CashFlowRE
Sign in Sign up
225 24th St NW
D Composite 40.62
Why this score? — see what drove the D 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 +15.5/30.0
  • DSCR +4.8/10.0
  • Schools +4.1/10.0
  • 1% rule +4.0/10.0
  • Rent growth +4.0/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.3/15.0
  • Appreciation +0.0/10.0

$140,000

225 24th St NW · Barberton, OH 44203
2 bd · 2.0 ba · 896 sqft · SingleFamily public records · 4 Days on market
Built 1963 4,944 sqft lot Est $125k · 12% over

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

Listing remarks MLS

Absolutely Adorable! This 2 Bedroom, 2 Bath Ranch/Cape Cod Style Home has Extra Space Upstairs for a 3rd Bedroom or to use Currently as Great Storage. The Living Room Area & Both Bedrooms on the Main Floor have Hard Wood Flooring. There is Ample Closet Space. The Kitchen is Nice & has Easy Access to the Enclosed Porch for Entering & Exiting from the Rear Parking & Garage Area. The Cute Front Porch/Deck is Welcoming & Roomy Enough for the Ideal Bistro Set to sit & enjoy a little afternoon sun. The Back Yard is especially quaint with a shady spot to have an outdoor picnic or relax in the shelter of the Enclosed Porch with just enough Privacy too. This Home is Move-In Ready!!

Key facts

  • Built-in pantry
  • Vintage tiles
  • Ample linen storage

Tags

HARDWOOD FLOORSEAT-IN KITCHENBUILT-IN PANTRYCOFFEE BARVINTAGE TILESAMPLE LINEN STORAGE

Property features AI

Exterior

  • Parking: Driveway; Detached garage; 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: 2 stories; Vinyl siding; Asphalt/fiberglass roof
  • Construction: Vinyl siding construction; Asphalt/fiberglass roof; Built (year per assessor)
  • Exterior features: Enclosed porch; Patio; Porch

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Forced air gas heating; Central air conditioning
  • Interior features: Full, unfinished basement; 5 total rooms
  • Laundry & utility: Basement utility space

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 $140k.

Deal economics

  • At list price, monthly cash flow is $57 ($683/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $125k (10.4% below list).
  • Recommended offer: $125k (10.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#428 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, amenities F, commute F.
  • Barberton City (suburban): math 47% / reading 51% proficiency, ranked #466 of 656 in OH (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Barberton Primary School (math 56% / reading 51%, grade C, #834 of 1,584 statewide, top 53%, 762 students, 0% FRL); Barberton Middle School (math 45% / reading 50%, grade C-, #444 of 654 statewide, top 69%, 797 students, 72% FRL); Barberton High School (math 33% / reading 57%, grade D-, #468 of 781 statewide, top 60%, 1,220 students, 60% FRL) — zoned schools average 44% FRL vs 62% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+5.9%/yr); 226 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Summit County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 19y 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.
  • Current owner paid $90k; list at $140k implies a 56% gain — meaningful room to come down on a strong offer.
Recommended offer $125,381 (10.4% below list)

Questions for the listing agent

  1. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.90%
Cap rate
6.78%
Cash-on-cash
1.74%
DSCR
1.08
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$125,440
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
93 NW 22nd St NW 0.22mi 2/1.5 858 (-4%) 4mo $128,000 $149 78
251 30th St NW 0.36mi 2/2.0 924 (+3%) 12mo $96,000 $104 68
12 24th St SW 0.40mi 2/1.5 953 (+6%) 13mo $107,000 $112 58
131 15th St NW 0.43mi 3/1.0 (+1) 966 (+8%) 2mo $135,000 $140 57
1027 W Hopocan Ave 0.30mi 3/1.5 (+1) 971 (+8%) 12mo $159,155 $164 55
246 29th St NW 0.32mi 3/1.5 (+1) 1,008 (+12%) 2mo $169,000 $168 55
32 21st St NW 0.31mi 3/1.0 (+1) 840 (-6%) 13mo $86,500 $103 55
918 Raymond Ave 0.58mi 1/1.0 (-1) 840 (-6%) 2mo $96,000 $114 52
128 17th St NW 0.29mi 3/1.0 (+1) 963 (+8%) 17mo $100,000 $104 51
65 29th St NW 0.44mi 3/1.0 (+1) 1,026 (+14%) 4mo $190,000 $185 43
287 31st St NW 0.43mi 3/1.0 (+1) 1,008 (+12%) 14mo $124,900 $124 39
3232 Weber Dr 0.63mi 3/2.0 (+1) 1,023 (+14%) 12mo $227,191 $222 31

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 · 5.86% rent growth · sell at horizon

5-year hold
IRR
-10.5%
Equity multiple
0.61×
Total profit
$-15,350
Equity at exit
$20,874
10-year hold
IRR
2.4%
Equity multiple
1.19×
Total profit
$7,446
Equity at exit
$12,105

Cash invested: $39,200 (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 44203

Rents YoY
5.9%
Active inventory
226
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,254 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$141 /mo · $1,693/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$57

Break-even live

Break-even rent $1,182
Max offer price $140,000
Occupancy floor 90%

Sensitivity live

Price -10% $136 -5% $97 +0% $57 +5% $17 +10% $-22
Rent -10% $-42 -5% $7 +0% $57 +5% $106 +10% $156
Rate -1.0pp $127 -0.5pp $93 base $57 +0.5pp $21 +1.0pp $-16

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
$35,000
Closing costs
$4,200
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1270 South Ave Barberton, OH 1.0–2.0 1.0–1.5 1012 $1,449 $1.43 15d 1 0.47mi
1285 Wooster Rd W Barberton, OH 2.0 1.0 900 $1,100 $1.22 15d 1 0.56mi
667 W Park Ave Barberton, OH 2.0 1.0 900 $1,350 $1.50 15d 1 0.83mi
1101 Stratford St Barberton, OH 1.0 1.0 780 $965 $1.24 15d 1 0.85mi
3953 Mount Vernon Blvd Norton, OH 2.0 1.0 1000 $1,318 $1.32 15d 1 0.85mi
3943 Long Dr Norton, OH 2.0 1.0–2.0 1200 $1,508 $1.26 15d 5 0.88mi
1275 Norton Ave #1283 Norton, OH 3.0 1.0 932 $1,200 $1.29 45d 1 0.92mi
3888 Long Dr Norton, OH 2.0 2.0 1000 $1,601 $1.60 15d 1 0.94mi
3343 Columbia Woods Dr Norton, OH 1.0–2.0 1.0–2.0 900 $1,525 $1.69 4d 9 1.00mi
288 5th St NW Unit 288 1/2 Barberton, OH 1.0 1.0 720 $750 $1.04 25d 1 1.01mi
3839-3859 Long Dr Norton, OH 1.0 1.0 750 $1,141 $1.52 15d 2 1.05mi
149 2nd St SW Unit 149 Barberton, OH 2.0 1.0 1037 $1,100 $1.06 15d 1 1.25mi

Listing history 4 events

  1. 2026-06-09
    status $140,000 Pending 4 DOM
  2. 2026-06-08
    days on market $140,000 Active 4 DOM
  3. 2026-06-07
    remarks 699-char remark
  4. 2026-06-07
    listed $140,000 Active 3 DOM

ⓘ 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
$1,693 · $141/mo
Projected year-2 tax
$1,938 · $162/mo
Expected delta
+$246/yr (+$20/mo · 14.5%)

ⓘ 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 · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$15,046
− Mortgage interest
−$7,842
− Property taxes
−$1,693
− Insurance
−$700
− Repairs & maintenance
−$1,204
− Management
−$1,204
− Depreciation
−$4,073
Taxable loss
−$1,669
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$401
After-tax cash flow
$1,084/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
Barberton City
NCES district ID
3904353
Math proficiency
47% ▼ -9.00%
Reading proficiency
51% ▼ -9.00%
Median HH income
$37,660
Composite
40.77/100
National rank
#3646
State rank
#466 of 656 in OH

Livability — Barberton

Score
71/100
State rank
#428
US rank
#7016

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Barberton, OH
County
Summit County · 440,783 people
City population
38,701
Metro
Akron, OH
Population (ZIP)
38,701
Household income
$63,759
Rent vs Own
28.3% rent · 71.7% own
Severe rent burden
805.0

Population outlook (Summit County) Hauer SSP2

Today (2025)
546,583 people
By 2030
544,028 · -0.5%
By 2040
531,363 · -2.8%
By 2050
514,923 · -5.8%
By 2075
481,765 · -11.9%
By 2100
432,265 · -20.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Black 7% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 3% Slovak 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Russian/Polish/Slavic 1% Spanish 1%

Political lean MEDSL · Summit

2024 margin
Lean D (+7.0) · D 53.0% · R 46.0%
2008→2024 swing
-9.6pp toward R · 2008: 16.6pp · 2024: 7.0pp
All cycles
2024: D+7.0 2020: D+9.6 2016: D+8.2 2012: D+14.8 2008: D+16.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -224.82%
Current HPI
199.8143
Rent YoY
▲ 5.86%
Metro
Akron, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+64.9% since first listed
10 events — show timeline
  • 2026-06-04 Listed $140,000 MLSNOW
  • 2020-05-22 Sold (Public Records) $90,000 Public Records
  • 2020-05-22 Sold (MLS) $90,000 MLSNOW
  • 2020-04-13 Pending MLSNOW
  • 2020-03-31 Listed $89,000 MLSNOW
  • 2008-03-26 Sold (Public Records) $82,000 Public Records
  • 2008-03-26 Sold (MLS) $82,000 MLSNOW
  • 2008-01-10 Listing Removed MLSNOW
  • 2007-10-29 Listed $89,900 MLSNOW
  • 2007-09-05 Listed $84,900 MLSNOW

Property tax history

+0.8%/yr

Latest (2025): $1,693 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…