Duplex
12900 Sunset Cir NW · Uniontown, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 2/10 · Minimal
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- 3.1%
- Equity multiple
- 1.12×
- Total profit
- $7,230
- Equity at exit
- $32,788
- 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
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
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)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2.0 | 1.5 | $2,718 |
| #1 | 2.0 | 1.5 | $1,359 |
| #2 | 2.0 | 1.5 | $1,359 |
| 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
-
2026-05-23status Pending
-
2026-05-19$219,900 Active
-
2019-08-09soldstatus $133,000
-
2017-06-08soldstatus $107,700
-
2017-06-07soldstatus $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!
-
2017-06-01status 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!
-
2017-04-27historical 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!
-
2017-04-23$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
- 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
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
- 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 |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+84.8% since first listed8 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%/yrLatest (2024): $2,756 · +14.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…