CashFlowRE
Sign in Sign up
196 Northwest Ave
B Composite 72.06
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,000

196 Northwest Ave · Tallmadge, OH 44278
2 bd · 1.0 ba · 960 sqft · SingleFamily public records · 111 Days on market
Built 1883 0.49 ac lot $72/sqft · 69% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Special in Tallmadge! Opportunity awaits at 196 Northwest Ave ? a true fixer-upper ready for a full renovation. This property has been designated as a historical site, offering unique character and restoration potential for the right buyer. Ideal for investors, flippers, or restoration enthusiasts looking to bring new life to a classic home. Property is being sold as-is. Bring your vision and unlock the possibilities!

Key facts

  • Full renovation
  • Fixer-upper
  • 0.49 acre lot

Tags

FULL RENOVATIONRESTORATION POTENTIALFIXER-UPPER

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 $69k.

Deal economics

  • At list price, monthly cash flow is $426 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $63k (9.0% below list) — sets the bar for market timing.
  • Cap rate 13.7% vs local median 3.0% in Tallmadge — 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 84/100 on livability (#51 in OH, #730 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities D+, commute F.
  • Tallmadge City (suburban): math 61% / reading 63% proficiency, ranked #244 of 656 in OH (top 37%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 55 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($90k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 111 days — a 9% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 3y 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.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1883 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $62,790 (9.0% below list)

Questions for the listing agent

  1. It's been on market 111 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 1883 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.83%
Cap rate
13.71%
Cash-on-cash
26.48%
DSCR
2.18
GRM
4.6

CMA / ARV

ARV (median comp)
$225,517
List price
$69,000
Delta
-69.40%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
390 Smith Dr 0.49mi 3/1.5 (+1) 1,056 (+10%) 24mo $280,000 $265 33
114 Parmelee Dr 0.73mi 3/1.0 (+1) 864 (-10%) 20mo $140,000 $162 27

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
20.4%
Equity multiple
1.83×
Total profit
$16,047
Equity at exit
$10,288
10-year hold
IRR
28.6%
Equity multiple
3.55×
Total profit
$49,249
Equity at exit
$5,966

Cash invested: $19,320 (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 44278

Active inventory
55
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,263 high interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$181 /mo · $2,170/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$265
Net cashflow
$426

Break-even live

Break-even rent $723
Max offer price $69,000
Occupancy floor 61%

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
$17,250
Closing costs
$2,070
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
147 W Overdale Dr Tallmadge, OH 2.0 1.0–1.5 1000 $1,200 $1.20 13d 8 0.04mi
181 W Overdale Dr Unit C Tallmadge, OH 2.0 1.0 1050 $1,150 $1.10 43d 1 0.09mi
120 North Ave Tallmadge, OH 2.0 1.0 1022 $1,060 $1.04 14d 1 0.46mi
447 Northeast Ave Tallmadge, OH 1.0–2.0 1.0–2.0 970 $1,650 $1.70 13d 1 0.94mi
72 S Thomas Rd Unit 12 Tallmadge, OH 2.0 1.5 1100 $1,295 $1.18 14d 1 0.97mi
72 S Thomas Rd Tallmadge, OH 2.0 1.5 1100 $1,295 $1.18 43d 1 0.97mi
1207 Hunters Lake Dr W Cuyahoga Falls, OH 1.0–2.0 1.0–2.0 864 $1,472 $1.70 13d 19 1.08mi
1446 Alphada Ave Akron, OH 2.0 1.0 500 $950 $1.90 43d 2 1.23mi
1305 Buckingham Gate Blvd Cuyahoga Falls, OH 1.0–2.0 1.0–2.0 894 $1,650 $1.84 13d 1 1.26mi
1444 Hyde Park Ave Akron, OH 3.0 1.0 1104 $1,395 $1.26 14d 1 1.42mi
1064 Clyde Ave Cuyahoga Falls, OH 1.0 1.0 625 $904 $1.45 14d 2 1.48mi
1050 Brittain Rd Akron, OH 1.0 1.0 700 $785 $1.12 43d 1 1.49mi
1044 Brittain Rd Unit 1050 Akron, OH 1.0 1.0 700 $785 $1.12 43d 1 1.49mi
1635 Bronson Rd Akron, OH 3.0 1.0 1110 $1,245 $1.12 14d 1 1.49mi

Listing history 32 events

  1. 2026-06-18
    days on market $69,000 Active 111 DOM
  2. 2026-06-17
    days on market $69,000 Active 110 DOM
  3. 2026-06-16
    days on market $69,000 Active 109 DOM
  4. 2026-06-15
    days on market $69,000 Active 108 DOM
  5. 2026-06-14
    days on market $69,000 Active 106 DOM
  6. 2026-06-13
    days on market $69,000 Active 105 DOM
  7. 2026-06-10
    days on market $69,000 Active 103 DOM
  8. 2026-06-09
    days on market $69,000 Active 102 DOM
  9. 2026-06-08
    days on market $69,000 Active 101 DOM
  10. 2026-06-07
    days on market $69,000 Active 100 DOM
  11. 2026-06-05
    days on market $69,000 Active 97 DOM
  12. 2026-06-03
    days on market $69,000 Active 96 DOM
  13. 2026-06-02
    days on market $69,000 Active 95 DOM
  14. 2026-06-01
    days on market $69,000 Active 94 DOM
  15. 2026-05-31
    days on market $69,000 Active 93 DOM
  16. 2026-05-31
    days on market $69,000 Active 92 DOM
  17. 2026-02-27
    listed $69,000 Active 431-char remark
    Show marketing remark (431 chars)

    Investor Special in Tallmadge! Opportunity awaits at 196 Northwest Ave ? a true fixer-upper ready for a full renovation. This property has been designated as a historical site, offering unique character and restoration potential for the right buyer. Ideal for investors, flippers, or restoration enthusiasts looking to bring new life to a classic home. Property is being sold as-is. Bring your vision and unlock the possibilities!

  18. 2024-08-23
    historical $1,100
  19. 2024-08-14
    listed $1,100
  20. 2024-05-22
    historical $1,100
  21. 2024-04-16
    listed $1,100
  22. 2024-03-27
    historical $875
  23. 2024-03-27
    listed $875
  24. 2024-03-13
    historical $875
  25. 2024-02-29
    listed $875
  26. 2023-11-15
    historical $875
  27. 2023-11-14
    listed $875
  28. 2023-10-14
    historical $875
  29. 2023-10-12
    listed $875
  30. 2023-08-13
    historical $875
  31. 2023-08-11
    listed $875
  32. 2022-03-08
    price $875

ⓘ 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
$2,170 · $181/mo
Projected year-2 tax
$2,170 · $181/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 1 unhealthy d/yr today · 3 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
$15,156
− Mortgage interest
−$3,865
− Property taxes
−$2,170
− Insurance
−$345
− Repairs & maintenance
−$1,212
− Management
−$1,212
− Depreciation
−$2,007
Taxable income
$4,343
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,042
After-tax cash flow
$4,073/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
Tallmadge City
NCES district ID
3904488
Math proficiency
61% ▼ -12.00%
Reading proficiency
63% ▼ -4.00%
Median HH income
$58,665
Composite
53.56/100
National rank
#1443
State rank
#244 of 656 in OH

Livability — Tallmadge

Score
84/100
State rank
#51
US rank
#730

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tallmadge, OH
County
Summit County · 440,783 people
City population
18,424
Metro
Akron, OH
Population (ZIP)
18,424
Household income
$90,120
Rent vs Own
15.9% rent · 84.1% own
Severe rent burden
245.0

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% Asian 7% Black 4% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Romanian 6% Slovak 2% Lithuanian 2%
Foreign-born
7% · India, Canada, Guatemala
Languages at home
93% English-only · Other Indo-European 5% 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
▼ -206.68%
Current HPI
212.1393
Rent YoY
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

+6172.7% since first listed
16 events — show timeline
  • 2026-02-27 Listed $69,000 MLSNOW
  • 2024-08-23 Rental Removed $1,100 TURBOTENANT
  • 2024-08-14 Listed for Rent $1,100 TURBOTENANT
  • 2024-05-22 Rental Removed $1,100 TURBOTENANT
  • 2024-04-16 Listed for Rent $1,100 TURBOTENANT
  • 2024-03-27 Rental Removed $875 TURBOTENANT
  • 2024-03-27 Listed for Rent $875 TURBOTENANT
  • 2024-03-13 Rental Removed $875 TURBOTENANT
  • 2024-02-29 Listed for Rent $875 TURBOTENANT
  • 2023-11-15 Rental Removed $875 TURBOTENANT
  • 2023-11-14 Listed for Rent $875 TURBOTENANT
  • 2023-10-14 Rental Removed $875 TURBOTENANT
  • 2023-10-12 Listed for Rent $875 TURBOTENANT
  • 2023-08-13 Rental Removed $875 TURBOTENANT
  • 2023-08-11 Listed for Rent $875 TURBOTENANT
  • 2022-03-08 Price Changed $875 RENT.

Property tax history

+6.3%/yr

Latest (2025): $2,170 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…