For SaleRisky Deal22 days on market

Vl Sidley Dr

Vl Sidley Dr, Austinburg, OH 44010, Austinburg, OH 44010
$450,000

Listing Price

Property image 1
Vl Sidley Dr, Austinburg, OH 44010
Loc: Austinburg, OH
Days Listed
22
Lot Size
6.50 acres
Type
lot

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

7

Austinburg Elementary School

PK-5
1.1 mi away
6

Geneva High School

8-12
4.1 mi away
4

Geneva Middle School

4-8
4.5 mi away
Haven Underwritten Market·Moderate (1.10 - 1.24x)

Austin, TX Investment Analysis (2026)

Cap Rate Range: 5.1% - 6.2% · Median Rent: $2,950/mo · Effective Tax: 1.8%

Open Austin Market Underwrite

Property Overview

No property narrative or remarks were supplied in the source listing records. Underwriting and financial metrics are calculated directly from public record data and MLS attributes.

Features & Amenities

vacant landcommercial real estateindustrial zoningparcelsurveyed propertylevel topographyhigh visibilitycorner lotdevelopment potentialrectangular plotasphalt accessinfrastructure readyproximity to highwaystrategic location

Haven AI Verdict

Recommendation
Risky
Confidence Score: 1/10
Exercise caution due to potential market volatility.
Cap Rate
5.47%
Total ROI
77.8%
Cash Flow
$-283/mo
DSCR
0.88
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-283/mo net cash flow with a 5.5% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Prime residential location in Austinburg, OH
  • Long-term capital appreciation corridor
Considerations
  • Verify historical operating expenses and local tax assessment
  • Confirm current lease terms and tenant estoppel certificates

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-08-25Listed for sale$450,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
Baths
0
Sq Ft
0
Address-Level Value-Add Underwriting

ARV, Rehab & Maximum Allowable Offer (MAO)

Model contractor scopes, estimated after-repair value (ARV) projections, and determine your purchase price ceiling to protect target margins.

Modeled value-add projection (+18% baseline) for 3b/2ba in Austinburg
+18% vs. list
$
$83,250
75% Rule
Maximum Allowable Offer (MAO)
$315,000

Calculated as (75% × $531,000) − $83,250

Asking Price is $135,000 (30.0%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $315,000 based on $83,250 in required updates.
Current Asking Price:$450,000
Estimated ARV:$531,000
Estimated Renovation:$83,250
All-In Capital Basis (MAO + Rehab):$398,250
Projected Equity Margin:+$132,750
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Provenance:[Observed] List Price: $450,000[Estimated] Rent: $3,600/mo[Estimated] Tax Rate: 1.57% (OH)[Estimated] Hazard Ins: $131/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.47%

NOI: $24,627/yr

Cash-on-Cash Yield
-3.3%

On $103,500 invested

DSCR Ratio
0.88x

Negative debt coverage

5-Yr Leveraged ROI
+77.8%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
[Estimated]Property Taxes (1.57% of basis)-$589/mo
[Estimated]Homeowner / Hazard Insurance-$131/mo
[Defaulted]Vacancy Reserve (5% of rent)-$180/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$360/mo
[Defaulted]Property Management (8% of rent)-$288/mo
Total Pure Operating Expenses-$1,548/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,600/mo
Less: Operating Expenses-$1,548/mo
Net Operating Income (NOI)+$2,052/mo
Less: Debt Service (30yr @ 6.75%)-$2,335/mo
Net Cash Flow
$-283/mo
$-3,392/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austinburg.