CashFlowRE
Sign in Sign up
1116 Murray Ave
C Composite 58.78
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 +21.8/30.0
  • ARV discount +11.7/15.0
  • DSCR +6.9/10.0
  • 1% rule +6.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$127,500

1116 Murray Ave · Akron, OH 44310
4 bd · 1.0 ba · 1,436 sqft · SingleFamily public records · 37 Days on market
Built 1924 4,560 sqft lot Est $141k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

4 bedroom, 1 bath colonial with original woodwork. Furniture and some kitchen items as part of the sale. Nice porch and backyard. Electrical and Furnace approx 2007. Seller Selling AS IS.

Key facts

  • Covered front porch
  • Full basement
  • Vinyl siding

Tags

HARDWOOD FLOORSVINYL SIDINGFULL BASEMENTOFF-STREET PARKINGCOVERED FRONT PORCH

Property features AI

Exterior

  • Parking: Driveway with gravel surface
  • Utilities: Public water; Public sewer
  • Home design: 3-story home; Vinyl siding exterior; Asphalt roof
  • Construction: Built (year source: appraiser); Vinyl siding construction; Asphalt roof
  • Exterior features: Front porch; Covered rear porch

Interior

  • Kitchen: Range
  • Bedrooms: One bedroom on the third floor; Three bedrooms on the second floor
  • Flooring: Carpet in one bedroom; Wood flooring in living room and dining room
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (gas)
  • Interior features: Full basement
  • Laundry & utility: Washer hookup in basement; Electric dryer hookup in basement

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 4-bed/1.0-bath single-family listed at $128k.

Deal economics

  • At list price, monthly cash flow is $197 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $128k).
  • Recommended offer: $124k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% 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 fast (+4.8%/yr); 86 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 41% 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 $882 of loan paydown is wiped out by about $4k 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

  • It's been on market 37 days — a 3% lower offer ($124k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 15y 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 $41k; list at $128k implies a 211% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $123,675 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 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 1924 — 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
1.10%
Cap rate
8.15%
Cash-on-cash
6.63%
DSCR
1.29
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$140,728
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1091 Collinwood Ave 0.10mi 5/1.5 (+1) 1,493 (+4%) 2mo $125,000 $84 80
1156 Clifton Ave 0.22mi 3/2.0 (-1) 1,460 (+2%) 2mo $140,000 $96 76
1172 Woodward Ave 0.33mi 3/1.0 (-1) 1,471 (+2%) 5mo $170,000 $116 72
1103 Sawyer Ave 0.14mi 4/1.0 1,248 (-13%) 1mo $116,430 $93 71
1048 Murray Ave 0.13mi 3/1.5 (-1) 1,304 (-9%) 4mo $99,000 $76 68
1203 N Main St 0.42mi 3/1.5 (-1) 1,453 (+1%) 4mo $82,000 $56 68
1266 Dayton St 0.39mi 3/1.5 (-1) 1,392 (-3%) 4mo $162,000 $116 67
230 Helen Ave 0.56mi 4/1.5 1,390 (-3%) 1mo $154,000 $111 66
1026 Woodward Ave 0.36mi 3/1.0 (-1) 1,302 (-9%) 1mo $128,000 $98 62
1053 Mount Vernon Ave 0.13mi 3/1.0 (-1) 1,244 (-13%) 5mo $105,000 $84 62
1074 Linden Ave 0.17mi 3/2.0 (-1) 1,222 (-15%) 5mo $127,000 $104 54
1282 Woodward Ave 0.44mi 3/2.0 (-1) 1,254 (-13%) 2mo $189,000 $151 48

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 · 4.82% rent growth · sell at horizon

5-year hold
IRR
-4.0%
Equity multiple
0.85×
Total profit
$-5,457
Equity at exit
$19,011
10-year hold
IRR
7.7%
Equity multiple
1.64×
Total profit
$22,670
Equity at exit
$11,024

Cash invested: $35,700 (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 44310

Rents YoY
4.8%
Active inventory
86
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,397 high interval (Pro) →
Mortgage (P&I)
$669
Tax from tax record
$185 /mo · $2,220/yr
Insurance
$53
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$197

Break-even live

Break-even rent $1,148
Max offer price $127,500
Occupancy floor 81%

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
$31,875
Closing costs
$3,825
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
1088 Lexington Ave Akron, OH 3.0 1.0 1008 $1,600 $1.59 14d 1 0.10mi
1180 Murray Ave Akron, OH 3.0 2.0 1340 $1,175 $0.88 21d 1 0.11mi
649 Patterson Ave Unit B Akron, OH 3.0 1.0 1200 $900 $0.75 44d 1 0.88mi
835 Carlysle St Akron, OH 3.0 1.0 1152 $1,250 $1.09 44d 1 1.00mi
586 Robinette Ct Akron, OH 4.0 1.0 1040 $1,250 $1.20 44d 1 1.04mi
805 Carpenter St Akron, OH 3.0 1.0 1056 $1,100 $1.04 23d 1 1.08mi
570 Dayton St Akron, OH 3.0 1.0 1140 $1,350 $1.18 14d 1 1.09mi
559 Dayton St Akron, OH 3.0 1.0 1200 $1,200 $1.00 44d 1 1.09mi
1832 15th St Cuyahoga Falls, OH 3.0 1.0 1000 $1,495 $1.50 23d 1 1.09mi
265 Cranz Pl Akron, OH 4.0 1.0 1376 $1,300 $0.94 44d 1 1.16mi
1823 7th St Cuyahoga Falls, OH 3.0 1.5 1248 $2,850 $2.28 44d 1 1.21mi
15 W York St Akron, OH 3.0 1.0 1178 $1,150 $0.98 21d 1 1.32mi
1059 Jean Ave Akron, OH 3.0 1.0 1012 $1,300 $1.28 44d 1 1.34mi
467 Lynn Dr Cuyahoga Falls, OH 3.0 1.0 1414 $1,600 $1.13 14d 1 1.36mi

Listing history 13 events

  1. 2026-05-18
    status Pending
  2. 2026-05-18
    status Active
  3. 2026-04-24
    historical Contingent
  4. 2026-04-22
    price $127,500
  5. 2026-04-11
    listed $130,000 Active
  6. 2025-11-19
    historical $1,250
  7. 2025-11-07
    listed $1,250
  8. 2018-11-28
    status Pending 188-char remark
    Show marketing remark (188 chars)

    4 bedroom, 1 bath colonial with original woodwork. Furniture and some kitchen items as part of the sale. Nice porch and backyard. Electrical and Furnace approx 2007. Seller Selling AS IS.

  9. 2018-11-26
    soldstatus $41,000 Sold 188-char remark
    Show marketing remark (188 chars)

    4 bedroom, 1 bath colonial with original woodwork. Furniture and some kitchen items as part of the sale. Nice porch and backyard. Electrical and Furnace approx 2007. Seller Selling AS IS.

  10. 2018-11-14
    historical Contingent 188-char remark
    Show marketing remark (188 chars)

    4 bedroom, 1 bath colonial with original woodwork. Furniture and some kitchen items as part of the sale. Nice porch and backyard. Electrical and Furnace approx 2007. Seller Selling AS IS.

  11. 2018-11-06
    listed $45,000 Active 188-char remark
    Show marketing remark (188 chars)

    4 bedroom, 1 bath colonial with original woodwork. Furniture and some kitchen items as part of the sale. Nice porch and backyard. Electrical and Furnace approx 2007. Seller Selling AS IS.

  12. 2012-04-24
    historical
  13. 2011-10-24
    listed $45,000

ⓘ 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
$2,220 · $185/mo
Projected year-2 tax
$2,220 · $185/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 · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$16,769
− Mortgage interest
−$7,142
− Property taxes
−$2,220
− Insurance
−$638
− Repairs & maintenance
−$1,342
− Management
−$1,342
− Depreciation
−$3,709
Taxable income
$378
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$91
After-tax cash flow
$2,276/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

Census place
Akron, OH
County
Summit County · 440,783 people
City population
174,375
Metro
Akron, OH
Population (ZIP)
25,496
Household income
$41,066
Rent vs Own
60.7% rent · 39.3% own
Severe rent burden
2058.0

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
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
White 40% Black 25% Asian 20% Hispanic / Latino 10% Two or more races 9%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Romanian 2% Slovak 1% Italian 1%
Foreign-born
25% · Canada, India, Philippines
Languages at home
69% English-only · Other Indo-European 13% Spanish 7% Other Asian/Pacific 6%

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
▼ -194.41%
Current HPI
203.4431
Rent YoY
▲ 4.82%
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

+183.3% since first listed
13 events — show timeline
  • 2026-05-18 Pending MLSNOW
  • 2026-05-18 Relisted MLSNOW
  • 2026-04-24 Contingent MLSNOW
  • 2026-04-22 Price Changed $127,500 MLSNOW
  • 2026-04-11 Listed $130,000 MLSNOW
  • 2025-11-19 Rental Removed $1,250 Avail
  • 2025-11-07 Listed for Rent $1,250 Avail
  • 2018-11-28 Pending MLSNOW
  • 2018-11-26 Sold (MLS) $41,000 MLSNOW
  • 2018-11-14 Contingent MLSNOW
  • 2018-11-06 Listed $45,000 MLSNOW
  • 2012-04-24 Listing Removed MLSNOW
  • 2011-10-24 Listed $45,000 MLSNOW

Property tax history

+3.8%/yr

Latest (2025): $2,220 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…