — Twinsburg

Score
81/100
State rank
#95
US rank
#1475

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Twinsburg, OH
County
Summit County · 440,783 people
City population
22,185
Metro
Akron, OH
Population (ZIP)
22,185
Household income
$99,270
Rent vs Own
22.1% rent · 77.9% own
Severe rent burden
607.0

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
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 63% Black 20% Asian 9% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Romanian 5% Italian 1% Lithuanian 1%
Foreign-born
9% · China, Canada, Vietnam
Languages at home
91% English-only · Other Indo-European 4% Russian/Polish/Slavic 1% Tagalog/Filipino 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
▼ -175.18%
Current HPI
193.7614
Rent YoY
Metro
Akron, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+2.4% since first listed
3 events — show timeline
  • 2026-05-29 Sold (MLS) $256,000 MLSNOW
  • 2026-05-04 Pending MLSNOW
  • 2026-04-29 Listed $249,900 MLSNOW

Property tax history

+3.7%/yr

Latest (2025): $2,812 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…