CashFlowRE
Sign in Sign up
921 Camden Ave SW
B Composite 71.52
Why this score? — see what drove the B 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 +28.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$84,900

921 Camden Ave SW · Canton, OH 44706
3 bd · 1.5 ba · 1,380 sqft · SingleFamily public records · 102 Days on market
Built 1926 5,201 sqft lot Est $108k · 21% under ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This very nice, clean home is move in ready with possession at closing. The first floor features a spacious living room with a decorative fireplace, formal dining room, a dinette for casual meals, and a kitchen complete with gas stove, refrigerator and dishwasher. A convenient half bath off the kitchen. Second floor offers three bedrooms, a built-in linen cabinet, a spacious bathroom with a closet. The walk-up attic provides lots of storage or can be finished for additional living space. A front porch perfect to sit and relax. The garage was turned into a workshop, however there is plenty of space to park beside it, accessed from the alley. Newer furnace, newer HWT. Water softener does not

Key facts

  • Decorative fireplace
  • Front porch
  • Workshop

Tags

DECORATIVE FIREPLACEBUILT-IN LINEN CABINETWALK-UP ATTICFRONT PORCHWORKSHOP

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 3-bed/1.5-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $284 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $77k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.3% vs local median 5.1% in Canton — 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 71/100 on livability (#441 in OH) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A; Watch: crime F, employment F.
  • Canton City (urban): math 17% / reading 26% proficiency, ranked #627 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 87 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 41% of comp listings sitting > 30 days — soft ceiling on asking rent; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $587 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Stark County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($77k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $77,259 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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.
  7. 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.
  8. 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
1.25%
Cap rate
10.30%
Cash-on-cash
14.31%
DSCR
1.64
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$107,640
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
921 Camden Ave SW 0.00mi 3/1.5 1,380 (0%) 1mo $84,000 $61 99
1031 Camden Ave SW 0.10mi 3/2.0 1,368 (-1%) 2mo $105,000 $77 90
1017 Clinton Ave SW 0.10mi 3/1.0 1,344 (-3%) 2mo $112,000 $83 87
906 Harrison Ave SW 0.43mi 3/1.0 1,368 (-1%) 2mo $102,900 $75 75
1021 Greenfield SW 0.40mi 3/1.0 1,464 (+6%) 3mo $107,000 $73 67
633 Park Ave SW 0.38mi 3/2.0 1,466 (+6%) 5mo $159,000 $108 66
2227 7th St SW 0.52mi 3/1.0 1,314 (-5%) 2mo $55,000 $42 65
1115 Dueber Ave SW 0.30mi 3/1.5 1,580 (+14%) 4mo $90,400 $57 59
644 Arlington Ave SW 0.61mi 3/2.0 1,308 (-5%) 3mo $132,900 $102 58
1136 Smith Ave SW 0.55mi 3/1.0 1,204 (-13%) 0mo $93,900 $78 51
1114 Bedford Ave SW 0.68mi 3/1.0 1,248 (-10%) 2mo $126,000 $101 49
2519 12th St SW 0.74mi 3/1.5 1,194 (-14%) 3mo $131,000 $110 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.7%
Equity multiple
1.18×
Total profit
$4,297
Equity at exit
$12,659
10-year hold
IRR
14.1%
Equity multiple
2.14×
Total profit
$26,982
Equity at exit
$7,341

Cash invested: $23,772 (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 44706

Active inventory
87
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,063 high interval (Pro) →
Mortgage (P&I)
$445
Tax from tax record
$76 /mo · $913/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$223
Net cashflow
$284

Break-even live

Break-even rent $705
Max offer price $84,900
Occupancy floor 68%

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
$21,225
Closing costs
$2,547
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1229 Lawn Ave SW Canton, OH 2.0 1.0 936 $950 $1.01 43d 1 0.39mi
1100 5th St SW Canton, OH 4.0 1.0 1397 $1,200 $0.86 43d 1 0.41mi
1023 Harrison Ave SW Canton, OH 3.0 1.0 1224 $1,250 $1.02 21d 1 0.45mi
1380 Garfield Ave SW Canton, OH 2.0 1.0 1212 $995 $0.82 21d 1 0.56mi
1117 Arlington Ave SW Canton, OH 3.0 1.0 1240 $1,200 $0.97 13d 1 0.61mi
202 Smith Ave SW Canton, OH 2.0 1.0 1236 $995 $0.81 43d 1 0.61mi
1016 2nd St NW Canton, OH 1.0–3.0 1.0–2.0 916 $1,050 $1.15 13d 20 0.64mi
2316 2nd St SW Canton, OH 3.0 1.0 1125 $1,095 $0.97 43d 1 0.66mi
2237 Tuscarawas St W Canton, OH 2.0 1.0 1035 $700 $0.68 21d 1 0.67mi
2237 Tuscarawas St W Unit 7 Canton, OH 2.0 1.0 1035 $725 $0.70 43d 1 0.67mi
1507 Stark Ave SW Canton, OH 3.0 1.0 1188 $975 $0.82 43d 1 0.68mi
1511 Stark Ave SW Canton, OH 2.0 1.0 992 $900 $0.91 43d 1 0.69mi
1000 Market Ave S Canton, OH 1.0–2.0 1.0–2.0 1500 $4,505 $3.00 13d 12 0.73mi
1241 Bedford Ave SW Canton, OH 3.0 2.0 1152 $1,200 $1.04 13d 1 0.74mi
1137 7th St NW Canton, OH 3.0 1.0 1736 $1,095 $0.63 43d 1 0.83mi
1520 Bryan Ave SW Canton, OH 3.0 1.0 1040 $1,100 $1.06 43d 1 0.85mi
521 Columbus Ave NW Unit 2 Canton, OH 2.0 1.0 900 $875 $0.97 43d 1 0.98mi
521 Columbus Ave NW Canton, OH 2.0 1.0 900 $775 $0.86 21d 1 0.98mi
2525 6th St NW Unit NA Canton, OH 2.0 1.0 950 $700 $0.74 43d 1 1.05mi
1014 Roslyn Ave SW Canton, OH 3.0 1.0 1128 $1,150 $1.02 21d 1 1.18mi
900 Roslyn Ave SW Canton, OH 3.0 1.0 1320 $1,175 $0.89 13d 1 1.18mi
2510 10th St NW Canton, OH 3.0 1.5 1468 $1,175 $0.80 21d 1 1.19mi
1005 Broad Ave NW Unit 100 Canton, OH 2.0 1.0 1200 $850 $0.71 21d 1 1.32mi
1005 Broad Ave NW Unit 201 Canton, OH 3.0 1.0 1200 $800 $0.67 21d 1 1.32mi
1216 14th St NW Canton, OH 3.0 1.0 1352 $1,100 $0.81 21d 1 1.40mi
1008 14th St NW Canton, OH 3.0 1.5 1100 $898 $0.82 21d 1 1.43mi
1421 Piper Ct NW Canton, OH 3.0 1.5 1311 $995 $0.76 21d 1 1.44mi
1307 Woodland Ave NW Unit 2 Canton, OH 2.0 1.0 973 $675 $0.69 43d 1 1.48mi
924 Spring Ave NE Canton, OH 4.0 1.5 1407 $1,395 $0.99 21d 1 1.50mi

Listing history 5 events

  1. 2026-03-31
    status Pending
  2. 2026-03-18
    price $84,900
  3. 2026-02-16
    status Active
  4. 2026-01-22
    price $89,900
  5. 2025-12-10
    listed $104,900 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
$913 · $76/mo
Projected year-2 tax
$1,119 · $93/mo
Expected delta
+$206/yr (+$17/mo · 22.6%)

ⓘ 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
$12,762
− Mortgage interest
−$4,756
− Property taxes
−$913
− Insurance
−$424
− Repairs & maintenance
−$1,021
− Management
−$1,021
− Depreciation
−$2,470
Taxable income
$2,157
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$518
After-tax cash flow
$2,884/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
Canton City
NCES district ID
3904371
Math proficiency
17% ▼ -17.00%
Reading proficiency
26% ▼ -12.00%
Median HH income
$28,825
Composite
17.1/100
National rank
#9116
State rank
#627 of 656 in OH

Livability — Canton

Score
71/100
State rank
#441
US rank
#7259

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, OH
County
Stark County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
16,496
Household income
$58,228
Rent vs Own
32.3% rent · 67.7% own
Severe rent burden
502.0

Population outlook (Stark County) Hauer SSP2

Today (2025)
373,708 people
By 2030
371,245 · -0.7%
By 2040
361,331 · -3.3%
By 2050
345,290 · -7.6%
By 2075
302,669 · -19.0%
By 2100
238,870 · -36.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Black 8% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Romanian 4% Italian 3% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Stark

2024 margin
Strong R (+21.9) · D 38.6% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.5pp · 2024: -21.9pp
All cycles
2024: R+21.9 2020: R+18.5 2016: R+17.4 2012: R+0.4 2008: D+5.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -156.35%
Current HPI
239.851
Rent YoY
Metro
Canton-Massillon, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

-19.1% since first listed
5 events — show timeline
  • 2026-03-31 Pending MLSNOW
  • 2026-03-18 Price Changed $84,900 MLSNOW
  • 2026-02-16 Relisted MLSNOW
  • 2026-01-22 Price Changed $89,900 MLSNOW
  • 2025-12-10 Listed $104,900 MLSNOW

Property tax history

+32.9%/yr

Latest (2024): $913 · +549.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…