CashFlowRE
Sign in Sign up
2239 Woodpark Rd
F Composite 25.28
Why this score? — see what drove the F 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).

  • ARV discount +7.6/15.0
  • Cash flow +5.3/30.0
  • Livability +4.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • 1% rule +0.8/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$299,000

2239 Woodpark Rd · Fairlawn, OH 44333
3 bd · 2.5 ba · 1,656 sqft · SingleFamily public records · 238 Days on market
Built 1966 0.29 ac lot $181/sqft · at area comps Est $300k · at est.

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

Listing remarks MLS

Ready to move in condition. We completely redid the whole house! everything from dated wallpaper removal, everything painted and updated to hardwood & waterproof vinyl flooring! New airconditioning less than a year old brand new dryer and new $1700 stainless refrigerator. Superb location with no telephone wires or leaning telephone poles or trash cans to look at. Supersized deck with great view of Sand Run Park & 2 storage sheds! Private rear basement entrance for anyone that wants privacy with a bedroom and a half bath downstairs. Plenty of cupboards if you’d want to throw in a little kitchen!

Key facts

  • Separate entrance
  • Beautiful deck
  • Huge full basement

Tags

HUGE FULL BASEMENTSEPARATE ENTRANCETWO STORAGE BUILDINGSBEAUTIFUL DECKOVERLOOKING SAND RUN PARK

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/2.5-bath single-family listed at $299k.

Deal economics

  • At list price, monthly cash flow is $-667 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $181k (39.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $173k (42.2% below list).
  • Recommended offer: $173k (42.2% below list) — sets the bar for 1% rule.
  • Cap rate 3.6% vs local median 2.8% in Fairlawn — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 89/100 on livability (#11 in OH, #122 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, amenities A+; Watch: commute 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: 113 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($119k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 238 days — a 12% lower offer ($263k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
Recommended offer $172,843 (42.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 238 days. Have you received any prior offers? Is the seller open to a 42% concession, seller financing, or rate buy-down credit?
  3. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.58%
Cap rate
3.62%
Cash-on-cash
-9.56%
DSCR
0.57
GRM
14.4

CMA / ARV

ARV (median comp)
$299,893
List price
$299,000
Delta
-0.30%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2239 Woodpark Rd 0.00mi 4/2.5 (+1) 1,656 (0%) 2mo $296,500 $179 93
441 Sandhurst Rd 0.12mi 4/3.0 (+1) 1,682 (+2%) 2mo $280,000 $166 83
2426 Banbury Rd 0.24mi 3/2.0 1,832 (+11%) 5mo $289,500 $158 65
947 Alder Run Way 0.46mi 2/2.5 (-1) 1,714 (+4%) 3mo $390,000 $228 65
2445 Olentangy Dr 0.69mi 4/2.5 (+1) 1,650 (-0%) 1mo $279,000 $169 62
2286 Bent Branch Ct 0.35mi 3/2.5 1,440 (-13%) 5mo $380,000 $264 58
2476 Thurmont Rd 0.73mi 3/2.0 1,594 (-4%) 0mo $286,300 $180 57
898 Willow Creek Dr 0.56mi 3/2.0 1,844 (+11%) 2mo $385,000 $209 51
240 Sand Run Rd 0.68mi 4/2.0 (+1) 1,737 (+5%) 3mo $356,000 $205 51
184 Owosso Ave 0.57mi 3/2.0 1,468 (-11%) 3mo $200,000 $136 50
229 Shiawassee Ave 0.64mi 3/2.5 1,832 (+11%) 6mo $335,000 $183 48
309 Shiawassee Ave 0.66mi 4/3.5 (+1) 1,832 (+11%) 3mo $340,000 $186 40

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
-33.4%
Equity multiple
-0.09×
Total profit
$-90,909
Equity at exit
$44,582
10-year hold
IRR
-40.8%
Equity multiple
-0.60×
Total profit
$-133,819
Equity at exit
$25,852

Cash invested: $83,720 (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 44333

Active inventory
113
Price-to-rent
14.4×

Monthly cashflow live

Estimated rent
$1,728 medium interval (Pro) →
Mortgage (P&I)
$1,568
Tax from tax record
$340 /mo · $4,075/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$363
Net cashflow
$-667

Break-even live

Break-even rent $2,572
Max offer price $181,224
Occupancy floor

Sensitivity live

Price -10% $-497 -5% $-582 +0% $-667 +5% $-751 +10% $-836
Rent -10% $-803 -5% $-735 +0% $-667 +5% $-598 +10% $-530
Rate -1.0pp $-516 -0.5pp $-591 base $-667 +0.5pp $-744 +1.0pp $-823

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
$74,750
Closing costs
$8,970
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2682 Smith Rd Fairlawn, OH 2.0 1.0 1116 $1,800 $1.61 5d 1 0.67mi
1000 Spring Hill DR Akron, OH 1.0–3.0 1.0–2.5 1100 $2,099 $1.91 11d 1 0.86mi
309 Kenridge Rd Fairlawn, OH 3.0 1.5 1200 $1,600 $1.33 13d 1 1.11mi
2888 Morewood Rd Fairlawn, OH 2.0 1.0 1064 $1,200 $1.13 13d 1 1.24mi
676 Treeside Dr Unit 1496089P Akron, OH 4.0 2.0 1506 $7,887 $5.24 15d 1 1.42mi

Listing history 13 events

  1. 2026-06-03
    days on market $299,000 Active 238 DOM
  2. 2026-06-02
    days on market $299,000 Active 237 DOM
  3. 2026-06-01
    days on market $299,000 Active 236 DOM
  4. 2026-05-31
    days on market $299,000 Active 235 DOM
  5. 2026-05-31
    days on market $299,000 Active 234 DOM
  6. 2026-04-27
    soldstatus $296,500
  7. 2026-04-26
    status Pending 620-char remark
    Show marketing remark (620 chars)

    Ready to move in condition. We completely redid the whole house! everything from dated wallpaper removal, everything painted and updated to hardwood & waterproof vinyl flooring! New airconditioning less than a year old brand new dryer and new $1700 stainless refrigerator. Superb location with no telephone wires or leaning telephone poles or trash cans to look at. Supersized deck with great view of Sand Run Park & 2 storage sheds! Private rear basement entrance for anyone that wants privacy with a bedroom and a half bath downstairs. Plenty of cupboards if you’d want to throw in a little kitchen!

  8. 2026-04-24
    soldstatus $296,500 Closed 620-char remark
    Show marketing remark (620 chars)

    Ready to move in condition. We completely redid the whole house! everything from dated wallpaper removal, everything painted and updated to hardwood & waterproof vinyl flooring! New airconditioning less than a year old brand new dryer and new $1700 stainless refrigerator. Superb location with no telephone wires or leaning telephone poles or trash cans to look at. Supersized deck with great view of Sand Run Park & 2 storage sheds! Private rear basement entrance for anyone that wants privacy with a bedroom and a half bath downstairs. Plenty of cupboards if you’d want to throw in a little kitchen!

  9. 2026-03-23
    historical Contingent 620-char remark
    Show marketing remark (620 chars)

    Ready to move in condition. We completely redid the whole house! everything from dated wallpaper removal, everything painted and updated to hardwood & waterproof vinyl flooring! New airconditioning less than a year old brand new dryer and new $1700 stainless refrigerator. Superb location with no telephone wires or leaning telephone poles or trash cans to look at. Supersized deck with great view of Sand Run Park & 2 storage sheds! Private rear basement entrance for anyone that wants privacy with a bedroom and a half bath downstairs. Plenty of cupboards if you’d want to throw in a little kitchen!

  10. 2026-03-20
    price $299,500 620-char remark
    Show marketing remark (620 chars)

    Ready to move in condition. We completely redid the whole house! everything from dated wallpaper removal, everything painted and updated to hardwood & waterproof vinyl flooring! New airconditioning less than a year old brand new dryer and new $1700 stainless refrigerator. Superb location with no telephone wires or leaning telephone poles or trash cans to look at. Supersized deck with great view of Sand Run Park & 2 storage sheds! Private rear basement entrance for anyone that wants privacy with a bedroom and a half bath downstairs. Plenty of cupboards if you’d want to throw in a little kitchen!

  11. 2026-03-14
    listed $310,000 Active 620-char remark
    Show marketing remark (620 chars)

    Ready to move in condition. We completely redid the whole house! everything from dated wallpaper removal, everything painted and updated to hardwood & waterproof vinyl flooring! New airconditioning less than a year old brand new dryer and new $1700 stainless refrigerator. Superb location with no telephone wires or leaning telephone poles or trash cans to look at. Supersized deck with great view of Sand Run Park & 2 storage sheds! Private rear basement entrance for anyone that wants privacy with a bedroom and a half bath downstairs. Plenty of cupboards if you’d want to throw in a little kitchen!

  12. 2025-10-24
    listed $299,000 Active
  13. 2025-10-08
    listed $299,000 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
$4,075 · $340/mo
Projected year-2 tax
$4,370 · $364/mo
Expected delta
+$295/yr (+$25/mo · 7.2%)

ⓘ 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
$20,741
− Mortgage interest
−$16,749
− Property taxes
−$4,075
− Insurance
−$1,495
− Repairs & maintenance
−$1,659
− Management
−$1,659
− Depreciation
−$8,698
Taxable loss
−$13,594
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,263
After-tax cash flow
$-4,738/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 — Fairlawn

Score
89/100
State rank
#11
US rank
#122

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fairlawn, OH
County
Summit · 539,389 people
Metro
Akron, OH
Population (ZIP)
19,884
Household income
$119,313
Rent vs Own
15.9% rent · 84.1% own
Severe rent burden
11.0

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 (84%)
Race & ethnicity
White 84% Black 6% Two or more races 5% Asian 3% Hispanic / Latino 3%
Common ancestry
Romanian 7% Slovak 2% Italian 2%
Foreign-born
6% · Canada, China, South Korea
Languages at home
93% English-only · Spanish 1% German/W. Germanic 1% Russian/Polish/Slavic 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
▼ -192.29%
Current HPI
198.396
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

-0.8% since first listed
8 events — show timeline
  • 2026-04-27 Sold (Public Records) $296,500 Public Records
  • 2026-04-26 Pending MLSNOW
  • 2026-04-24 Sold (MLS) $296,500 MLSNOW
  • 2026-03-23 Contingent MLSNOW
  • 2026-03-20 Price Changed $299,500 MLSNOW
  • 2026-03-14 Listed $310,000 MLSNOW
  • 2025-10-24 Listed $299,000 MLSNOW
  • 2025-10-08 Listed $299,000 ForSaleByOwner.com

Property tax history

+3.1%/yr

Latest (2025): $4,075 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…