0out of 100
Excellent

9525 Park Heights Ave, Garfield Heights, OH 44125

Score Breakdown
Value40/40
Cash Flow35/35
Location14/25
$
$89,900
%
$17,980 cash at risk up front
89
9525 Park Heights Ave, Garfield Heights, OH 44125
3 bd1.5 ba1,296 sqft

Excellent

89/100

This is an excellent deal — priced below the local market with healthy equity after repairs. Watch that the neighborhood scores low.

Highlights
  • 55% below area price per sqft
  • $27k potential equity (30%)
  • $825/mo positive cash flow
  • 12.11% cap rate
Watch-outs
  • Neighborhood scores 52/100

Price vs. Market

Good
Your offer
$69/sqft
Area avg
$152/sqft
55% below market average
You save ~$107,568 vs buying at market rate
Your offer
$89,900
At market rate
$196,992
Listed on Offa for $89,900
This property is currently on Offa's marketplace · ARV $116,870. View the live listing →

ARV Assessment

GoodLive · Offa
ARV Low
$103k
Est. ARV
$117k
ARV High
$126k
Total Investment
$90k
Est. ARV
$117k
Rehab Cost
$3k
Potential Equity
$27k
Comparable Reasoning

Offa lists this property with an After Repair Value of $117k. The subject's 1,296 sqft and 3bd/1.5ba layout is consistent with that valuation.

2 more details
Condition Assessment

Property presents in full gut condition. Estimated rehab of $3k covers structural, mechanical, and full interior.

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
$1,520
Est. Rent/mo
$1,650
Rent High
$1,820
Monthly Rent
$1,650
Annual Rent
$20k
Rental Yield
22.0%
Cap Rate
12.1%
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 $1,520–$1,820. At $1,650/mo the gross yield is 22.02% 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
$89,900
Loan
$71,920
$17,980
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$465/mo
Estimated Rent$1,650/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return55.06%
Total Payment
$825/mo
Monthly Cash Flow
+$825/mo
Positive cash flow: $825/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
11,094
1-Mile Density
4,324
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