CashFlowRE
Sign in Sign up
955 Iona Ave
D Composite 42.97
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 +19.1/30.0
  • DSCR +6.0/10.0
  • 1% rule +5.1/10.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +0.6/15.0
  • Appreciation +0.0/10.0

$98,500

955 Iona Ave · Akron, OH 44314
2 bd · 1.0 ba · 806 sqft · SingleFamily public records · 53 Days on market
Built 1948 4,477 sqft lot Est $85k · 15% over ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Fully renovated with a brand-new furnace and major updates throughout. The completely updated kitchen features butcher-block countertops and stainless steel appliances, while the fully remodeled bathroom includes a new tub and fixtures. New luxury vinyl plank flooring runs through the main areas, complemented by plush new carpet in the bedrooms. Updated lighting and fixtures throughout add a clean, modern finish. With significant mechanical and cosmetic improvements already completed, this move-in-ready home offers peace of mind and low-maintenance living.

Key facts

  • Remodeled bathroom
  • Updated kitchen
  • New fixtures

Tags

UPDATED KITCHENBUTCHER-BLOCK COUNTERTOPSSTAINLESS STEEL APPLIANCESREMODELED BATHROOMNEW TUBNEW FIXTURES

Property features AI

Finance

  • HOA & community: Community pool

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; 806 sq ft above-grade finished area
  • Construction: Frame construction; Asphalt roof; Year built (assessor)
  • Exterior features: Community pool

Interior

  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced-air heating (gas)
  • Interior features: 5 total rooms; 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 2-bed/1.0-bath single-family listed at $98k.

Deal economics

  • At list price, monthly cash flow is $104 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($995 rent vs $98k).
  • Recommended offer: $96k (3.0% below list) — sets the bar for market timing.

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 (+3.9%/yr); 104 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $681 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.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $95,545 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 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 1948 — 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. 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?
  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 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
1.01%
Cap rate
7.56%
Cash-on-cash
4.53%
DSCR
1.20
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$85,436
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
989 Harrison Ave 0.09mi 2/1.0 840 (+4%) 8mo $63,000 $75 82
1882 16th St SW 0.29mi 2/1.0 818 (+2%) 6mo $86,000 $105 78
1937 17th St SW 0.19mi 3/2.0 (+1) 796 (-1%) 11mo $137,500 $173 71
2217 Kimball Ct 0.36mi 2/1.0 782 (-3%) 10mo $83,000 $106 70
979 Indian Trl 0.38mi 2/1.0 768 (-5%) 15mo $75,979 $99 62
930 Saxon Ave 0.47mi 2/1.0 824 (+2%) 16mo $55,000 $67 61
1188 Harpster Ave 0.50mi 2/1.5 780 (-3%) 16mo $85,000 $109 55
1282 Kellogg Ave 0.64mi 2/1.0 750 (-7%) 4mo $75,000 $100 55
2190 East Ave 0.60mi 2/1.0 852 (+6%) 10mo $70,500 $83 54
1214 Chester Ave 0.44mi 2/1.0 716 (-11%) 14mo $80,000 $112 49
1197 Sherwood Ave 0.41mi 3/1.0 (+1) 912 (+13%) 13mo $127,000 $139 43
1171 Jason Ave 0.57mi 3/1.0 (+1) 922 (+14%) 2mo $155,000 $168 43

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 · 3.91% rent growth · sell at horizon

5-year hold
IRR
-8.2%
Equity multiple
0.70×
Total profit
$-8,394
Equity at exit
$14,687
10-year hold
IRR
2.5%
Equity multiple
1.19×
Total profit
$5,138
Equity at exit
$8,516

Cash invested: $27,580 (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 44314

Rents YoY
3.9%
Active inventory
104
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$995 high interval (Pro) →
Mortgage (P&I)
$517
Tax from tax record
$125 /mo · $1,495/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$209
Net cashflow
$104

Break-even live

Break-even rent $864
Max offer price $98,500
Occupancy floor 85%

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
$24,625
Closing costs
$2,955
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2047 20th St SW Akron, OH 2.0 1.0 624 $695 $1.11 23d 1 0.12mi
2139 18th St SW Akron, OH 2.0 1.0 992 $1,100 $1.11 43d 1 0.17mi
1035 Chester Ave Unit 1 Akron, OH 2.0 1.0 624 $900 $1.44 23d 1 0.23mi
1035 Chester Ave Akron, OH 2.0 1.0 624 $900 $1.44 14d 1 0.24mi
960 Jason Ave Akron, OH 3.0 1.5 935 $1,095 $1.17 21d 1 0.44mi
1192 Harpster Ave Akron, OH 1.0 1.0 684 $868 $1.27 14d 1 0.50mi
835 Kenmore Blvd Unit UP Akron, OH 2.0 1.0 872 $750 $0.86 21d 1 0.51mi
2138 East Ave Akron, OH 3.0 1.0 990 $1,100 $1.11 23d 1 0.52mi
847 Jason Ave Unit 1 Akron, OH 2.0 1.0 798 $825 $1.03 23d 1 0.53mi
781 Saxon Ave Akron, OH 2.0 1.0 800 $900 $1.12 43d 1 0.64mi
2264 5th St SW Unit 2266 Akron, OH 2.0 1.0 676 $750 $1.11 14d 1 0.78mi
2266 5th St SW Akron, OH 2.0 1.0 676 $750 $1.11 14d 1 0.78mi
1253 California Ave Akron, OH 2.0 1.0 780 $950 $1.22 23d 1 0.83mi
1253 California Ave Akron, OH 2.0 1.0 780 $1,100 $1.41 44d 1 0.83mi
899 Rosamond Ave Akron, OH 1.0–2.0 1.0 690 $825 $1.20 23d 1 0.89mi
1455 Woodbirch Ave Akron, OH 3.0 2.0 1008 $1,500 $1.49 21d 1 1.00mi
1453 Woodbirch Ave Akron, OH 3.0 2.0 1008 $1,500 $1.49 43d 1 1.01mi
2569 Romig Rd Unit 2597-1N Akron, OH 1.0 1.0 675 $925 $1.37 14d 1 1.02mi
2569 Romig Rd Unit 2561-16 Akron, OH 2.0 1.5 810 $1,125 $1.39 14d 1 1.02mi
1032 Andrew St Akron, OH 3.0 1.0 960 $1,097 $1.14 43d 1 1.05mi
1138 Kohler Ave Akron, OH 3.0 1.0 1000 $1,250 $1.25 14d 1 1.09mi
685 Longview Ave Akron, OH 3.0 1.0 1100 $1,150 $1.05 43d 1 1.22mi
1069 Fess Ave Akron, OH 2.0 1.0 940 $1,095 $1.16 43d 1 1.22mi
1169 Weiser Ave Akron, OH 2.0 1.0 768 $950 $1.24 43d 1 1.25mi
1494 Diagonal Rd Akron, OH 3.0 1.0 1064 $1,495 $1.41 43d 1 1.44mi

Listing history 15 events

  1. 2026-05-22
    status Pending
  2. 2026-04-27
    historical Contingent
  3. 2026-04-13
    status Active
  4. 2026-04-02
    historical Contingent
  5. 2026-03-30
    listed $98,500 Active
  6. 2026-03-06
    historical
  7. 2026-02-26
    price $99,500
  8. 2026-01-24
    price $99,900
  9. 2026-01-07
    listed $109,400 Active
  10. 2026-01-07
    historical
  11. 2025-12-21
    price $109,900
  12. 2025-12-02
    listed $116,900 Active
  13. 2025-12-02
    historical
  14. 2025-11-20
    price $119,900
  15. 2025-11-07
    listed $122,900 Active

ⓘ 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
$1,495 · $125/mo
Projected year-2 tax
$1,516 · $126/mo
Expected delta
+$21/yr (+$2/mo · 1.4%)

ⓘ 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 · 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
$11,944
− Mortgage interest
−$5,518
− Property taxes
−$1,495
− Insurance
−$492
− Repairs & maintenance
−$956
− Management
−$956
− Depreciation
−$2,865
Taxable loss
−$338
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$81
After-tax cash flow
$1,331/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)
17,885
Household income
$47,468
Rent vs Own
48.0% rent · 52.0% own
Severe rent burden
975.0

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
Predominantly White (69%)
Race & ethnicity
White 69% Black 16% Two or more races 12% Hispanic / Latino 3% Asian 3%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 1%
Foreign-born
3% · India, Canada, Philippines
Languages at home
96% English-only · Chinese 2% Russian/Polish/Slavic 1% Spanish 1%

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
▼ -166.61%
Current HPI
151.066
Rent YoY
▲ 3.91%
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

-19.9% since first listed
15 events — show timeline
  • 2026-05-22 Pending MLSNOW
  • 2026-04-27 Contingent MLSNOW
  • 2026-04-13 Relisted MLSNOW
  • 2026-04-02 Contingent MLSNOW
  • 2026-03-30 Listed $98,500 MLSNOW
  • 2026-03-06 Listing Removed MLSNOW
  • 2026-02-26 Price Changed $99,500 MLSNOW
  • 2026-01-24 Price Changed $99,900 MLSNOW
  • 2026-01-07 Listing Removed MLSNOW
  • 2026-01-07 Listed $109,400 MLSNOW
  • 2025-12-21 Price Changed $109,900 MLSNOW
  • 2025-12-02 Listing Removed MLSNOW
  • 2025-12-02 Listed $116,900 MLSNOW
  • 2025-11-20 Price Changed $119,900 MLSNOW
  • 2025-11-07 Listed $122,900 MLSNOW

Property tax history

+7.5%/yr

Latest (2025): $1,495 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…