CashFlowRE
Sign in Sign up
156 Roger Ave 🏷️ Likely Rental
B+ Composite 77.31
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$38,000

156 Roger Ave · Akron, OH 44305
2 bd · 1.0 ba · 704 sqft · SingleFamily public records · 69 Days on market
Built 1918 3,994 sqft lot $54/sqft · 50% below area Est $76k · 50% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2 bed 1 bath located on a dead end close to Goodyear Headquarters. Currently rented for $700.0 per month. Tenant has lived in property for over 4 years and wants to stay if possible.

Key facts

  • 3,994 sq ft lot
  • Parking
  • Built 1918

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $38,000 price doesn't fit this home's estimated sale value (~$75,702) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $38k.

Deal economics

  • At list price, monthly cash flow is $531 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $38k).
  • Recommended offer: $36k (6.0% below list) — sets the bar for market timing.
  • Cap rate 23.1% 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 (+4.5%/yr); 101 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 64% 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 $263 of loan paydown is wiped out by about $1k 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 + 4.5% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($36k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 34y ago; this cycle's ask has dropped $4k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1918 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $35,720 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1918 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
2.64%
Cap rate
23.06%
Cash-on-cash
59.89%
DSCR
3.66
GRM
3.2

CMA / ARV

ARV (median comp)
$75,702
List price
$38,000
Delta
-49.80%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
299 Sobul Ave 0.26mi 2/1.0 768 (+9%) 21mo $36,000 $47 55
1399 Newton St 0.49mi 2/1.0 672 (-4%) 23mo $100,000 $149 51
1465 Laffer Ave 0.65mi 2/1.0 792 (+12%) 0mo $109,900 $139 49
1438 Laffer Ave 0.59mi 2/1.0 768 (+9%) 18mo $77,500 $101 42
1382 Honodle Ave 0.51mi 2/2.0 640 (-9%) 22mo $105,000 $164 39
1409 Newton St 0.51mi 2/1.0 792 (+12%) 22mo $103,000 $130 37

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 · 4.51% rent growth · sell at horizon

5-year hold
IRR
60.3%
Equity multiple
3.75×
Total profit
$29,221
Equity at exit
$5,666
10-year hold
IRR
65.5%
Equity multiple
8.10×
Total profit
$75,585
Equity at exit
$3,286

Cash invested: $10,640 (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 44305

Rents YoY
4.5%
Active inventory
101
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,002 high interval (Pro) →
Mortgage (P&I)
$199
Tax from tax record
$45 /mo · $541/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$531

Break-even live

Break-even rent $329
Max offer price $38,000
Occupancy floor 42%

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
$9,500
Closing costs
$1,140
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1119 Johnston St Apt 1 Akron, OH 1.0 1.0 365 $675 $1.85 14d 1 0.50mi
167 Chittenden St Unit 3 Akron, OH 1.0 1.0 575 $700 $1.22 43d 1 0.53mi
797 E Market St Apt 209 Akron, OH 1.0 1.0 600 $1,350 $2.25 23d 1 0.58mi
676 Grifton Ave Akron, OH 2.0 1.0 703 $1,000 $1.42 43d 1 0.72mi
590 E Buchtel Ave Akron, OH 1.0 1.0 600 $679 $1.13 43d 1 1.00mi
243 Watson St Akron, OH 2.0 1.0 750 $950 $1.27 43d 1 1.06mi
545 E Buchtel Ave Apt 3 Akron, OH 1.0 1.0 700 $1,200 $1.71 23d 1 1.09mi
548 Winans Ave Akron, OH 1.0 1.0 700 $1,100 $1.57 43d 1 1.15mi
1820 Malasia Rd Unit 2 Akron, OH 2.0 1.0 741 $925 $1.25 43d 1 1.26mi
1820 Malasia Rd Akron, OH 2.0 1.0 741 $895 $1.21 21d 1 1.26mi
668 Roscoe Ave Akron, OH 2.0 1.0 720 $875 $1.22 43d 1 1.29mi

Listing history 29 events

  1. 2026-06-13
    statusdays on market $38,000 Pending 69 DOM
  2. 2026-06-10
    days on market $38,000 Active 68 DOM
  3. 2026-06-09
    days on market $38,000 Active 67 DOM
  4. 2026-06-08
    days on market $38,000 Active 66 DOM
  5. 2026-06-07
    days on market $38,000 Active 65 DOM
  6. 2026-06-05
    days on market $38,000 Active 62 DOM
  7. 2026-06-03
    days on market $38,000 Active 61 DOM
  8. 2026-06-02
    days on market $38,000 Active 60 DOM
  9. 2026-06-01
    days on market $38,000 Active 59 DOM
  10. 2026-05-31
    days on market $38,000 Active 58 DOM
  11. 2026-05-31
    days on market $38,000 Active 57 DOM
  12. 2026-04-03
    listed $42,000 Active 182-char remark
    Show marketing remark (182 chars)

    2 bed 1 bath located on a dead end close to Goodyear Headquarters. Currently rented for $700.0 per month. Tenant has lived in property for over 4 years and wants to stay if possible.

  13. 2024-10-08
    soldstatus $30,000 Closed 194-char remark
    Show marketing remark (194 chars)

    2 bedroom 1 bath located on dead end street close to Goodyear. Currently rented for $650.0 per month. Tenant has lived in property for over 4 years and is currently on a month to month contract.

  14. 2024-09-27
    status Pending 194-char remark
    Show marketing remark (194 chars)

    2 bedroom 1 bath located on dead end street close to Goodyear. Currently rented for $650.0 per month. Tenant has lived in property for over 4 years and is currently on a month to month contract.

  15. 2024-08-15
    listed $35,000 Active 194-char remark
    Show marketing remark (194 chars)

    2 bedroom 1 bath located on dead end street close to Goodyear. Currently rented for $650.0 per month. Tenant has lived in property for over 4 years and is currently on a month to month contract.

  16. 2009-10-31
    historical
  17. 2009-04-27
    listed $58,900
  18. 2002-08-08
    historical
  19. 2002-04-11
    listed $24,500
  20. 1997-06-16
    soldstatus $26,025
  21. 1996-07-03
    historical
  22. 1996-04-04
    listed $19,900
  23. 1994-11-09
    soldstatus $14,100
  24. 1994-11-09
    soldstatus $12,500
  25. 1994-09-30
    historical
  26. 1993-12-10
    listed $19,900
  27. 1993-04-20
    historical
  28. 1992-10-27
    listed $25,500
  29. 1990-12-07
    soldstatus $7,800

ⓘ 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
$541 · $45/mo
Projected year-2 tax
$567 · $47/mo
Expected delta
+$26/yr (+$2/mo · 4.8%)

ⓘ 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 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
$12,018
− Mortgage interest
−$2,129
− Property taxes
−$541
− Insurance
−$190
− Repairs & maintenance
−$961
− Management
−$961
− Depreciation
−$1,105
Taxable income
$6,130
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,471
After-tax cash flow
$4,901/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)
21,103
Household income
$52,768
Rent vs Own
42.7% rent · 57.3% own
Severe rent burden
1021.0

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 0.57)
Race & ethnicity
White 62% Black 20% Two or more races 12% Asian 5% Hispanic / Latino 2%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
4% · India, Philippines, Canada
Languages at home
94% English-only · Other Asian/Pacific 3% Other Indo-European 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
▼ -140.39%
Current HPI
190.6223
Rent YoY
▲ 4.51%
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

+438.5% since first listed
18 events — show timeline
  • 2026-04-03 Listed $42,000 MLSNOW
  • 2024-10-08 Sold (MLS) $30,000 MLSNOW
  • 2024-09-27 Pending MLSNOW
  • 2024-08-15 Listed $35,000 MLSNOW
  • 2009-10-31 Listing Removed MLSNOW
  • 2009-04-27 Listed $58,900 MLSNOW
  • 2002-08-08 Listing Removed MLSNOW
  • 2002-04-11 Listed $24,500 MLSNOW
  • 1997-06-16 Sold (Public Records) $26,025 Public Records
  • 1996-07-03 Listing Removed MLSNOW
  • 1996-04-04 Listed $19,900 MLSNOW
  • 1994-11-09 Sold (Public Records) $12,500 Public Records
  • 1994-11-09 Sold (Public Records) $14,100 Public Records
  • 1994-09-30 Listing Removed MLSNOW
  • 1993-12-10 Listed $19,900 MLSNOW
  • 1993-04-20 Listing Removed MLSNOW
  • 1992-10-27 Listed $25,500 MLSNOW
  • 1990-12-07 Sold (Public Records) $7,800 Public Records

Property tax history

-0.5%/yr

Latest (2025): $541 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…