🏷️ Likely Rental
156 Roger Ave · Akron, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 3/10 · Minor
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- 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?
- Built in 1918 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- 60.3%
- Equity multiple
- 3.75×
- Total profit
- $29,221
- Equity at exit
- $5,666
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-13statusdays on market $38,000 Pending 69 DOM
-
2026-06-10days on market $38,000 Active 68 DOM
-
2026-06-09days on market $38,000 Active 67 DOM
-
2026-06-08days on market $38,000 Active 66 DOM
-
2026-06-07days on market $38,000 Active 65 DOM
-
2026-06-05days on market $38,000 Active 62 DOM
-
2026-06-03days on market $38,000 Active 61 DOM
-
2026-06-02days on market $38,000 Active 60 DOM
-
2026-06-01days on market $38,000 Active 59 DOM
-
2026-05-31days on market $38,000 Active 58 DOM
-
2026-05-31days on market $38,000 Active 57 DOM
-
2026-04-03$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.
-
2024-10-08soldstatus $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.
-
2024-09-27status 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.
-
2024-08-15$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.
-
2009-10-31historical
-
2009-04-27$58,900
-
2002-08-08historical
-
2002-04-11$24,500
-
1997-06-16soldstatus $26,025
-
1996-07-03historical
-
1996-04-04$19,900
-
1994-11-09soldstatus $14,100
-
1994-11-09soldstatus $12,500
-
1994-09-30historical
-
1993-12-10$19,900
-
1993-04-20historical
-
1992-10-27$25,500
-
1990-12-07soldstatus $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
- 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
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
- 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 |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+438.5% since first listed18 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%/yrLatest (2025): $541 · +0.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…