0out of 100
Excellent

12919 Littleton Rd, Garfield Heights, OH 44125, USA

Score Breakdown
Value40/40
Cash Flow35/35
Location19/25
$
$60,000
%
$12,000 cash at risk up front
94
12919 Littleton Rd, Garfield Heights, OH 44125, USA
3 bd1 ba1,131 sqft

Excellent

94/100

This is an excellent deal — priced below the local market with healthy equity after repairs. The fundamentals line up well across the board.

Highlights
  • 75% below area price per sqft
  • $18k potential equity (30%)
  • $760/mo positive cash flow
  • 15.73% cap rate
  • Strong neighborhood (73/100)
Watch-outs
  • No major red flags detected

Price vs. Market

Good
Your offer
$53/sqft
Area avg
$211/sqft
75% below market average
You save ~$178,698 vs buying at market rate
Your offer
$60,000
At market rate
$238,641
Listed on Offa for $60,000
This property is currently on Offa's marketplace · ARV $78,000. View the live listing →

ARV Assessment

GoodLive · Offa
ARV Low
$69k
Est. ARV
$78k
ARV High
$87k
Total Investment
$60k
Est. ARV
$78k
Rehab Cost
$2k
Potential Equity
$18k
Comparable Reasoning

Offa lists this property with an After Repair Value of $78k. The subject's 1,131 sqft and 3bd/1ba layout is consistent with that valuation.

2 more details
Condition Assessment

Property presents in moderate condition. Estimated rehab of $2k covers kitchen, baths, and systems.

Methodology

Sales-comparison approach weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: high.

High confidenceFrom Offa listing
ARV & comps — see the full analysis on Offa

Rental Income

GoodAI Estimate
Rent Low
$1,320
Est. Rent/mo
$1,430
Rent High
$1,570
Monthly Rent
$1,430
Annual Rent
$17k
Rental Yield
28.6%
Cap Rate
15.7%
Market Assessment

The Garfield Heights rental market shows steady demand. Median area rent is $1,103/mo with a 8% vacancy rate.

2 more details
Comparable Reasoning

Comparable 3bd units nearby rent for $1,320–$1,570. At $1,430/mo the gross yield is 28.6% of the purchase price.

Methodology

Rent estimated from active and leased comps adjusted for size, condition, and submarket trends.

Rental analysis — see the full analysis on Offa

Financing Calculator

GoodLive rate · Freddie Mac
Using the current 6.71% 30-yr fixed national average (as of 2026-09-03). Adjust below to match your quote.
Price
$60,000
Loan
$48,000
$12,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$310/mo
Estimated Rent$1,430/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return76.00%
Total Payment
$670/mo
Monthly Cash Flow
+$760/mo
Positive cash flow: $760/mo

Neighborhood Profile

Needs WorkLive Data
DTier
Developing Neighborhood39/100
Composite socioeconomic score
Median Income
$56k
Median Home
$107k
Median Rent
$1,103/mo
Homeownership
61.84%
Vacancy
7.5%
Population
29,366
Score Breakdown
Income & Wealth
35
Housing Market
40
Education
24
Employment
37
Stability
60
Infrastructure
67
Neighborhood data — see the full analysis on Offa

City Population

FairLive Data
Garfield Heights, OH
10-year population trend
+3.1% / decade
City Population
29,369
Density / sq mi
4,062
Area (sq mi)
7
Within 1 Mile
11,772
1-Mile Density
7,090
Trend Years
2014–2023

Get alerts for deals like this in Garfield Heights

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby