CashFlowRE
Sign in Sign up
1020 17th St NW
B Composite 71.58
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 +27.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.7/10.0
  • 1% rule +7.7/10.0
  • Rent growth +3.7/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$84,900

1020 17th St NW · Canton, OH 44703
3 bd · 1.5 ba · 1,680 sqft · SingleFamily public records · 51 Days on market
Built 1915 4,721 sqft lot $51/sqft · 32% below area Est $124k · 32% under

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

Listing remarks MLS

Clean, well-kept and ready for its next owner. This Canton gem sits in a convenient NW location just minutes from Malone University, parks, and quick access to I-77 for an easy commute. You're also close to grocery stores, restaurants, and all the essentials. Whether you're looking for a solid rental or a move-in ready home, this one makes sense. Simple, clean, and in a great spot easy win.

Key facts

  • Canton gem
  • Close to parks
  • Quick access to i-77

Tags

CANTON GEMNW LOCATIONCLOSE TO MALONE UNIVERSITYCLOSE TO PARKSQUICK ACCESS TO I-77CLOSE TO GROCERY STORES

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 $256 ($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: $82k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% 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.
  • Zoned schools: Gibbs Elementary School (math 17% / reading 22%, grade F, #1,293 of 1,584 statewide, top 83%, 329 students, 0% FRL); Crenshaw Middle School (math 10% / reading 19%, grade F, #630 of 654 statewide, top 97%, 774 students, 0% FRL); Mckinley High School (math 8% / reading 29%, grade F, #683 of 781 statewide, top 88%, 2,154 students, 0% FRL) — zoned schools average 0% FRL vs 76% district-wide (76 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+4.6%/yr); 31 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($32k/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 $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 + 4.6% rent growth), your $24k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; list at $85k implies a 112% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $82,353 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.27%
Cap rate
9.91%
Cash-on-cash
12.91%
DSCR
1.57
GRM
6.5

CMA / ARV

ARV (median comp)
$124,253
List price
$84,900
Delta
-31.67%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1020 17th St NW 0.00mi 3/1.5 1,680 (0%) 0mo $87,500 $52 100
1717 Harvard Ave NW 0.46mi 3/1.5 1,674 (-0%) 2mo $192,000 $115 76
1316 18th St NW 0.23mi 4/1.5 (+1) 1,614 (-4%) 3mo $107,500 $67 75
1445 15th St NW 0.45mi 3/1.5 1,744 (+4%) 3mo $95,000 $54 70
2002 Kirk Ct NW 0.36mi 4/2.0 (+1) 1,630 (-3%) 2mo $183,900 $113 70
1236 Perkins Ave NW 0.54mi 3/1.5 1,616 (-4%) 2mo $173,300 $107 67
1322 12th St NW 0.56mi 3/1.5 1,780 (+6%) 0mo $199,900 $112 63
1335 Louisiana Ave NW 0.30mi 3/1.0 1,492 (-11%) 3mo $105,000 $70 63
1817 Fulton Rd 0.47mi 4/1.5 (+1) 1,800 (+7%) 2mo $85,000 $47 59
1422 Monument Rd NW 0.58mi 3/2.0 1,512 (-10%) 0mo $170,000 $112 54
321 19th St NW 0.48mi 3/2.0 1,880 (+12%) 3mo $210,000 $112 53
935 Ridge Rd NW 0.75mi 4/1.5 (+1) 1,918 (+14%) 2mo $185,000 $96 34

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 · 4.61% rent growth · sell at horizon

5-year hold
IRR
4.6%
Equity multiple
1.18×
Total profit
$4,333
Equity at exit
$12,659
10-year hold
IRR
15.6%
Equity multiple
2.36×
Total profit
$32,393
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 44703

Home prices YoY
-20.5%
Rents YoY
4.6%
Active inventory
31
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,082 high interval (Pro) →
Mortgage (P&I)
$445
Tax from tax record
$119 /mo · $1,422/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$227
Net cashflow
$256

Break-even live

Break-even rent $758
Max offer price $84,900
Occupancy floor 71%

Sensitivity live

Price -10% $304 -5% $280 +0% $256 +5% $232 +10% $208
Rent -10% $170 -5% $213 +0% $256 +5% $298 +10% $341
Rate -1.0pp $298 -0.5pp $277 base $256 +0.5pp $234 +1.0pp $211

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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1008 14th St NW Canton, OH 3.0 1.5 1100 $898 $0.82 22d 1 0.29mi
1421 Piper Ct NW Canton, OH 3.0 1.5 1311 $995 $0.76 22d 1 0.32mi
1216 14th St NW Canton, OH 3.0 1.0 1352 $1,100 $0.81 22d 1 0.32mi
1029 23rd St NW Canton, OH 3.0 1.0 1356 $1,500 $1.11 15d 1 0.43mi
123 17th St NW Canton, OH 2.0 1.0–1.5 766 $1,050 $1.37 15d 1 0.61mi
1220 Market Ave N Unit 4 Canton, OH 3.0 1.0 1400 $1,100 $0.79 45d 1 0.74mi
1629 Spring Ave NE Unit Na Canton, OH 2.0 1.0 1100 $836 $0.76 22d 1 0.83mi
1613 Spring Ave NE Canton, OH 3.0 1.0 1320 $1,095 $0.83 22d 1 0.84mi
1137 7th St NW Canton, OH 3.0 1.0 1736 $1,095 $0.63 45d 1 0.88mi
1016 2nd St NW Canton, OH 1.0–3.0 1.0–2.0 916 $1,050 $1.15 15d 20 1.12mi
924 Spring Ave NE Canton, OH 4.0 1.5 1407 $1,395 $0.99 22d 1 1.17mi
2510 10th St NW Canton, OH 3.0 1.5 1468 $1,175 $0.80 22d 1 1.24mi
1005 Broad Ave NW Unit 100 Canton, OH 2.0 1.0 1200 $850 $0.71 22d 1 1.37mi
1005 Broad Ave NW Unit 201 Canton, OH 3.0 1.0 1200 $800 $0.67 22d 1 1.37mi
1100 5th St SW Canton, OH 4.0 1.0 1397 $1,200 $0.86 45d 1 1.37mi
3034 12th St NW Canton, OH 2.0 1.0 1724 $1,125 $0.65 22d 1 1.46mi

Listing history 5 events

  1. 2026-05-01
    price $84,900 393-char remark
    Show marketing remark (393 chars)

    Clean, well-kept and ready for its next owner. This Canton gem sits in a convenient NW location just minutes from Malone University, parks, and quick access to I-77 for an easy commute. You're also close to grocery stores, restaurants, and all the essentials. Whether you're looking for a solid rental or a move-in ready home, this one makes sense. Simple, clean, and in a great spot easy win.

  2. 2026-04-30
    status Active 393-char remark
    Show marketing remark (393 chars)

    Clean, well-kept and ready for its next owner. This Canton gem sits in a convenient NW location just minutes from Malone University, parks, and quick access to I-77 for an easy commute. You're also close to grocery stores, restaurants, and all the essentials. Whether you're looking for a solid rental or a move-in ready home, this one makes sense. Simple, clean, and in a great spot easy win.

  3. 2026-04-22
    status Pending 393-char remark
    Show marketing remark (393 chars)

    Clean, well-kept and ready for its next owner. This Canton gem sits in a convenient NW location just minutes from Malone University, parks, and quick access to I-77 for an easy commute. You're also close to grocery stores, restaurants, and all the essentials. Whether you're looking for a solid rental or a move-in ready home, this one makes sense. Simple, clean, and in a great spot easy win.

  4. 2026-03-22
    listed $90,000 Active 393-char remark
    Show marketing remark (393 chars)

    Clean, well-kept and ready for its next owner. This Canton gem sits in a convenient NW location just minutes from Malone University, parks, and quick access to I-77 for an easy commute. You're also close to grocery stores, restaurants, and all the essentials. Whether you're looking for a solid rental or a move-in ready home, this one makes sense. Simple, clean, and in a great spot easy win.

  5. 1991-05-31
    soldstatus $40,000

ⓘ 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
$1,422 · $119/mo
Projected year-2 tax
$1,422 · $119/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 ≥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
$12,984
− Mortgage interest
−$4,756
− Property taxes
−$1,422
− Insurance
−$424
− Repairs & maintenance
−$1,039
− Management
−$1,039
− Depreciation
−$2,470
Taxable income
$1,835
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$440
After-tax cash flow
$2,628/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)
8,070
Household income
$31,957
Rent vs Own
67.2% rent · 32.8% own
Severe rent burden
644.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 58% Two or more races 19% Black 19% Hispanic / Latino 8% Pacific Islander 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 1% Cuban 3%
Common ancestry
Italian 15% Romanian 2% Lithuanian 2%
Foreign-born
2% · Canada

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
▼ -56.64%
Current HPI
220.0551
Rent YoY
▲ 4.61%
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

+112.2% since first listed
5 events — show timeline
  • 2026-05-01 Price Changed $84,900 MLSNOW
  • 2026-04-30 Relisted MLSNOW
  • 2026-04-22 Pending MLSNOW
  • 2026-03-22 Listed $90,000 MLSNOW
  • 1991-05-31 Sold (Public Records) $40,000 Public Records

Property tax history

+7.8%/yr

Latest (2024): $1,422 · +38.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…