CashFlowRE
Sign in Sign up
No image
C Composite 59.98
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 +21.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.7/10.0
  • Livability +4.0/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$100,000

1726 Knox Blvd · Akron, OH 44320
2 bd · 1.0 ba · 938 sqft · SingleFamily public records · 9 Days on market
Built 1956 0.70 ac lot Est $142k · 29% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 1726 Knox Blvd in Akron, Ohio. This property is ready for its new owner and offers a fantastic opportunity to renovate and build equity or invest. It features 3 bedrooms and 1 bathroom, with 0.6966 acres of land, and includes a large barn that can be restored. Additional highlights include a newer electrical panel, a water heater, a well that is 10 years old, and a septic system that was pumped last year. If you're searching for your next home, this could be the perfect fit. To schedule a showing or submit an offer, please contact our office today.

Key facts

  • Water heater
  • Well
  • Large barn

Tags

LARGE BARNNEWER ELECTRICAL PANELWATER HEATERWELLSEPTIC SYSTEM

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/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $141 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Cap rate 8.0% vs local median 6.6% in Akron — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 81/100 on livability (#104 in OH, #1,591 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Akron City (urban): math 22% / reading 30% proficiency, ranked #602 of 656 in OH (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.6%/yr); 102 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($41k/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 $691 of loan paydown is wiped out by about $3k 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 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $100,000

Questions for the listing agent

  1. Built in 1956 — 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. 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?
  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
1.07%
Cap rate
7.99%
Cash-on-cash
6.05%
DSCR
1.27
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$141,638
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2054 Warren Ave 0.27mi 2/1.0 844 (-10%) 20mo $124,500 $148 54
1970 Newdale Ave 0.75mi 3/1.0 (+1) 806 (-14%) 4mo $121,700 $151 33

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 · 1.65% rent growth · sell at horizon

5-year hold
IRR
-8.5%
Equity multiple
0.69×
Total profit
$-8,623
Equity at exit
$14,910
10-year hold
IRR
-0.9%
Equity multiple
0.94×
Total profit
$-1,556
Equity at exit
$8,646

Cash invested: $28,000 (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 44320

Rents YoY
1.6%
Active inventory
102
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,068 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$137 /mo · $1,642/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$224
Net cashflow
$141

Break-even live

Break-even rent $890
Max offer price $100,000
Occupancy floor 82%

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
$25,000
Closing costs
$3,000
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1889 Vernon Odom Blvd Akron, OH 1.0–2.0 1.0–2.0 800 $1,310 $1.64 14d 1 0.39mi
1310 Bellevue Ave Unit Right Akron, OH 2.0 1.0 800 $990 $1.24 44d 1 1.16mi
1339 Thurston St Unit 1339 Akron, OH 2.0 1.0 700 $825 $1.18 44d 1 1.16mi
1128 Cordova Ave Akron, OH 2.0 1.0 840 $795 $0.95 14d 1 1.16mi
1328 Thurston St Unit 1328 Akron, OH 3.0 1.0 900 $925 $1.03 23d 1 1.17mi
1335 Thurston St Unit 1335 Akron, OH 2.0 1.0 700 $825 $1.18 14d 1 1.17mi
1326 Thurston St Unit 1326 Akron, OH 3.0 1.0 900 $925 $1.03 23d 1 1.17mi
1331 Thurston St Unit 1326 Akron, OH 3.0 1.0 900 $925 $1.03 44d 1 1.18mi
1047 Yukon Ave Akron, OH 3.0 1.0 966 $995 $1.03 21d 1 1.25mi
1161 Seward Ave Akron, OH 3.0 1.5 1000 $1,200 $1.20 14d 1 1.26mi
1032 Andrew St Akron, OH 3.0 1.0 960 $1,097 $1.14 44d 1 1.30mi
1494 Diagonal Rd Akron, OH 3.0 1.0 1064 $1,495 $1.41 44d 1 1.31mi
1069 Fess Ave Akron, OH 2.0 1.0 940 $1,095 $1.16 44d 1 1.32mi
2131 Copley Rd Akron, OH 2.0 1.0 508 $1,030 $2.03 11d 1 1.42mi

Listing history 2 events

  1. 2026-03-23
    status Pending
  2. 2026-03-13
    listed $100,000 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
$1,642 · $137/mo
Projected year-2 tax
$1,642 · $137/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 2/10 Low 1 unhealthy d/yr today · 2 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
$12,821
− Mortgage interest
−$5,602
− Property taxes
−$1,642
− Insurance
−$500
− Repairs & maintenance
−$1,026
− Management
−$1,026
− Depreciation
−$2,909
Taxable income
$117
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$28
After-tax cash flow
$1,666/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
Akron City
NCES district ID
3904348
Math proficiency
22% ▼ -17.00%
Reading proficiency
30% ▼ -12.00%
Median HH income
$33,811
Composite
21.31/100
National rank
#8383
State rank
#602 of 656 in OH

Livability — Akron

Score
81/100
State rank
#104
US rank
#1591

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Summit County · 440,783 people
City population
174,375
Metro
Akron, OH
Population (ZIP)
17,690
Household income
$41,241
Rent vs Own
46.1% rent · 53.9% own
Severe rent burden
1316.0

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
Majority Black (63%)
Race & ethnicity
Black 63% White 27% Two or more races 7% Hispanic / Latino 4%
Common ancestry
Romanian 2% Italian 1% Scotch-Irish 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Other Indo-European 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
▼ -117.69%
Current HPI
122.9888
Rent YoY
▲ 1.65%
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
  • 2026-03-23 Pending MLSNOW
  • 2026-03-13 Listed $100,000 MLSNOW

Property tax history

+6.2%/yr

Latest (2025): $1,642 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…