CashFlowRE
Sign in Sign up
324 W Miller Ave
B Composite 71.13
Why this score? — see what drove the B 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 +27.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.6/10.0
  • 1% rule +6.7/10.0
  • 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

$99,000

324 W Miller Ave · Akron, OH 44301
2 bd · 1.0 ba · 1,264 sqft · SingleFamily public records · 20 Days on market
Built 1913 4,482 sqft lot Est $120k · 18% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Colonial. Vinyl exterior. Newer siding and windows. Needs interior work/rehab. Should this home close by 8/1/13 the commission will be $750.00 / $750.00.

Key facts

  • Updated electrical
  • New hot water tank
  • Updated kitchen

Tags

NEW ROOFUPDATED KITCHENUPDATED BATHROOMUPDATED ELECTRICALUPDATED PLUMBINGNEW HOT WATER TANK

Property features AI

Finance

  • Financial info: Annual tax reported as $783 (2025)

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Vinyl siding exterior; Asphalt/fiberglass roof
  • Construction: Built per public records; Vinyl siding construction; Asphalt/fiberglass roofing
  • Exterior features: Lot about 0.103 acres; Public records used for size and year built

Interior

  • Bedrooms: Total of 6 rooms (bedrooms included)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced-air heating; Gas heating
  • Interior features: Full 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 $99k.

Deal economics

  • At list price, monthly cash flow is $291 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.8% 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 (+4.6%/yr); 83 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $684 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 + 4.6% rent growth), your $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 35y 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 $4k; list at $99k implies a 2315% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1913 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $97,515 (1.5% below list)

Questions for the listing agent

  1. Built in 1913 — 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
1.17%
Cap rate
9.82%
Cash-on-cash
12.61%
DSCR
1.56
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$120,080
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
292 Lake St 0.09mi 3/1.5 (+1) 1,344 (+6%) 6mo $71,000 $53 74
267 W Long St 0.15mi 3/1.5 (+1) 1,373 (+9%) 6mo $75,000 $55 67
121 Lake St 0.39mi 3/1.5 (+1) 1,344 (+6%) 2mo $130,000 $97 63
103 W Crosier St 0.51mi 3/1.5 (+1) 1,200 (-5%) 2mo $150,000 $125 59
811 Amherst St 0.71mi 3/1.0 (+1) 1,232 (-2%) 2mo $60,000 $49 56
741 Jason Ave 0.65mi 3/1.5 (+1) 1,241 (-2%) 6mo $117,500 $95 55
1851 9th St SW 0.68mi 3/1.0 (+1) 1,308 (+4%) 7mo $140,500 $107 52
1860 2nd 0.50mi 3/1.0 (+1) 1,156 (-8%) 7mo $165,000 $143 52
603 Indian Trl 0.52mi 3/1.0 (+1) 1,100 (-13%) 2mo $83,000 $75 47
1702 Leighton Ave 0.54mi 3/1.0 (+1) 1,092 (-14%) 6mo $104,000 $95 42
1825 9th St SW 0.67mi 3/2.0 (+1) 1,146 (-9%) 6mo $118,000 $103 39
1063 Raymond St 0.61mi 3/1.0 (+1) 1,084 (-14%) 8mo $50,000 $46 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 · 4.62% rent growth · sell at horizon

5-year hold
IRR
4.1%
Equity multiple
1.16×
Total profit
$4,419
Equity at exit
$14,761
10-year hold
IRR
14.9%
Equity multiple
2.29×
Total profit
$35,823
Equity at exit
$8,560

Cash invested: $27,720 (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 44301

Home prices YoY
-25.7%
Rents YoY
4.6%
Active inventory
83
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,161 high interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$65 /mo · $783/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$291

Break-even live

Break-even rent $792
Max offer price $99,000
Occupancy floor 70%

Sensitivity live

Price -10% $347 -5% $319 +0% $291 +5% $263 +10% $235
Rent -10% $200 -5% $246 +0% $291 +5% $337 +10% $383
Rate -1.0pp $341 -0.5pp $317 base $291 +0.5pp $266 +1.0pp $240

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
$24,750
Closing costs
$2,970
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1127 Victory St Unit 1129 Akron, OH 3.0 1.0 1368 $950 $0.69 44d 1 0.18mi
527 Brady Ave Akron, OH 3.0 1.5 1416 $1,395 $0.99 44d 1 0.41mi
1171 La Croix Ave Unit 2 Akron, OH 2.0 1.0 1267 $975 $0.77 44d 1 0.62mi
1161 La Croix Ave Akron, OH 3.0 1.0 1452 $1,200 $0.83 24d 1 0.62mi
760 Lakewood Blvd Akron, OH 3.0 2.0 1398 $1,150 $0.82 24d 1 0.67mi
1313 Manchester Rd Akron, OH 3.0 1.0 1221 $1,200 $0.98 22d 1 0.69mi
685 Longview Ave Akron, OH 3.0 1.0 1100 $1,150 $1.05 44d 1 0.74mi
721 Polk Ave Akron, OH 3.0 1.5 1500 $1,600 $1.07 24d 1 0.88mi
931 Trimble Dr Akron, OH 2.0 1.5 1448 $1,495 $1.03 24d 1 0.99mi
384 W Bartges St Akron, OH 2.0 1.0 1024 $1,100 $1.07 44d 1 0.99mi
773 Montana Ave Akron, OH 3.0 1.5 1128 $1,195 $1.06 24d 1 1.00mi
67 E Archwood Ave Unit A Akron, OH 2.0 1.0 1000 $850 $0.85 44d 1 1.05mi
960 Jason Ave Akron, OH 3.0 1.5 935 $1,095 $1.17 22d 1 1.05mi
94 Brighton Dr Akron, OH 3.0 1.0 1000 $1,100 $1.10 44d 1 1.07mi
875 Harrison Ave Akron, OH 3.0 1.0 1157 $1,150 $0.99 15d 1 1.07mi
2160 12th St SW Akron, OH 3.0 1.0 1445 $1,300 $0.90 44d 1 1.12mi
147 Brighton Dr Akron, OH 3.0 1.0 1040 $1,350 $1.30 24d 1 1.14mi
2163 13th St SW Akron, OH 3.0 2.5 1480 $1,150 $0.78 44d 1 1.15mi
44 E Brookside Ave Akron, OH 2.0 1.0 1762 $900 $0.51 15d 1 1.16mi
991 Diana Ave Akron, OH 3.0 2.0 1264 $1,325 $1.05 44d 1 1.19mi
783 Leonard St Akron, OH 3.0 1.0 1040 $1,250 $1.20 44d 1 1.20mi
2222 12th St SW Akron, OH 3.0 1.5 1270 $1,050 $0.83 44d 1 1.21mi
2250 11th St SW Akron, OH 3.0 1.0 1308 $1,350 $1.03 15d 1 1.21mi
1298 Bellows St Akron, OH 3.0 1.0 1300 $1,250 $0.96 44d 1 1.24mi
1200 Girard St Akron, OH 3.0 2.0 1438 $1,100 $0.76 15d 1 1.28mi
36 W Wilbeth Rd Akron, OH 3.0 1.0 1382 $1,150 $0.83 15d 1 1.30mi
530 S Main St Akron, OH 1.0–2.0 1.0–2.0 937 $2,195 $2.34 44d 2 1.31mi
2139 18th St SW Akron, OH 2.0 1.0 992 $1,100 $1.11 44d 1 1.33mi
1032 Andrew St Akron, OH 3.0 1.0 960 $1,097 $1.14 44d 1 1.36mi
1069 Fess Ave Akron, OH 2.0 1.0 940 $1,095 $1.16 44d 1 1.40mi
2211 18th St SW Akron, OH 3.0 1.0 1332 $1,250 $0.94 15d 1 1.41mi
600 Sherman St Akron, OH 4.0 1.0–2.0 824 $1,200 $1.46 15d 14 1.47mi
662 Sumner St Akron, OH 2.0 1.0 915 $999 $1.09 44d 1 1.49mi
658 Sumner St Akron, OH 2.0 1.0 915 $999 $1.09 44d 1 1.50mi

Listing history 17 events

  1. 2026-06-18
    days on market $99,000 Active 20 DOM
  2. 2026-06-17
    days on market $99,000 Active 19 DOM
  3. 2026-06-16
    days on market $99,000 Active 18 DOM
  4. 2026-06-15
    days on market $99,000 Active 17 DOM
  5. 2026-06-14
    days on market $99,000 Active 15 DOM
  6. 2026-06-13
    days on market $99,000 Active 14 DOM
  7. 2026-06-10
    days on market $99,000 Active 12 DOM
  8. 2026-06-09
    days on market $99,000 Active 11 DOM
  9. 2026-06-08
    days on market $99,000 Active 10 DOM
  10. 2026-06-07
    days on market $99,000 Active 9 DOM
  11. 2026-06-05
    days on market $99,000 Active 6 DOM
  12. 2026-06-03
    days on market $99,000 Active 5 DOM
  13. 2026-06-02
    days on market $99,000 Active 4 DOM
  14. 2026-06-01
    days on market $99,000 Active 3 DOM
  15. 2026-05-31
    days on market $99,000 Active 2 DOM
  16. 2026-05-31
    remarks 559-char remark
  17. 2026-05-31
    listed $99,000 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
$783 · $65/mo
Projected year-2 tax
$1,164 · $97/mo
Expected delta
+$381/yr (+$32/mo · 48.7%)

ⓘ 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 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
$13,929
− Mortgage interest
−$5,546
− Property taxes
−$783
− Insurance
−$495
− Repairs & maintenance
−$1,114
− Management
−$1,114
− Depreciation
−$2,880
Taxable income
$1,997
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$479
After-tax cash flow
$3,017/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)
13,668
Household income
$51,321
Rent vs Own
39.2% rent · 60.8% own
Severe rent burden
446.0

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
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 52% Black 30% Two or more races 11% Hispanic / Latino 5% Asian 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 4% Lithuanian 2% Serbian 1%
Foreign-born
6% · Canada
Languages at home
92% English-only · Spanish 4% Other Indo-European 1% Other Asian/Pacific 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
▼ -74.09%
Current HPI
213.697
Rent YoY
▲ 4.62%
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

+890.0% since first listed
18 events — show timeline
  • 2026-05-29 Listed $99,000 MLSNOW
  • 2013-08-22 Sold (MLS) $4,100 MLSNOW
  • 2013-07-24 Listing Removed MLSNOW
  • 2013-07-08 Listed $5,500 MLSNOW
  • 2013-06-08 Listed $7,500 MLSNOW
  • 2013-02-28 Listing Removed MLSNOW
  • 2012-11-28 Listed $8,900 MLSNOW
  • 2012-11-08 Listing Removed MLSNOW
  • 2012-07-28 Listed $7,400 MLSNOW
  • 2012-04-30 Listing Removed MLSNOW
  • 2012-03-28 Listed $7,400 MLSNOW
  • 2012-02-28 Listing Removed MLSNOW
  • 2011-11-30 Listed $7,400 MLSNOW
  • 2011-08-23 Sold (Public Records) $370,100 Public Records
  • 1997-04-06 Listing Removed MLSNOW
  • 1997-01-07 Listed $17,000 MLSNOW
  • 1991-11-03 Listing Removed MLSNOW
  • 1991-05-06 Listed $10,000 MLSNOW

Property tax history

+3.5%/yr

Latest (2025): $783 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…