CashFlowRE
Sign in Sign up
16912 Albion Rd
B- Composite 66.1
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
  • Schools +6.7/10.0
  • Livability +4.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$445,000

16912 Albion Rd · Strongsville, OH 44136
2 bd · 2.0 ba · 2,140 sqft · SingleFamily public records · 21 Days on market
Built 1994 3.38 ac lot $208/sqft · 44% above area Est $367k · 21% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Experience the best of country living right in the city with this beautifully remodeled home on a spacious 3.38-acre lot in Strongsville. This home features 4 bedrooms and 2 full baths. The newly updated kitchen features soft-close cabinetry and elegant granite countertops, flowing seamlessly into the inviting great room. Step outside onto the paver patio and enjoy the pool, which overlooks the expansive backyard. This property is also zoned to accommodate up to four horses. Conveniently located near the Metroparks for outdoor enthusiasts!

Key facts

  • Picturesque backyard
  • 3.37 acre lot
  • Updated kitchen

Tags

3.37 ACRE LOTUPDATED KITCHENGRANITE COUNTERTOPSPAVER PATIOPICTURESQUE BACKYARD

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Septic tank sewer
  • Home design: Single-story home; Vinyl siding exterior; Asphalt/fiberglass roof; Home warranty included
  • Construction: Vinyl siding construction; Asphalt/fiberglass roof; Year built per public records
  • Exterior features: Property sits on approximately 3.38 acres

Interior

  • Bedrooms: Four main-level bedrooms
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Central air conditioning; Ceiling fans; Gas heating with forced air and baseboard components
  • Interior features: Two fireplaces

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-bed/2.0-bath single-family listed at $445k.

Deal economics

  • At list price, monthly cash flow is $3k ($40k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($8k rent vs $445k).
  • Recommended offer: $438k (1.5% below list) — sets the bar for market timing.
  • Cap rate 15.4% vs local median 3.2% 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: 83 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,441 units permitted in Cuyahoga County in 2024 (700 in 5+ unit buildings).
  • At $8,055/mo this rent would consume 103% of the median local household income ($94k/yr) — 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 $3k of loan paydown is wiped out by about $13k 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 + 3.0% rent growth), your $125k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($438k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 25y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $438,325 (1.5% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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.
  5. 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.
  6. 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
1.81%
Cap rate
15.44%
Cash-on-cash
32.65%
DSCR
2.45
GRM
4.6

CMA / ARV

ARV (median comp)
$367,434
List price
$445,000
Delta
21.11%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16430 N Laguardia Pkwy 0.25mi 3/2.5 (+1) 1,971 (-8%) 9mo $342,000 $174 61
10664 Scottsdale Dr 0.38mi 2/2.0 1,927 (-10%) 8mo $275,000 $143 58
10587 Scottsdale Dr 0.42mi 2/2.0 2,079 (-3%) 21mo $260,000 $125 58
12101 The Blfs 0.50mi 3/3.0 (+1) 2,276 (+6%) 1mo $405,000 $178 56
17800 Falling Leaves 0.51mi 3/2.0 (+1) 1,968 (-8%) 11mo $415,000 $211 49
10024 Huntington Park Dr 0.54mi 3/2.0 (+1) 1,868 (-13%) 3mo $363,600 $195 46
15762 Grosse Pointe Oval 0.56mi 2/2.5 1,846 (-14%) 9mo $272,000 $147 42
12259 Moss Point Rd 0.67mi 3/2.5 (+1) 2,212 (+3%) 18mo $405,000 $183 41
10108 S Bexley Cir 0.41mi 3/3.0 (+1) 1,890 (-12%) 20mo $280,000 $148 36
18060 Falling Leaves Rd 0.61mi 3/2.5 (+1) 2,356 (+10%) 15mo $319,900 $136 36
9973 S Bexley Cir 0.47mi 3/2.0 (+1) 1,832 (-14%) 21mo $290,000 $158 31
15275 Forest Park 0.67mi 3/2.0 (+1) 1,821 (-15%) 10mo $335,000 $184 30

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
27.0%
Equity multiple
2.12×
Total profit
$139,687
Equity at exit
$66,351
10-year hold
IRR
34.6%
Equity multiple
4.17×
Total profit
$394,635
Equity at exit
$38,475

Cash invested: $124,600 (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 44136

Active inventory
83
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$8,055 medium interval (Pro) →
Mortgage (P&I)
$2,334
Tax from tax record
$454 /mo · $5,449/yr
Insurance
$185
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,692
Net cashflow
$3,324

Break-even live

Break-even rent $3,848
Max offer price $445,000
Occupancy floor 54%

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
$111,250
Closing costs
$13,350
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8040 Strongsville Blvd Unit 1496063P Strongsville, OH 3.0 2.0 1980 $8,055 $4.07 21d 1 1.47mi

Listing history 12 events

  1. 2026-05-15
    status Pending 1181-char remark
  2. 2026-05-02
    price $445,000 1181-char remark
  3. 2026-04-23
    listed $459,900 Active 1181-char remark
  4. 2024-11-15
    soldstatus $435,000
  5. 2024-10-31
    soldstatus $435,000 Closed 545-char remark
    Show marketing remark (545 chars)

    Experience the best of country living right in the city with this beautifully remodeled home on a spacious 3.38-acre lot in Strongsville. This home features 4 bedrooms and 2 full baths. The newly updated kitchen features soft-close cabinetry and elegant granite countertops, flowing seamlessly into the inviting great room. Step outside onto the paver patio and enjoy the pool, which overlooks the expansive backyard. This property is also zoned to accommodate up to four horses. Conveniently located near the Metroparks for outdoor enthusiasts!

  6. 2024-09-24
    status Pending 545-char remark
    Show marketing remark (545 chars)

    Experience the best of country living right in the city with this beautifully remodeled home on a spacious 3.38-acre lot in Strongsville. This home features 4 bedrooms and 2 full baths. The newly updated kitchen features soft-close cabinetry and elegant granite countertops, flowing seamlessly into the inviting great room. Step outside onto the paver patio and enjoy the pool, which overlooks the expansive backyard. This property is also zoned to accommodate up to four horses. Conveniently located near the Metroparks for outdoor enthusiasts!

  7. 2024-09-20
    listed $425,000 Active 545-char remark
    Show marketing remark (545 chars)

    Experience the best of country living right in the city with this beautifully remodeled home on a spacious 3.38-acre lot in Strongsville. This home features 4 bedrooms and 2 full baths. The newly updated kitchen features soft-close cabinetry and elegant granite countertops, flowing seamlessly into the inviting great room. Step outside onto the paver patio and enjoy the pool, which overlooks the expansive backyard. This property is also zoned to accommodate up to four horses. Conveniently located near the Metroparks for outdoor enthusiasts!

  8. 2002-02-14
    soldstatus $187,900
    Show marketing remark (327 chars)

    One Of A Kind Adorable Ranch On Parklike Lot * Close To Metropark * Horses Permitted * 33x16 Brick Paver Patio W/ Access From Kit/Liv & Fam Rm * Kit Has White Cabinetry Eating Area & Ceramic Tile * Liv Rm Has Pergo & Gas Fireplace * Vaulted Ceiling Family Rm Has Gas Fireplace, 13 Windows & 2 Skylites *

  9. 2002-02-12
    soldstatus $187,900
  10. 2002-01-09
    historical
    Show marketing remark (327 chars)

    One Of A Kind Adorable Ranch On Parklike Lot * Close To Metropark * Horses Permitted * 33x16 Brick Paver Patio W/ Access From Kit/Liv & Fam Rm * Kit Has White Cabinetry Eating Area & Ceramic Tile * Liv Rm Has Pergo & Gas Fireplace * Vaulted Ceiling Family Rm Has Gas Fireplace, 13 Windows & 2 Skylites *

  11. 2001-10-08
    listed $189,900
    Show marketing remark (327 chars)

    One Of A Kind Adorable Ranch On Parklike Lot * Close To Metropark * Horses Permitted * 33x16 Brick Paver Patio W/ Access From Kit/Liv & Fam Rm * Kit Has White Cabinetry Eating Area & Ceramic Tile * Liv Rm Has Pergo & Gas Fireplace * Vaulted Ceiling Family Rm Has Gas Fireplace, 13 Windows & 2 Skylites *

  12. 1986-07-21
    soldstatus $16,500

ⓘ 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
$5,449 · $454/mo
Projected year-2 tax
$6,196 · $516/mo
Expected delta
+$746/yr (+$62/mo · 13.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 95% 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
$96,660
− Mortgage interest
−$24,927
− Property taxes
−$5,449
− Insurance
−$3,022
− Repairs & maintenance
−$7,733
− Management
−$7,733
− Depreciation
−$12,945
Taxable income
$34,850
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$8,364
After-tax cash flow
$31,522/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)
25,068
Household income
$93,713
Rent vs Own
28.1% rent · 71.9% own
Severe rent burden
8.9

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 (81%)
Race & ethnicity
White 81% Asian 11% Two or more races 3% Hispanic / Latino 3% Black 3%
Common ancestry
Romanian 10% Subsaharan African 3% Slovak 2%
Foreign-born
15% · Canada, China, Vietnam
Languages at home
82% English-only · Other Indo-European 7% Arabic 3% Russian/Polish/Slavic 2%

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
▼ -188.78%
Current HPI
205.4425
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

+2597.0% since first listed
12 events — show timeline
  • 2026-05-15 Pending MLSNOW
  • 2026-05-02 Price Changed $445,000 MLSNOW
  • 2026-04-23 Listed $459,900 MLSNOW
  • 2024-11-15 Sold (Public Records) $435,000 Public Records
  • 2024-10-31 Sold (MLS) $435,000 MLSNOW
  • 2024-09-24 Pending MLSNOW
  • 2024-09-20 Listed $425,000 MLSNOW
  • 2002-02-14 Sold (MLS) $187,900 MLSNOW
  • 2002-02-12 Sold (Public Records) $187,900 Public Records
  • 2002-01-09 Listing Removed MLSNOW
  • 2001-10-08 Listed $189,900 MLSNOW
  • 1986-07-21 Sold (Public Records) $16,500 Public Records

Property tax history

+2.4%/yr

Latest (2025): $5,449 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…