CashFlowRE
Sign in Sign up
12900 Sunset Cir NW Duplex
B- Composite 68.42
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 +27.8/30.0
  • DSCR +9.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.4/10.0
  • Schools +7.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,900

12900 Sunset Cir NW · Uniontown, OH 44685
4 bd · 4.0 ba · 1,332 sqft · MultiFamily public records · 4 Days on market
Built 1963 0.58 ac lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Beautiful brick Uniontown twinplex! Located in the Lake school district and on a very quite street. Very desirable for tenants! Brick home with 2 separate entrances. Each unit has their own attached 1 car garage, located below. There is also additional basement areas with mudrooms, 1/2 baths and a shower. From the front entrance, walk into the living room with coat closet. Living room opens up to the eat-in kitchen, with plenty of space for a full sized table. The 2 bedrooms and full bath are off the hall behind living room. The units mirror each other. Both side are occupied. Great opportunity for investors to own a rental in the Lake school district. Or for new owner to live in one side and earn income from the other. Motivated sellers are ready to see offers now! Call for your private showing today!

Key facts

  • Separate utilities
  • All brick duplex
  • New flooring

Tags

WELL MAINTAINEDALL BRICK DUPLEXWALK-OUT BASEMENTSLOWER LEVEL LAUNDRY ROOMSSEPARATE UTILITIESNEW FLOORING

Property features AI

Finance

  • Financial info: Gross income reported: $25,200; Unit rents: one unit $900 (leased through Feb 28, 2027), one unit $1,200; Owner pays trash collection and water; tenants pay all other utilities including electricity, heat, internet, and snow removal

Exterior

  • Parking: Attached 2-car garage; Driveway
  • Utilities: Public water; Septic tank sewer
  • Home design: Single-story building; Brick construction; Asphalt/fiberglass roof
  • Construction: Brick construction; Asphalt/fiberglass roof; Below-grade finished area (basement) and above-grade finished area
  • Exterior features: Fire pit; Wooded lot

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Two 2-bedroom units (each unit is two-bedroom)
  • Bathrooms: Three full bathrooms and one half bathroom in the building; Each unit has 2 bathrooms
  • Heating & cooling: Heat pump cooling; Electric forced-air heating with heat pump
  • Interior features: Eat-in kitchen; Storage; Double pane windows with wood frames; Partially finished basement with storage and walk-up/walk-out access
  • Laundry & utility: Lower-level laundry room

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 × 2.0-bed/1.5-bath units multifamily listed at $220k.

Deal economics

  • At list price, monthly cash flow is $673 ($8k/yr) — positive. Per door: $336/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $220k).
  • Cap rate 10.0% vs local median 3.0% in Uniontown — 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 78/100 on livability (#176 in OH, #2,742 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, employment A+, cost of living A+; Watch: amenities F, commute F, health & safety F.
  • Lake Local (suburban): math 80% / reading 82% proficiency, ranked #47 of 656 in OH (top 7%) — strong family-tenant draw, lease renewals of 3-5y typical; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: 186 active listings in the ZIP; solid renter incomes; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($103k/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 $2k of loan paydown is wiped out by about $7k 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 $62k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 9y 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.
  • Current owner paid $133k; list at $220k implies a 65% gain — meaningful room to come down on a strong offer.
Recommended offer $219,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.24%
Cap rate
9.96%
Cash-on-cash
13.11%
DSCR
1.58
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.1%
Equity multiple
1.12×
Total profit
$7,230
Equity at exit
$32,788
10-year hold
IRR
12.6%
Equity multiple
2.00×
Total profit
$61,526
Equity at exit
$19,013

Cash invested: $61,572 (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 44685

Active inventory
186
Price-to-rent
13.5×

Monthly cashflow live

Estimated rent
$2,718 medium interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$230 /mo · $2,756/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$571
Net cashflow
$673

Break-even live

Break-even rent $1,866
Max offer price $219,900
Occupancy floor 70%

Sensitivity live

Price -10% $797 -5% $735 +0% $673 +5% $611 +10% $548
Rent -10% $458 -5% $565 +0% $673 +5% $780 +10% $888
Rate -1.0pp $784 -0.5pp $729 base $673 +0.5pp $616 +1.0pp $558

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,718

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
$54,975
Closing costs
$6,597
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.

Listing history 8 events

  1. 2026-05-23
    status Pending
  2. 2026-05-19
    listed $219,900 Active
  3. 2019-08-09
    soldstatus $133,000
  4. 2017-06-08
    soldstatus $107,700
  5. 2017-06-07
    soldstatus $107,680 Sold 815-char remark
    Show marketing remark (815 chars)

    Beautiful brick Uniontown twinplex! Located in the Lake school district and on a very quite street. Very desirable for tenants! Brick home with 2 separate entrances. Each unit has their own attached 1 car garage, located below. There is also additional basement areas with mudrooms, 1/2 baths and a shower. From the front entrance, walk into the living room with coat closet. Living room opens up to the eat-in kitchen, with plenty of space for a full sized table. The 2 bedrooms and full bath are off the hall behind living room. The units mirror each other. Both side are occupied. Great opportunity for investors to own a rental in the Lake school district. Or for new owner to live in one side and earn income from the other. Motivated sellers are ready to see offers now! Call for your private showing today!

  6. 2017-06-01
    status Pending 815-char remark
    Show marketing remark (815 chars)

    Beautiful brick Uniontown twinplex! Located in the Lake school district and on a very quite street. Very desirable for tenants! Brick home with 2 separate entrances. Each unit has their own attached 1 car garage, located below. There is also additional basement areas with mudrooms, 1/2 baths and a shower. From the front entrance, walk into the living room with coat closet. Living room opens up to the eat-in kitchen, with plenty of space for a full sized table. The 2 bedrooms and full bath are off the hall behind living room. The units mirror each other. Both side are occupied. Great opportunity for investors to own a rental in the Lake school district. Or for new owner to live in one side and earn income from the other. Motivated sellers are ready to see offers now! Call for your private showing today!

  7. 2017-04-27
    historical Contingent 815-char remark
    Show marketing remark (815 chars)

    Beautiful brick Uniontown twinplex! Located in the Lake school district and on a very quite street. Very desirable for tenants! Brick home with 2 separate entrances. Each unit has their own attached 1 car garage, located below. There is also additional basement areas with mudrooms, 1/2 baths and a shower. From the front entrance, walk into the living room with coat closet. Living room opens up to the eat-in kitchen, with plenty of space for a full sized table. The 2 bedrooms and full bath are off the hall behind living room. The units mirror each other. Both side are occupied. Great opportunity for investors to own a rental in the Lake school district. Or for new owner to live in one side and earn income from the other. Motivated sellers are ready to see offers now! Call for your private showing today!

  8. 2017-04-23
    listed $119,000 Active 815-char remark
    Show marketing remark (815 chars)

    Beautiful brick Uniontown twinplex! Located in the Lake school district and on a very quite street. Very desirable for tenants! Brick home with 2 separate entrances. Each unit has their own attached 1 car garage, located below. There is also additional basement areas with mudrooms, 1/2 baths and a shower. From the front entrance, walk into the living room with coat closet. Living room opens up to the eat-in kitchen, with plenty of space for a full sized table. The 2 bedrooms and full bath are off the hall behind living room. The units mirror each other. Both side are occupied. Great opportunity for investors to own a rental in the Lake school district. Or for new owner to live in one side and earn income from the other. Motivated sellers are ready to see offers now! Call for your private showing today!

ⓘ 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
$2,756 · $230/mo
Projected year-2 tax
$3,093 · $258/mo
Expected delta
+$337/yr (+$28/mo · 12.2%)

ⓘ 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 2/10 Low 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
$32,616
− Mortgage interest
−$12,318
− Property taxes
−$2,756
− Insurance
−$1,100
− Repairs & maintenance
−$2,609
− Management
−$2,609
− Depreciation
−$6,397
Taxable income
$4,827
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,159
After-tax cash flow
$6,915/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
Lake Local
NCES district ID
3904986
Math proficiency
80% ▼ -5.00%
Reading proficiency
82% ▼ -2.00%
Median HH income
$64,720
Composite
69.89/100
National rank
#288
State rank
#47 of 656 in OH

Livability — Uniontown

Score
78/100
State rank
#176
US rank
#2742

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Uniontown, OH
County
Summit County · 440,783 people
City population
28,794
Metro
Akron, OH
Population (ZIP)
28,794
Household income
$102,773
Rent vs Own
17.7% rent · 82.3% own
Severe rent burden
403.0

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 (93%)
Race & ethnicity
White 93% Two or more races 3% Hispanic / Latino 2% Asian 2% Black 1%
Common ancestry
Romanian 2% Lithuanian 2% Slovak 2%
Foreign-born
2% · Canada, China, South Korea
Languages at home
97% English-only · Russian/Polish/Slavic 1% Spanish 1%

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
▼ -197.59%
Current HPI
217.2906
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

+84.8% since first listed
8 events — show timeline
  • 2026-05-23 Pending MLSNOW
  • 2026-05-19 Listed $219,900 MLSNOW
  • 2019-08-09 Sold (Public Records) $133,000 Public Records
  • 2017-06-08 Sold (Public Records) $107,700 Public Records
  • 2017-06-07 Sold (MLS) $107,680 MLSNOW
  • 2017-06-01 Pending MLSNOW
  • 2017-04-27 Contingent MLSNOW
  • 2017-04-23 Listed $119,000 MLSNOW

Property tax history

+2.7%/yr

Latest (2024): $2,756 · +14.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…