CashFlowRE
Sign in Sign up
109 Orton Dr
B Composite 70.67
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$85,000

109 Orton Dr · Portage Lakes, OH 44319
2 bd · 1.0 ba · 1,052 sqft · SingleFamily public records · 21 Days on market
Built 1952 10,005 sqft lot $81/sqft · 57% below area ↓ 7% since listing

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

Listing remarks

Great investment opportunity!! Prime Portage Lakes/ Coventry location situated on spacious, level corner lot (82x122), quiet street and full of potential! Footprint (1,052 s. f. ) ranch presently having 2 bedrooms, 1 bath, quaint covered front porch, vinyl siding, storage building, concrete parking pad, and public sewer. Coventry School District. Convenient location to Portage Lakes, Akron and Barberton. Check out 109 Orton Drive…whether looking for a flip or long term rental!! Property being sold as is!

Key facts

  • Storage building
  • Vinyl siding
  • Level corner lot

Tags

PORTAGE LAKES LOCATIONLEVEL CORNER LOTQUAINT COVERED FRONT PORCHVINYL SIDINGSTORAGE BUILDINGCONCRETE PARKING PAD

Property features AI

Exterior

  • Parking: On-site parking pad
  • Utilities: Public sewer; Well water
  • Home design: Single-story home; Faces south
  • Construction: Vinyl siding; Asphalt fiberglass roof; Crawl space with dirt floor
  • Exterior features: Covered front porch; Outbuilding for storage; Corner, flat and level lot

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Gas heating; Ceiling fans and wall/window cooling units
  • Interior features: Insulated windows; Ceiling fan(s)
  • Laundry & utility: Laundry on main level

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 $85k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $85k).
  • Recommended offer: $84k (1.5% below list) — sets the bar for market timing.
  • Cap rate 24.8% vs local median 13.7% in Portage Lakes — 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 64/100 on livability (#772 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment D+, schools D-, amenities F.
  • Coventry Local (suburban): math 52% / reading 64% proficiency, ranked #315 of 656 in OH (top 48%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 90 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($75k/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 $588 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 + 3.0% rent growth), your $24k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($84k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $83,725 (1.5% below list)

Questions for the listing agent

  1. Built in 1952 — 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
2.88%
Cap rate
24.82%
Cash-on-cash
66.16%
DSCR
3.94
GRM
2.9

CMA / ARV

ARV (median comp)
$197,026
List price
$85,000
Delta
-56.86%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
75 Delora Dr 0.36mi 3/1.5 (+1) 1,092 (+4%) 4mo $130,000 $119 66
149 Orton Dr 0.07mi 2/2.0 1,180 (+12%) 9mo $159,900 $136 65
3004 Sauer Dr 0.21mi 3/2.0 (+1) 1,104 (+5%) 10mo $235,000 $213 65
51 Portage Lakes Dr 0.56mi 3/2.0 (+1) 1,056 (+0%) 4mo $174,000 $165 61
449 W Long Lake Blvd 0.56mi 2/1.0 960 (-9%) 2mo $190,000 $198 58
2504 Clayton Dr 0.64mi 3/1.5 (+1) 1,020 (-3%) 3mo $210,000 $206 55
439 Port Dr 0.73mi 3/1.0 (+1) 1,073 (+2%) 6mo $215,000 $200 52
79 Weil Ave 0.67mi 2/1.0 1,120 (+6%) 9mo $152,500 $136 50
71 Delora Dr 0.35mi 3/1.0 (+1) 1,200 (+14%) 6mo $229,000 $191 50
206 Lakota Ave 0.55mi 2/1.0 908 (-14%) 6mo $79,900 $88 46
3189 Kingsley Dr 0.64mi 2/2.0 1,152 (+10%) 11mo $188,500 $164 41
3275 Waterside Dr 0.67mi 3/2.0 (+1) 1,120 (+6%) 20mo $180,000 $161 32

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
65.4%
Equity multiple
3.94×
Total profit
$69,857
Equity at exit
$12,674
10-year hold
IRR
69.7%
Equity multiple
8.09×
Total profit
$168,675
Equity at exit
$7,349

Cash invested: $23,800 (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 44319

Active inventory
90
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$2,445 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$138 /mo · $1,661/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$514
Net cashflow
$1,312

Break-even live

Break-even rent $784
Max offer price $85,000
Occupancy floor 41%

Sensitivity live

Price -10% $1,360 -5% $1,336 +0% $1,312 +5% $1,288 +10% $1,264
Rent -10% $1,119 -5% $1,216 +0% $1,312 +5% $1,409 +10% $1,505
Rate -1.0pp $1,355 -0.5pp $1,334 base $1,312 +0.5pp $1,290 +1.0pp $1,268

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
$21,250
Closing costs
$2,550
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
234 Mallard Point Dr Akron, OH 1.0–2.0 1.0–2.0 945 $1,530 $1.62 14d 18 0.22mi
829 Portage Lakes Dr Unit 1496076P Akron, OH 3.0 1.0 1356 $7,700 $5.68 14d 1 0.94mi
686 Portage Lakes Dr Coventry Township, OH 2.0 1.0 882 $1,695 $1.92 24d 1 0.98mi

Listing history 6 events

  1. 2026-06-03
    status $85,000 Pending 21 DOM
  2. 2026-06-02
    days on market $85,000 Active 21 DOM
  3. 2026-06-01
    days on market $85,000 Active 20 DOM
  4. 2026-05-31
    days on market $85,000 Active 19 DOM
  5. 2026-05-31
    days on market $85,000 Active 18 DOM
  6. 2026-05-12
    listed $91,500 Active 521-char remark

ⓘ 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
$1,661 · $138/mo
Projected year-2 tax
$1,661 · $138/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1 unhealthy d/yr today · 2 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
$29,343
− Mortgage interest
−$4,761
− Property taxes
−$1,661
− Insurance
−$425
− Repairs & maintenance
−$2,347
− Management
−$2,347
− Depreciation
−$2,473
Taxable income
$15,328
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,679
After-tax cash flow
$12,067/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
Coventry Local
NCES district ID
3904999
Math proficiency
52% ▼ -13.00%
Reading proficiency
64% ▼ -2.00%
Median HH income
$52,981
Composite
49.66/100
National rank
#1976
State rank
#315 of 656 in OH

Livability — Portage Lakes

Score
64/100
State rank
#772
US rank
#14032

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Portage Lakes, OH
County
Summit · 539,389 people
Metro
Akron, OH
Population (ZIP)
21,469
Household income
$74,781
Rent vs Own
25.6% rent · 74.4% own
Severe rent burden
12.4

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 (91%)
Race & ethnicity
White 91% Two or more races 4% Black 2% Hispanic / Latino 2% Asian 2%
Common ancestry
Romanian 5% Slovak 2% Serbian 1%
Foreign-born
2% · China, Vietnam
Languages at home
97% English-only · Other Indo-European 1% Spanish 1% Chinese 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
▼ -236.58%
Current HPI
213.2267
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

-7.1% since first listed
3 events — show timeline
  • 2026-06-02 Pending MLSNOW
  • 2026-05-26 Price Changed $85,000 MLSNOW
  • 2026-05-12 Listed $91,500 MLSNOW

Property tax history

+3.5%/yr

Latest (2025): $1,661 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…