CashFlowRE
Sign in Sign up
2613 Crown Pl NW
D+ Composite 45.12
Why this score? — see what drove the D+ 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 +15.1/30.0
  • ARV discount +9.9/15.0
  • DSCR +4.6/10.0
  • Rent growth +4.2/5.0
  • Livability +3.6/5.0
  • 1% rule +3.5/10.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$119,900

2613 Crown Pl NW · Canton, OH 44708
3 bd · 1.0 ba · 1,242 sqft · SingleFamily public records · 13 Days on market
Built 1916 2,339 sqft lot Est $127k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This home has Craftsman character and modern updates. The interior offers a neutral and clean, move-in ready living space with quality finishes throughout. Approx. 1242 +/- sq ft with 3 bedrooms and 1 bathroom. Comfortable and inviting, this home provides the opportunity to settle in and make it your own from day one. Conveniently located near major highways, shopping, dining, and medical facilities, offering easy access to everyday amenities. A charming home with updated features and timeless appeal.

Key facts

  • Modern updates
  • Quality finishes
  • Conveniently located

Tags

CRAFTSMAN CHARACTERMODERN UPDATESMOVE-IN READY LIVING SPACEQUALITY FINISHESCONVENIENTLY LOCATEDEASY ACCESS TO AMENITIES

Property features AI

Finance

  • Financial info: Annual tax amount reported

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: 2-story house; Above-grade finished area approximately 1,242
  • Construction: Built (year per public records); Shingle siding construction; Asphalt roof
  • Exterior features: Asphalt roof; Shingle siding

Interior

  • Bedrooms: Total of 7 rooms (includes bedrooms and living spaces)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating (gas)
  • Interior features: Full unfinished 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 3-bed/1.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $40 ($480/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $102k (14.9% below list).
  • Recommended offer: $102k (14.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 5.1% in Canton — 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 71/100 on livability (#441 in OH) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A; Watch: crime F, employment F.
  • Canton City (urban): math 17% / reading 26% proficiency, ranked #627 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.7%/yr); 119 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $829 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 32y 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 $20k; list at $120k implies a 515% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $102,073 (14.9% below list)

Questions for the listing agent

  1. Built in 1916 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.85%
Cap rate
6.69%
Cash-on-cash
1.43%
DSCR
1.06
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$126,684
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
519 Columbus Ave NW 0.10mi 3/2.0 1,228 (-1%) 2mo $105,000 $86 88
824 Smith Ave NW 0.31mi 3/1.0 1,264 (+2%) 0mo $126,000 $100 83
354 Clarendon Ave NW 0.11mi 2/1.0 (-1) 1,317 (+6%) 0mo $93,500 $71 79
3014 2nd St NW 0.34mi 3/1.0 1,200 (-3%) 2mo $95,000 $79 76
2322 9th St NW 0.29mi 3/2.0 1,296 (+4%) 1mo $75,000 $58 75
3115 2nd St NW 0.38mi 2/1.5 (-1) 1,160 (-7%) 1mo $130,000 $112 64
345 Roslyn Ave NW 0.44mi 4/2.0 (+1) 1,296 (+4%) 1mo $145,900 $113 62
2227 7th St SW 0.65mi 3/1.0 1,314 (+6%) 2mo $55,000 $42 59
644 Arlington Ave SW 0.61mi 3/2.0 1,308 (+5%) 3mo $132,900 $102 57
131 Roslyn Ave NW 0.55mi 3/1.5 1,352 (+9%) 3mo $178,500 $132 55
222 Montrose Ave NW 0.65mi 3/1.0 1,368 (+10%) 1mo $175,000 $128 52
3016 9th St SW 0.72mi 4/1.5 (+1) 1,296 (+4%) 1mo $170,000 $131 51

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 · 6.73% rent growth · sell at horizon

5-year hold
IRR
-10.2%
Equity multiple
0.61×
Total profit
$-12,931
Equity at exit
$17,877
10-year hold
IRR
3.4%
Equity multiple
1.28×
Total profit
$9,538
Equity at exit
$10,367

Cash invested: $33,572 (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 44708

Rents YoY
6.7%
Active inventory
119
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,021 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$88 /mo · $1,052/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$214
Net cashflow
$40

Break-even live

Break-even rent $970
Max offer price $119,900
Occupancy floor 91%

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
$29,975
Closing costs
$3,597
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.

Rent comps 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2525 6th St NW Unit NA Canton, OH 2.0 1.0 950 $700 $0.74 43d 1 0.07mi
521 Columbus Ave NW Canton, OH 2.0 1.0 900 $775 $0.86 21d 1 0.10mi
521 Columbus Ave NW Unit 2 Canton, OH 2.0 1.0 900 $875 $0.97 43d 1 0.10mi
2510 10th St NW Canton, OH 3.0 1.5 1468 $1,175 $0.80 21d 1 0.27mi
1005 Broad Ave NW Unit 201 Canton, OH 3.0 1.0 1200 $800 $0.67 21d 1 0.29mi
1005 Broad Ave NW Unit 100 Canton, OH 2.0 1.0 1200 $850 $0.71 21d 1 0.29mi
2237 Tuscarawas St W Canton, OH 2.0 1.0 1035 $700 $0.68 21d 1 0.38mi
2237 Tuscarawas St W Unit 7 Canton, OH 2.0 1.0 1035 $725 $0.70 43d 1 0.38mi
2316 2nd St SW Canton, OH 3.0 1.0 1125 $1,095 $0.97 43d 1 0.43mi
202 Smith Ave SW Canton, OH 2.0 1.0 1236 $995 $0.81 43d 1 0.46mi
900 Roslyn Ave SW Canton, OH 3.0 1.0 1320 $1,175 $0.89 13d 1 0.81mi
1023 Harrison Ave SW Canton, OH 3.0 1.0 1224 $1,250 $1.02 21d 1 0.88mi
1014 Roslyn Ave SW Canton, OH 3.0 1.0 1128 $1,150 $1.02 21d 1 0.89mi
1117 Arlington Ave SW Canton, OH 3.0 1.0 1240 $1,200 $0.97 13d 1 0.91mi
2901 17th St NW Canton, OH 2.0 1.0 1000 $885 $0.89 21d 1 0.95mi
1241 Bedford Ave SW Canton, OH 3.0 2.0 1152 $1,200 $1.04 13d 1 1.06mi
1016 2nd St NW Canton, OH 1.0–3.0 1.0–2.0 916 $1,050 $1.15 13d 20 1.11mi
1100 5th St SW Canton, OH 4.0 1.0 1397 $1,200 $0.86 43d 1 1.11mi
1229 Lawn Ave SW Canton, OH 2.0 1.0 936 $950 $1.01 43d 1 1.11mi
1421 Piper Ct NW Canton, OH 3.0 1.5 1311 $995 $0.76 21d 1 1.15mi
1216 14th St NW Canton, OH 3.0 1.0 1352 $1,100 $0.81 21d 1 1.18mi
1224 15th St NW Unit 1 Canton, OH 2.0 1.0 900 $749 $0.83 21d 1 1.23mi
1212 Shorb Ave NW #1 Canton, OH 2.0 1.0 832 $850 $1.02 43d 1 1.31mi
1008 14th St NW Canton, OH 3.0 1.5 1100 $898 $0.82 21d 1 1.32mi
1380 Garfield Ave SW Canton, OH 2.0 1.0 1212 $995 $0.82 21d 1 1.42mi
1520 Bryan Ave SW Canton, OH 3.0 1.0 1040 $1,100 $1.06 43d 1 1.47mi

Listing history 12 events

  1. 2026-06-17
    status $119,900 Pending 13 DOM
  2. 2026-06-17
    days on market $119,900 Active 13 DOM
  3. 2026-06-16
    days on market $119,900 Active 12 DOM
  4. 2026-06-15
    days on market $119,900 Active 11 DOM
  5. 2026-06-14
    days on market $119,900 Active 9 DOM
  6. 2026-06-13
    days on market $119,900 Active 8 DOM
  7. 2026-06-10
    days on market $119,900 Active 6 DOM
  8. 2026-06-09
    days on market $119,900 Active 5 DOM
  9. 2026-06-08
    days on market $119,900 Active 4 DOM
  10. 2026-06-07
    days on market $119,900 Active 3 DOM
  11. 2026-06-05
    remarks 506-char remark
  12. 2026-06-05
    listed $119,900 Active 1 DOM

ⓘ 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
$1,052 · $88/mo
Projected year-2 tax
$1,461 · $122/mo
Expected delta
+$409/yr (+$34/mo · 38.9%)

ⓘ 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 0 unhealthy d/yr today · 1 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
$12,249
− Mortgage interest
−$6,716
− Property taxes
−$1,052
− Insurance
−$600
− Repairs & maintenance
−$980
− Management
−$980
− Depreciation
−$3,488
Taxable loss
−$1,567
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$376
After-tax cash flow
$856/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
Canton City
NCES district ID
3904371
Math proficiency
17% ▼ -17.00%
Reading proficiency
26% ▼ -12.00%
Median HH income
$28,825
Composite
17.1/100
National rank
#9116
State rank
#627 of 656 in OH

Livability — Canton

Score
71/100
State rank
#441
US rank
#7259

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, OH
County
Stark County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
24,285
Household income
$63,706
Rent vs Own
30.9% rent · 69.1% own
Severe rent burden
725.0

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 (80%)
Race & ethnicity
White 80% Black 8% Two or more races 8% Hispanic / Latino 4% Asian 3%
Common ancestry
Italian 8% Romanian 2% Slovak 2%
Foreign-born
4% · Canada, South Korea, Vietnam
Languages at home
95% English-only · Spanish 2% Other Indo-European 1% Tagalog/Filipino 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
▼ -168.35%
Current HPI
206.298
Rent YoY
▲ 6.73%
Metro
Canton-Massillon, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+514.9% since first listed
3 events — show timeline
  • 2026-06-04 Listed $119,900 MLSNOW
  • 1994-12-15 Sold (Public Records) $19,500 Public Records
  • 1994-11-17 Listed $19,500 MLSNOW

Property tax history

+2.8%/yr

Latest (2024): $1,052 · +10.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…