CashFlowRE
Sign in Sign up
10108 Fair Rd
F Composite 34.02
Why this score? — see what drove the F 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).

  • ARV discount +8.3/15.0
  • Cash flow +6.9/30.0
  • Schools +6.7/10.0
  • Livability +4.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.7/10.0
  • DSCR +1.1/10.0
  • Appreciation +0.0/10.0

$385,000

10108 Fair Rd · Strongsville, OH 44149
4 bd · 2.0 ba · 2,333 sqft · SingleFamily public records · 3 Days on market
Built 1985 0.27 ac lot Est $392k · at est.

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

Listing remarks

If you are searching for a Strongsville home with vaulted ceilings, natural light, multiple entertaining spaces, and the kind of layout that simply feels good the moment you walk in, this is it. Designed for the way people live today, this 4 bedroom, 2 full and 1 half bath home blends warmth, functionality, and everyday comfort with spaces that feel open yet inviting. The kitchen, dining, and main living areas flow effortlessly together beneath soaring ceilings and oversized windows, creating the perfect setting for holidays, game nights, quiet mornings, or weekends spent at home. Upstairs, all four bedrooms are thoughtfully positioned for privacy and comfort, while main level laundry, and

Key facts

  • Natural light
  • Soaring ceilings
  • Main level laundry

Tags

VAULTED CEILINGSNATURAL LIGHTMULTIPLE ENTERTAINING SPACESSOARING CEILINGSOVERSIZED WINDOWSMAIN LEVEL LAUNDRY

Property features AI

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Public water; Public sewer
  • Home design: 2 stories; Asphalt roof; Brick and wood siding construction
  • Construction: Built (year per public records); Brick and wood siding; Asphalt roof
  • Exterior features: Deck; Patio; Hot tub / spa

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: Total rooms: 8
  • Bathrooms: 2 full bathrooms; 1 half bathroom; 1 main-level bathroom
  • Interior features: Ceiling fans; High ceilings; Vaulted ceilings; Tile countertops; One fireplace in the family room
  • Laundry & utility: Laundry on the main level; Dryer

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 4-bed/2.0-bath single-family listed at $385k.

Deal economics

  • At list price, monthly cash flow is $-587 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $281k (26.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $256k (33.4% below list).
  • Recommended offer: $256k (33.4% below list) — sets the bar for 1% rule.
  • Cap rate 4.5% vs local median 3.1% in Strongsville — 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 88/100 on livability (#27 in OH, #243 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, amenities A+; Watch: commute F.
  • Strongsville City (suburban): math 73% / reading 79% proficiency, ranked #62 of 656 in OH (top 10%) — strong family-tenant draw, lease renewals of 3-5y typical; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: 116 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 1,441 units permitted in Cuyahoga County in 2024 (700 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k 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.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $122k; list at $385k implies a 216% gain — meaningful room to come down on a strong offer.
Recommended offer $256,308 (33.4% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.67%
Cap rate
4.46%
Cash-on-cash
-6.54%
DSCR
0.71
GRM
12.5

CMA / ARV

ARV (on-the-fly)
$391,944
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10024 Fair Rd 0.10mi 3/2.0 (-1) 2,276 (-2%) 8mo $399,000 $175 79
10020 Fair Rd 0.11mi 3/2.5 (-1) 2,104 (-10%) 4mo $417,000 $198 68
19997 Idlewood Trl 0.36mi 3/2.5 (-1) 2,426 (+4%) 7mo $350,000 $144 64
20478 Homestead Park Dr 0.50mi 4/2.0 2,400 (+3%) 11mo $395,000 $165 63
20771 Rudy Dr 0.65mi 4/2.5 2,280 (-2%) 2mo $430,000 $189 62
19890 Idlewood Trl 0.27mi 4/2.5 2,641 (+13%) 2mo $425,000 $161 62
11179 Fawn Meadow Ln 0.48mi 3/2.0 (-1) 2,178 (-7%) 6mo $405,000 $186 56
19338 Idlewood Trl 0.58mi 3/2.0 (-1) 2,166 (-7%) 1mo $330,000 $152 55
9401 Pheasant Run Pl 0.37mi 3/2.5 (-1) 2,548 (+9%) 7mo $384,900 $151 54
10986 Fawn Meadow Ln 0.41mi 4/3.5 2,600 (+11%) 7mo $437,500 $168 50
21292 Creekside Dr 0.72mi 3/2.5 (-1) 2,124 (-9%) 8mo $385,000 $181 38
9127 Fair Meadow Pl 0.53mi 3/2.5 (-1) 2,638 (+13%) 10mo $395,000 $150 38

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
-27.6%
Equity multiple
0.07×
Total profit
$-99,773
Equity at exit
$57,405
10-year hold
IRR
-25.9%
Equity multiple
-0.25×
Total profit
$-134,997
Equity at exit
$33,288

Cash invested: $107,800 (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 44149

Active inventory
116
Price-to-rent
12.5×

Monthly cashflow live

Estimated rent
$2,563 medium interval (Pro) →
Mortgage (P&I)
$2,019
Tax from tax record
$433 /mo · $5,191/yr
Insurance
$160
HOA
$0
Vacancy / Maint / Mgmt
$538
Net cashflow
$-587

Break-even live

Break-even rent $3,306
Max offer price $281,279
Occupancy floor

Sensitivity live

Price -10% $-369 -5% $-478 +0% $-587 +5% $-696 +10% $-805
Rent -10% $-790 -5% $-688 +0% $-587 +5% $-486 +10% $-385
Rate -1.0pp $-393 -0.5pp $-489 base $-587 +0.5pp $-687 +1.0pp $-788

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
$96,250
Closing costs
$11,550
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
20368 Westwood Dr Strongsville, OH 4.0 2.0 1864 $2,400 $1.29 3d 1 1.11mi
22410 Rock Creek Cir Strongsville, OH 3.0 2.0 2103 $2,400 $1.14 2d 1 1.25mi
8040 Strongsville Blvd Unit 1496063P Strongsville, OH 3.0 2.0 1980 $8,055 $4.07 22d 1 1.26mi
13187 Yager Dr Strongsville, OH 4.0 1.5 1850 $2,700 $1.46 3d 1 1.28mi
9790 Pebble Brook Ln Strongsville, OH 3.0 2.0 2785 $2,800 $1.01 19d 1 1.32mi

Listing history 4 events

  1. 2026-05-21
    status Pending
  2. 2026-05-21
    price $385,000
  3. 2026-05-18
    listed $375,000 Active
  4. 1988-08-25
    soldstatus $122,000

ⓘ 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
$5,191 · $433/mo
Projected year-2 tax
$5,598 · $467/mo
Expected delta
+$408/yr (+$34/mo · 7.9%)

ⓘ 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 · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$30,757
− Mortgage interest
−$21,566
− Property taxes
−$5,191
− Insurance
−$1,925
− Repairs & maintenance
−$2,461
− Management
−$2,461
− Depreciation
−$11,200
Taxable loss
−$14,046
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,371
After-tax cash flow
$-3,675/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
Strongsville City
NCES district ID
3904484
Math proficiency
73% ▼ -10.00%
Reading proficiency
79% ▼ -2.00%
Median HH income
$78,206
Composite
67.02/100
National rank
#395
State rank
#62 of 656 in OH

Livability — Strongsville

Score
88/100
State rank
#27
US rank
#243

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Strongsville, OH
County
Cuyahoga · 1,045,444 people
City population
46,110
Metro
Cleveland, OH
Population (ZIP)
21,042
Household income
$114,107
Rent vs Own
5.7% rent · 94.3% own
Severe rent burden
2.7

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 White (91%)
Race & ethnicity
White 91% Asian 3% Two or more races 3% Hispanic / Latino 3% Black 1%
Common ancestry
Romanian 11% Italian 2% Slovak 2%
Foreign-born
7% · Canada, China
Languages at home
92% English-only · Other Indo-European 2% Arabic 1% Russian/Polish/Slavic 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
▼ -238.17%
Current HPI
196.9311
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

+215.6% since first listed
4 events — show timeline
  • 2026-05-21 Pending MLSNOW
  • 2026-05-21 Price Changed $385,000 MLSNOW
  • 2026-05-18 Listed $375,000 MLSNOW
  • 1988-08-25 Sold (Public Records) $122,000 Public Records

Property tax history

+2.7%/yr

Latest (2025): $5,191 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…