CashFlowRE
Sign in Sign up
1729 Newberry St
C Composite 56.28
Why this score? — see what drove the C 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 +17.6/30.0
  • ARV discount +12.8/15.0
  • DSCR +5.5/10.0
  • 1% rule +5.0/10.0
  • Schools +4.5/10.0
  • Rent growth +4.2/5.0
  • Livability +4.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

1729 Newberry St · Cuyahoga Falls, OH 44221
4 bd · 2.0 ba · 1,464 sqft · SingleFamily public records · 9 Days on market
Built 1913 0.25 ac lot Est $215k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome Home! This inviting 4 Bedroom, 2 Bathroom property located near Howe Rd. and in the heart of Cuyahoga Falls, can be yours! Nestled in a quaint and welcoming neighborhood, this home offers the perfect opportunity for first-time home buyers looking for comfort, and convenience. Inside, you will find a modern and functional layout with spacious living areas, generous sized rooms, and two full bathrooms for your everyday comfort. There is a first floor bedroom and bathroom for your convinience. The home provides plenty of room to grow , whether you are starting a family, working from home, or simply looking for extra space! This property is close to local parks, shopping, dining, and ma

Key facts

  • 0.25 acre lot
  • Parking
  • Built 1913

Property features AI

Exterior

  • Parking: Additional parking; Driveway
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Above-grade finished living area approximately 1,464; Block foundation
  • Construction: Aluminum siding; Asphalt/fiberglass roof
  • Exterior features: Front porch; Patio; Back yard

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 1 main-level bedroom
  • Bathrooms: 2 full bathrooms; 1 full bathroom on the main level
  • Heating & cooling: Forced air heating; Gas heating
  • Interior features: 7 total rooms; Unfinished concrete basement
  • Laundry & utility: Laundry located on lower level

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 4-bed/2.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $151 ($2k/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 $189k (0.4% below list).
  • Recommended offer: $189k (0.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 4.6% in Cuyahoga Falls — 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 83/100 on livability (#60 in OH, #870 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute F.
  • Cuyahoga Falls City (suburban): math 47% / reading 58% proficiency, ranked #408 of 656 in OH (top 62%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+7.0%/yr); 90 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($63k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1913 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $189,156 (0.4% below list)

Questions for the listing agent

  1. Built in 1913 — 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. 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
1.00%
Cap rate
7.25%
Cash-on-cash
3.41%
DSCR
1.15
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$215,208
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1729 Newberry St 0.00mi 4/2.0 1,464 (0%) 1mo $179,000 $122 99
416 Prospect Ave 0.11mi 3/2.0 (-1) 1,320 (-10%) 3mo $205,000 $155 71
562 Tallmadge Rd 0.23mi 3/1.5 (-1) 1,560 (+7%) 3mo $229,900 $147 69
880 Markham Ave 0.53mi 3/1.5 (-1) 1,550 (+6%) 1mo $295,000 $190 58
1523 8th St 0.71mi 4/1.0 1,498 (+2%) 8mo $215,000 $144 53
619 Tallmadge Rd 0.32mi 3/1.0 (-1) 1,284 (-12%) 4mo $224,900 $175 52
1109 Cooper Dr 0.66mi 3/2.0 (-1) 1,547 (+6%) 6mo $225,000 $145 49
839 Sackett Ave 0.75mi 3/1.0 (-1) 1,440 (-2%) 7mo $199,900 $139 48
1612 Hanover St 0.73mi 4/2.0 1,596 (+9%) 5mo $215,000 $135 47
1011 Cooper Dr 0.63mi 3/1.0 (-1) 1,330 (-9%) 2mo $187,100 $141 45
1512 Bancroft St 0.69mi 3/2.5 (-1) 1,356 (-7%) 8mo $270,125 $199 42
1471 Bancroft St 0.74mi 3/2.0 (-1) 1,322 (-10%) 4mo $224,000 $169 40

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 · 6.95% rent growth · sell at horizon

5-year hold
IRR
-6.5%
Equity multiple
0.75×
Total profit
$-13,294
Equity at exit
$28,315
10-year hold
IRR
7.5%
Equity multiple
1.67×
Total profit
$35,793
Equity at exit
$16,419

Cash invested: $53,172 (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 44221

Rents YoY
7.0%
Active inventory
90
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,892 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$268 /mo · $3,221/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$397
Net cashflow
$151

Break-even live

Break-even rent $1,700
Max offer price $189,900
Occupancy floor 87%

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
$47,475
Closing costs
$5,697
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
467 Lynn Dr Cuyahoga Falls, OH 3.0 1.0 1414 $1,600 $1.13 13d 1 0.26mi
1975 Tudor St Cuyahoga Falls, OH 3.0 1.0 1120 $1,475 $1.32 43d 1 0.55mi
1791 Windsor St Cuyahoga Falls, OH 3.0 1.0 1120 $1,929 $1.72 14d 1 0.57mi
1823 7th St Cuyahoga Falls, OH 3.0 1.5 1248 $2,850 $2.28 43d 1 0.63mi
1276 Bailey Rd Cuyahoga Falls, OH 3.0 2.0 1188 $1,800 $1.52 43d 1 0.93mi
1059 Jean Ave Akron, OH 3.0 1.0 1012 $1,300 $1.28 43d 1 1.13mi
1832 15th St Cuyahoga Falls, OH 3.0 1.0 1000 $1,495 $1.50 23d 1 1.14mi
1180 Murray Ave Akron, OH 3.0 2.0 1340 $1,175 $0.88 21d 1 1.41mi
1088 Lexington Ave Akron, OH 3.0 1.0 1008 $1,600 $1.59 13d 1 1.43mi

Listing history 2 events

  1. 2026-04-19
    status Pending
  2. 2026-04-07
    listed $189,900 Active

ⓘ 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
$3,221 · $268/mo
Projected year-2 tax
$3,221 · $268/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$22,699
− Mortgage interest
−$10,637
− Property taxes
−$3,221
− Insurance
−$950
− Repairs & maintenance
−$1,816
− Management
−$1,816
− Depreciation
−$5,524
Taxable loss
−$1,265
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$304
After-tax cash flow
$2,115/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
Cuyahoga Falls City
NCES district ID
3904383
Math proficiency
47% ▼ -18.00%
Reading proficiency
58% ▼ -7.00%
Median HH income
$49,587
Composite
44.78/100
National rank
#2746
State rank
#408 of 656 in OH

Livability — Cuyahoga Falls

Score
83/100
State rank
#60
US rank
#870

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cuyahoga Falls, OH
County
Summit County · 440,783 people
City population
47,005
Metro
Akron, OH
Population (ZIP)
28,546
Household income
$63,342
Rent vs Own
38.5% rent · 61.5% own
Severe rent burden
1080.0

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 (81%)
Race & ethnicity
White 81% Asian 7% Black 5% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Romanian 4% Lithuanian 2% Scotch-Irish 2%
Foreign-born
7% · India, China, Canada
Languages at home
90% English-only · Other Indo-European 6% Other Asian/Pacific 1% German/W. Germanic 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
▼ -222.74%
Current HPI
213.5428
Rent YoY
▲ 6.95%
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

2 events — show timeline
  • 2026-04-19 Pending MLSNOW
  • 2026-04-07 Listed $189,900 MLSNOW

Property tax history

+5.0%/yr

Latest (2025): $3,221 · -1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…