CashFlowRE
Sign in Sign up
447 Butler Ave
C+ Composite 64.8
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 +23.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.6/10.0
  • 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

$105,300

447 Butler Ave · Akron, OH 44310
3 bd · 1.0 ba · 1,373 sqft · SingleFamily public records · 17 Days on market
Built 1916 Est $126k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Dry basement, finished attic, newly remodeled bathroom, new laminate flooring throughout. Fenced yard for dogs. There is parking in back of the house. And also a driveway on the north side of the house (left).

Key facts

  • Finished attic
  • Fenced yard
  • Parking in back

Tags

DRY BASEMENTFINISHED ATTICNEWLY REMODELED BATHROOMNEW LAMINATE FLOORINGFENCED YARDPARKING IN BACK

Property features AI

Exterior

  • Home design: Built in 1916
  • Construction: Original construction from 1916
  • Exterior features: Located in the North Hill subdivision

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 $105k.

Deal economics

  • At list price, monthly cash flow is $201 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $104k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 6.6% in Akron — 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 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; 33 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% 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 34% 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 $728 of loan paydown is wiped out by about $3k 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 + 4.8% rent growth), your $29k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($104k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $103,720 (1.5% 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. 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.
  5. 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.
  6. 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
8.59%
Cash-on-cash
8.19%
DSCR
1.36
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$126,316
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
203 E York St 0.19mi 3/1.5 1,415 (+3%) 6mo $75,000 $53 79
600 Robinette Ct 0.34mi 3/2.0 1,264 (-8%) 1mo $105,000 $83 66
523 Evans Ave 0.66mi 3/1.5 1,374 (+0%) 6mo $125,000 $91 63
307 E Glenwood Ave 0.20mi 4/2.0 (+1) 1,528 (+11%) 1mo $65,000 $43 62
670 Singley Ave 0.60mi 3/1.5 1,312 (-4%) 4mo $170,000 $130 59
71 Rosalind Ct 0.47mi 3/2.0 1,298 (-6%) 7mo $110,000 $85 59
683 Ranney St 0.69mi 3/1.0 1,291 (-6%) 3mo $125,000 $97 56
749 Elma St 0.59mi 4/2.0 (+1) 1,352 (-2%) 7mo $104,000 $77 55
310 Ontario St 0.64mi 3/2.5 1,512 (+10%) 5mo $225,000 $149 43
717 Columbia Ave 0.58mi 3/2.5 1,572 (+14%) 1mo $163,000 $104 42
553 Fouse Ave 0.66mi 3/2.0 1,176 (-14%) 6mo $132,000 $112 36
630 Ranney St 0.67mi 4/1.5 (+1) 1,200 (-13%) 7mo $110,000 $92 35

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
-1.8%
Equity multiple
0.93×
Total profit
$-2,070
Equity at exit
$15,701
10-year hold
IRR
9.7%
Equity multiple
1.81×
Total profit
$23,975
Equity at exit
$9,104

Cash invested: $29,484 (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
7.5×

Monthly cashflow live

Estimated rent
$1,163 high interval (Pro) →
Mortgage (P&I)
$552
Tax from tax record
$121 /mo · $1,453/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$201

Break-even live

Break-even rent $908
Max offer price $105,300
Occupancy floor 78%

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
$26,325
Closing costs
$3,159
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
265 Cranz Pl Akron, OH 4.0 1.0 1376 $1,300 $0.94 43d 1 0.24mi
559 Dayton St Akron, OH 3.0 1.0 1200 $1,200 $1.00 43d 1 0.27mi
570 Dayton St Akron, OH 3.0 1.0 1140 $1,350 $1.18 14d 1 0.27mi
500 Delmar Ave Unit 502 Akron, OH 2.0 1.0 1000 $775 $0.78 23d 1 0.28mi
586 Robinette Ct Akron, OH 4.0 1.0 1040 $1,250 $1.20 43d 1 0.33mi
15 W York St Akron, OH 3.0 1.0 1178 $1,150 $0.98 21d 1 0.43mi
15 W York St Akron, OH 2.0 1.5 1178 $1,150 $0.98 14d 1 0.43mi
674 Thayer St Unit 674 Akron, OH 2.0 1.0 1208 $825 $0.68 43d 1 0.46mi
674 Thayer St #676 Akron, OH 2.0 1.0 1208 $795 $0.66 43d 1 0.46mi
649 Patterson Ave Unit B Akron, OH 3.0 1.0 1200 $900 $0.75 43d 1 0.57mi
649 Patterson Ave Unit a Akron, OH 2.0 1.0 1000 $775 $0.78 43d 1 0.57mi
825 Avon St Unit 1 Akron, OH 2.0 1.0 960 $875 $0.91 21d 1 0.77mi
805 Carpenter St Akron, OH 3.0 1.0 1056 $1,100 $1.04 23d 1 0.88mi
835 Carlysle St Akron, OH 3.0 1.0 1152 $1,250 $1.09 43d 1 0.89mi
248 Arch St Akron, OH 3.0 1.0 1210 $1,300 $1.07 43d 1 0.97mi
240 Arch St Akron, OH 3.0 1.0 1182 $1,375 $1.16 43d 1 0.98mi
207 Crosby St Akron, OH 4.0 1.0 1200 $1,395 $1.16 43d 1 1.08mi
156 S Main St Akron, OH 2.0–3.0 2.0 1197 $2,985 $2.49 23d 4 1.22mi
311 Crestwood Ave Akron, OH 4.0 2.0 1800 $1,395 $0.78 43d 1 1.23mi
39 N Balch St Akron, OH 4.0 1.0 1000 $995 $0.99 43d 1 1.24mi
539 E Cuyahoga Falls Ave Unit 1 Akron, OH 2.0 1.0 1000 $895 $0.90 23d 1 1.25mi
45 Oakdale Ave Unit A Akron, OH 2.0 1.0 1000 $875 $0.88 23d 1 1.32mi
45 Oakdale Ave Akron, OH 2.0 1.0 1000 $900 $0.90 14d 1 1.32mi
1088 Lexington Ave Akron, OH 3.0 1.0 1008 $1,600 $1.59 14d 1 1.33mi
55 S Balch St Unit A Akron, OH 2.0 1.0 1500 $800 $0.53 23d 1 1.37mi
208 Denver St Akron, OH 3.0 1.0 1248 $895 $0.72 43d 1 1.37mi
53 S Balch St Unit 55 Akron, OH 2.0 1.0 1500 $850 $0.57 14d 1 1.38mi
545 E Buchtel Ave Unit 1 Akron, OH 2.0 1.0 900 $1,300 $1.44 43d 1 1.44mi
1180 Murray Ave Akron, OH 3.0 2.0 1340 $1,175 $0.88 21d 1 1.46mi
91 Westwood Ave Akron, OH 3.0 1.0 1631 $1,450 $0.89 14d 1 1.47mi
605 E Buchtel Ave Unit 1 Akron, OH 2.0 1.0 1000 $695 $0.69 14d 1 1.47mi
502 Evelyn Ct Akron, OH 2.0 1.0 900 $950 $1.06 43d 1 1.49mi
152 S Balch St Akron, OH 3.0 1.5 1000 $1,195 $1.20 43d 1 1.49mi

Listing history 14 events

  1. 2026-06-16
    statusdays on market $105,300 Under Contract 17 DOM
  2. 2026-06-15
    days on market $105,300 Active 16 DOM
  3. 2026-06-14
    days on market $105,300 Active 14 DOM
  4. 2026-06-13
    days on market $105,300 Active 13 DOM
  5. 2026-06-10
    days on market $105,300 Active 11 DOM
  6. 2026-06-09
    days on market $105,300 Active 10 DOM
  7. 2026-06-08
    days on market $105,300 Active 9 DOM
  8. 2026-06-07
    days on market $105,300 Active 8 DOM
  9. 2026-06-05
    days on market $105,300 Active 5 DOM
  10. 2026-06-03
    days on market $105,300 Active 4 DOM
  11. 2026-06-02
    days on market $105,300 Active 3 DOM
  12. 2026-06-01
    days on market $105,300 Active 2 DOM
  13. 2026-05-31
    remarks 209-char remark
  14. 2026-05-31
    listed $105,300 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
$1,453 · $121/mo
Projected year-2 tax
$1,548 · $129/mo
Expected delta
+$95/yr (+$8/mo · 6.5%)

ⓘ 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
$13,950
− Mortgage interest
−$5,898
− Property taxes
−$1,453
− Insurance
−$526
− Repairs & maintenance
−$1,116
− Management
−$1,116
− Depreciation
−$3,063
Taxable income
$777
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$186
After-tax cash flow
$2,228/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

1 event — show timeline
  • 2026-05-31 Listed $105,300 FSBO.com

Property tax history

+7.7%/yr

Latest (2025): $1,453 · -6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…