CashFlowRE
Sign in Sign up
1537 Wooster Rd W Multi-family
A- Composite 81.38
Why this score? — see what drove the A- 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
  • Schools +5.9/10.0
  • Rent growth +4.0/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

1537 Wooster Rd W · Norton, OH 44203
5 bd · 2.0 ba · 2,243 sqft · MultiFamily public records · 71 Days on market
Built 1894 0.25 ac lot $62/sqft · 34% below area Est $212k · 34% under ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Don't miss this great two-family duplex located right inside the Norton City School District!! Whether you're looking for strong rental income or a place to live alongside extended family, this property offers flexibility and value. Enjoy a nice yard, detached two car garage, three bedrooms on lower main level, two bedrooms upstairs and a peaceful wooded view out back!

Key facts

  • Two family duplex
  • Peaceful wooded view
  • Strong rental income

Tags

TWO FAMILY DUPLEXSTRONG RENTAL INCOMEDETACHED TWO CAR GARAGEPEACEFUL WOODED VIEW

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 5-bed/2.0-bath multifamily listed at $140k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $140k).
  • Recommended offer: $132k (6.0% below list) — sets the bar for market timing.
  • Cap rate 15.1% vs local median 3.2% in Norton — 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 80/100 on livability (#118 in OH, #1,738 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Norton City (suburban): math 68% / reading 69% proficiency, ranked #152 of 656 in OH (top 23%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+5.9%/yr); 219 active listings in the ZIP; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • At $2,504/mo this rent would consume 47% of the median local household income ($64k/yr) (locally 805% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k 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 + 5.9% rent growth), your $39k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1894 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 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 1894 — 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. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.79%
Cap rate
15.09%
Cash-on-cash
31.43%
DSCR
2.40
GRM
4.7

CMA / ARV

ARV (median comp)
$212,371
List price
$139,900
Delta
-34.12%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.86% rent growth · sell at horizon

5-year hold
IRR
29.5%
Equity multiple
2.28×
Total profit
$50,112
Equity at exit
$20,860
10-year hold
IRR
38.4%
Equity multiple
5.09×
Total profit
$160,143
Equity at exit
$12,096

Cash invested: $39,172 (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 44203

Rents YoY
5.9%
Active inventory
219
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,504 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$160 /mo · $1,924/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$526
Net cashflow
$1,026

Break-even live

Break-even rent $1,205
Max offer price $139,900
Occupancy floor 54%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,504

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
$34,975
Closing costs
$4,197
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.

Listing history 22 events

  1. 2026-06-18
    days on market $139,900 Active 71 DOM
  2. 2026-06-17
    days on market $139,900 Active 70 DOM
  3. 2026-06-16
    days on market $139,900 Active 69 DOM
  4. 2026-06-15
    days on market $139,900 Active 68 DOM
  5. 2026-06-14
    days on market $139,900 Active 66 DOM
  6. 2026-06-10
    days on market $139,900 Active 63 DOM
  7. 2026-06-09
    days on market $139,900 Active 62 DOM
  8. 2026-06-08
    days on market $139,900 Active 61 DOM
  9. 2026-06-07
    days on market $139,900 Active 60 DOM
  10. 2026-06-03
    days on market $139,900 Active 56 DOM
  11. 2026-06-02
    days on market $139,900 Active 55 DOM
  12. 2026-06-01
    days on market $139,900 Active 54 DOM
  13. 2026-06-01
    price $139,900 Active 53 DOM
  14. 2026-05-31
    days on market $159,900 Active 53 DOM
  15. 2026-05-31
    days on market $159,900 Active 52 DOM
  16. 2026-04-07
    listed $159,900 Active 371-char remark
    Show marketing remark (371 chars)

    Don't miss this great two-family duplex located right inside the Norton City School District!! Whether you're looking for strong rental income or a place to live alongside extended family, this property offers flexibility and value. Enjoy a nice yard, detached two car garage, three bedrooms on lower main level, two bedrooms upstairs and a peaceful wooded view out back!

  17. 2026-03-16
    historical
  18. 2026-02-13
    listed $175,000 Active
  19. 2026-02-05
    historical
  20. 2026-02-05
    historical
  21. 2025-12-26
    listed $179,900 Active
  22. 2025-12-26
    listed $179,900 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
$1,924 · $160/mo
Projected year-2 tax
$2,053 · $171/mo
Expected delta
+$129/yr (+$11/mo · 6.7%)

ⓘ 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 2/10 Low 0 unhealthy d/yr today · 1 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
$30,048
− Mortgage interest
−$7,837
− Property taxes
−$1,924
− Insurance
−$700
− Repairs & maintenance
−$2,404
− Management
−$2,404
− Depreciation
−$4,070
Taxable income
$10,711
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,571
After-tax cash flow
$9,740/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
Norton City
NCES district ID
3904455
Math proficiency
68% ▼ -7.00%
Reading proficiency
69% ▼ -5.00%
Median HH income
$61,163
Composite
59.19/100
National rank
#946
State rank
#152 of 656 in OH

Livability — Norton

Score
80/100
State rank
#118
US rank
#1738

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norton, OH
County
Summit County · 440,783 people
City population
38,705
Metro
Akron, OH
Population (ZIP)
38,701
Household income
$63,759
Rent vs Own
28.3% rent · 71.7% own
Severe rent burden
805.0

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 (86%)
Race & ethnicity
White 86% Black 7% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 3% Slovak 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Russian/Polish/Slavic 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
▼ -224.82%
Current HPI
199.8143
Rent YoY
▲ 5.86%
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

-11.1% since first listed
7 events — show timeline
  • 2026-04-07 Listed $159,900 MLSNOW
  • 2026-03-16 Listing Removed MLSNOW
  • 2026-02-13 Listed $175,000 MLSNOW
  • 2026-02-05 Listing Removed MLSNOW
  • 2026-02-05 Listing Removed MLSNOW
  • 2025-12-26 Listed $179,900 MLSNOW
  • 2025-12-26 Listed $179,900 MLSNOW

Property tax history

+2.0%/yr

Latest (2025): $1,924 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…