CashFlowRE
Sign in Sign up
2605 Demington Ave NW
C Composite 55.36
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 +16.3/30.0
  • ARV discount +14.4/15.0
  • Schools +5.5/10.0
  • DSCR +5.0/10.0
  • Rent growth +4.2/5.0
  • 1% rule +3.9/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

2605 Demington Ave NW · Canton, OH 44708
3 bd · 1.5 ba · 1,560 sqft · SingleFamily public records · 21 Days on market
Built 1930 7,701 sqft lot $90/sqft · 15% below area Est $165k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Wonderful home in quiet Plain Twp neighborhood. Nice floor plan, spacious and updated kitchen with breakfast room. All Appliances stay. Easy show! Nice carpeting throughout and updated elec. Glass blocks, front porch, large rear deck that leads to fenced backyard. 12 x 13 bldg. could be used for workshop, storage gardening shed, or playhouse! EXCELLENT condition, not a drive by.

Key facts

  • Inviting front porch
  • Garden bed
  • 7,701 sq ft lot

Tags

INVITING FRONT PORCHGARDEN BED

Property features AI

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Vinyl siding; Asphalt/fiberglass roof
  • Construction: Built according to public records; Vinyl siding construction; Asphalt/fiberglass roof
  • Exterior features: Porch; Shed(s)

Interior

  • Kitchen: Range; Dishwasher; Refrigerator
  • Bathrooms: 1 full bathroom; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Forced-air gas heating; Central air conditioning
  • Interior features: Unfinished basement; Porch
  • Laundry & utility: Washer; Dryer; Laundry 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 3-bed/1.5-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $76 ($910/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 $125k (10.6% below list).
  • Recommended offer: $125k (10.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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.
  • Plain Local (suburban): math 61% / reading 69% proficiency, ranked #216 of 656 in OH (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+6.7%/yr); 119 active listings in the ZIP; 9 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 $968 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

  • It's been on market 21 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 23y 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.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $125,167 (10.6% below list)

Questions for the listing agent

  1. Built in 1930 — 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
0.89%
Cap rate
6.94%
Cash-on-cash
2.32%
DSCR
1.10
GRM
9.3

CMA / ARV

ARV (median comp)
$165,332
List price
$140,000
Delta
-15.32%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1622 25th St NW 0.73mi 4/1.0 (+1) 1,540 (-1%) 11mo $150,000 $97 47
3042 16th St NW 0.74mi 3/2.5 1,600 (+3%) 23mo $181,000 $113 38
2703 Joseph Pl NW 0.65mi 4/2.0 (+1) 1,326 (-15%) 2mo $220,000 $166 36

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
-8.7%
Equity multiple
0.67×
Total profit
$-13,000
Equity at exit
$20,874
10-year hold
IRR
4.9%
Equity multiple
1.42×
Total profit
$16,432
Equity at exit
$12,105

Cash invested: $39,200 (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
9.3×

Monthly cashflow live

Estimated rent
$1,252 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$121 /mo · $1,446/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$76

Break-even live

Break-even rent $1,156
Max offer price $140,000
Occupancy floor 89%

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
$35,000
Closing costs
$4,200
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3034 12th St NW Canton, OH 2.0 1.0 1724 $1,125 $0.65 21d 1 1.12mi
2740 Shaftesbury Dr NW Canton, OH 1.0–2.0 1.0–2.0 1064 $1,460 $1.37 13d 11 1.16mi
1029 23rd St NW Canton, OH 3.0 1.0 1356 $1,500 $1.11 13d 1 1.20mi
1005 Broad Ave NW Unit 201 Canton, OH 3.0 1.0 1200 $800 $0.67 21d 1 1.23mi
1005 Broad Ave NW Unit 100 Canton, OH 2.0 1.0 1200 $850 $0.71 21d 1 1.23mi
4035 Guilford Ave NW Canton, OH 1.0–3.0 1.0 886 $1,200 $1.35 21d 1 1.24mi
2510 10th St NW Canton, OH 3.0 1.5 1468 $1,175 $0.80 21d 1 1.28mi
1421 Piper Ct NW Canton, OH 3.0 1.5 1311 $995 $0.76 21d 1 1.31mi
1216 14th St NW Canton, OH 3.0 1.0 1352 $1,100 $0.81 21d 1 1.40mi

Listing history 24 events

  1. 2026-05-18
    status Pending 849-char remark
  2. 2026-05-02
    historical Contingent 849-char remark
  3. 2026-04-27
    listed $140,000 Active 849-char remark
  4. 2019-02-14
    status Pending 382-char remark
    Show marketing remark (382 chars)

    Wonderful home in quiet Plain Twp neighborhood. Nice floor plan, spacious and updated kitchen with breakfast room. All Appliances stay. Easy show! Nice carpeting throughout and updated elec. Glass blocks, front porch, large rear deck that leads to fenced backyard. 12 x 13 bldg. could be used for workshop, storage gardening shed, or playhouse! EXCELLENT condition, not a drive by.

  5. 2019-02-13
    soldstatus $89,900 Sold 382-char remark
    Show marketing remark (382 chars)

    Wonderful home in quiet Plain Twp neighborhood. Nice floor plan, spacious and updated kitchen with breakfast room. All Appliances stay. Easy show! Nice carpeting throughout and updated elec. Glass blocks, front porch, large rear deck that leads to fenced backyard. 12 x 13 bldg. could be used for workshop, storage gardening shed, or playhouse! EXCELLENT condition, not a drive by.

  6. 2019-02-13
    soldstatus $89,900
    Show marketing remark (382 chars)

    Wonderful home in quiet Plain Twp neighborhood. Nice floor plan, spacious and updated kitchen with breakfast room. All Appliances stay. Easy show! Nice carpeting throughout and updated elec. Glass blocks, front porch, large rear deck that leads to fenced backyard. 12 x 13 bldg. could be used for workshop, storage gardening shed, or playhouse! EXCELLENT condition, not a drive by.

  7. 2018-12-21
    historical Contingent 382-char remark
    Show marketing remark (382 chars)

    Wonderful home in quiet Plain Twp neighborhood. Nice floor plan, spacious and updated kitchen with breakfast room. All Appliances stay. Easy show! Nice carpeting throughout and updated elec. Glass blocks, front porch, large rear deck that leads to fenced backyard. 12 x 13 bldg. could be used for workshop, storage gardening shed, or playhouse! EXCELLENT condition, not a drive by.

  8. 2018-11-13
    listed $89,900 Active 382-char remark
    Show marketing remark (382 chars)

    Wonderful home in quiet Plain Twp neighborhood. Nice floor plan, spacious and updated kitchen with breakfast room. All Appliances stay. Easy show! Nice carpeting throughout and updated elec. Glass blocks, front porch, large rear deck that leads to fenced backyard. 12 x 13 bldg. could be used for workshop, storage gardening shed, or playhouse! EXCELLENT condition, not a drive by.

  9. 2012-06-19
    soldstatus $54,800
    Show marketing remark (288 chars)

    Wonderful Bank Owned home in great neighborhood. Newer kitchen and updated mechanicals. Shows well. Fenced rear yard with large deck. Nice shed building. $ 1000 min EM and pre-approval or POF with initial offer. Sells as-is. All financing buyers must be pre-approved with Bank of America.

  10. 2012-06-10
    historical
    Show marketing remark (288 chars)

    Wonderful Bank Owned home in great neighborhood. Newer kitchen and updated mechanicals. Shows well. Fenced rear yard with large deck. Nice shed building. $ 1000 min EM and pre-approval or POF with initial offer. Sells as-is. All financing buyers must be pre-approved with Bank of America.

  11. 2012-03-12
    listed $57,900
    Show marketing remark (288 chars)

    Wonderful Bank Owned home in great neighborhood. Newer kitchen and updated mechanicals. Shows well. Fenced rear yard with large deck. Nice shed building. $ 1000 min EM and pre-approval or POF with initial offer. Sells as-is. All financing buyers must be pre-approved with Bank of America.

  12. 2005-10-14
    soldstatus $103,000
  13. 2005-10-06
    soldstatus $103,500
  14. 2005-01-21
    listed $104,000
  15. 2004-11-04
    soldstatus $75,000
  16. 2004-11-04
    soldstatus $75,000
  17. 2004-08-23
    listed $79,000
  18. 2004-05-10
    historical
  19. 2004-04-23
    listed $104,900
  20. 2004-04-10
    historical
  21. 2003-07-28
    listed $104,900
  22. 1987-10-30
    soldstatus $43,000
  23. 1985-05-08
    soldstatus $31,000
  24. 1985-04-09
    soldstatus $14,976

ⓘ 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
$1,446 · $121/mo
Projected year-2 tax
$1,815 · $151/mo
Expected delta
+$369/yr (+$31/mo · 25.5%)

ⓘ 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 ≥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
$15,020
− Mortgage interest
−$7,842
− Property taxes
−$1,446
− Insurance
−$700
− Repairs & maintenance
−$1,202
− Management
−$1,202
− Depreciation
−$4,073
Taxable loss
−$1,444
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$347
After-tax cash flow
$1,256/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
Plain Local
NCES district ID
3904993
Math proficiency
61% ▼ -13.00%
Reading proficiency
69% ▼ -5.00%
Median HH income
$48,337
Composite
55.04/100
National rank
#1293
State rank
#216 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

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

+868.2% since first listed
26 events — show timeline
  • 2026-06-02 Sold (Public Records) $145,000 Public Records
  • 2026-06-02 Sold (MLS) $145,000 MLSNOW
  • 2026-05-18 Pending MLSNOW
  • 2026-05-02 Contingent MLSNOW
  • 2026-04-27 Listed $140,000 MLSNOW
  • 2019-02-14 Pending MLSNOW
  • 2019-02-13 Sold (Public Records) $89,900 Public Records
  • 2019-02-13 Sold (MLS) $89,900 MLSNOW
  • 2018-12-21 Contingent MLSNOW
  • 2018-11-13 Listed $89,900 MLSNOW
  • 2012-06-19 Sold (MLS) $54,800 MLSNOW
  • 2012-06-10 Listing Removed MLSNOW
  • 2012-03-12 Listed $57,900 MLSNOW
  • 2005-10-14 Sold (MLS) $103,000 MLSNOW
  • 2005-10-06 Sold (Public Records) $103,500 Public Records
  • 2005-01-21 Listed $104,000 MLSNOW
  • 2004-11-04 Sold (Public Records) $75,000 Public Records
  • 2004-11-04 Sold (MLS) $75,000 MLSNOW
  • 2004-08-23 Listed $79,000 MLSNOW
  • 2004-05-10 Listing Removed MLSNOW
  • 2004-04-23 Listed $104,900 MLSNOW
  • 2004-04-10 Listing Removed MLSNOW
  • 2003-07-28 Listed $104,900 MLSNOW
  • 1987-10-30 Sold (Public Records) $43,000 Public Records
  • 1985-05-08 Sold (Public Records) $31,000 Public Records
  • 1985-04-09 Sold (Public Records) $14,976 Public Records

Property tax history

+2.0%/yr

Latest (2024): $1,446 · -3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…