CashFlowRE
Sign in Sign up
2217 40th St NE
D Composite 41.12
Why this score? — see what drove the D 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 +13.1/30.0
  • ARV discount +7.5/15.0
  • Schools +5.5/10.0
  • DSCR +3.9/10.0
  • Livability +3.6/5.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$167,500

2217 40th St NE · Canton, OH 44705
3 bd · 1.0 ba · 925 sqft · SingleFamily public records · 2 Days on market
Built 1958 6,899 sqft lot

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

Listing remarks

* * ADORABLE, Solid One Floor Living Brick RANCH In Plain Twp W/ Many Updates Features 1,700+ Finished Sq. Ft. Including 3 Bdrms, 1.5 Bathrms, FINISHED Basement & Garage! * Sit Outside & Relax ~ Such A Peaceful Back Yard W/ Dual Decks For Entertaining, Including A Large 12x19 Covered Deck & Tree Lined Behind For Privacy! * Front Deck/Porch Entry * HUGE UPDATES/IMPROVEMENTS 2026 Include: NEW Dimensional Shingle ROOF, NEW CENTRAL AIR CONDITIONING, NEW FURNACE, ELECTRICAL Panel + Main Service Line, LUXURY Plank Flooring, Carpet, Freshly Painted 1st Floor, Main Bathrm: Vanity, Lighting, Toilet, Fixtures, Kitchen Dishwasher + GAS Range W/ Stainless Steel Hood, Plumbing, New

Key facts

  • Covered deck
  • Dual decks
  • Finished basement

Tags

FINISHED BASEMENTPEACEFUL BACK YARDDUAL DECKSCOVERED DECKNEW ROOFNEW CENTRAL AIR CONDITIONING

Property features AI

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Updated/remodeled condition
  • Construction: Brick construction; Asphalt/fiberglass roof; Built according to public records
  • Exterior features: Covered patio/porch; Deck; Front porch

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bedrooms: Three main-level bedrooms
  • Bathrooms: One full bathroom; One half bathroom; One main-level bathroom
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Chandelier; Eat-in kitchen; Natural woodwork; Finished full basement
  • Laundry & utility: Washer; Dryer (laundry in basement)

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/1.0-bath single-family listed at $168k.

Deal economics

  • At list price, monthly cash flow is $-7 ($-87/yr) — negative.
  • To cash-flow at today's rent, offer at most $166k (0.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $128k (23.6% below list).
  • Recommended offer: $128k (23.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 5.1% in Canton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 71/100 on livability (#441 in OH) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A; Watch: crime F, employment F.
  • Plain Local (suburban): math 61% / reading 69% proficiency, ranked #216 of 656 in OH (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-0.2%/yr); 71 active listings in the ZIP; lower-income renter base — watch delinquency; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($43k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Stark County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $45k; list at $168k implies a 272% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $127,983 (23.6% 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. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.76%
Cap rate
6.24%
Cash-on-cash
-0.19%
DSCR
0.99
GRM
10.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-19.7%
Equity multiple
0.33×
Total profit
$-31,421
Equity at exit
$24,975
10-year hold
IRR
-19.4%
Equity multiple
0.09×
Total profit
$-42,720
Equity at exit
$14,482

Cash invested: $46,900 (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 44705

Rents YoY
-0.2%
Active inventory
71
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,280 medium interval (Pro) →
Mortgage (P&I)
$878
Tax from tax record
$70 /mo · $842/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$-7

Break-even live

Break-even rent $1,289
Max offer price $166,219
Occupancy floor 96%

Sensitivity live

Price -10% $88 -5% $40 +0% $-7 +5% $-55 +10% $-102
Rent -10% $-108 -5% $-58 +0% $-7 +5% $43 +10% $94
Rate -1.0pp $77 -0.5pp $35 base $-7 +0.5pp $-51 +1.0pp $-95

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
$41,875
Closing costs
$5,025
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 3 events

  1. 2026-06-07
    statusdays on market $167,500 Pending 2 DOM
  2. 2026-06-05
    remarks 687-char remark
  3. 2026-06-05
    listed $167,500 Active 1 DOM

ⓘ 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
$842 · $70/mo
Projected year-2 tax
$1,727 · $144/mo
Expected delta
+$886/yr (+$74/mo · 105.2%)

ⓘ 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 ≥96°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
$15,358
− Mortgage interest
−$9,383
− Property taxes
−$842
− Insurance
−$838
− Repairs & maintenance
−$1,229
− Management
−$1,229
− Depreciation
−$4,873
Taxable loss
−$3,034
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$728
After-tax cash flow
$641/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
Plain Local
NCES district ID
3904993
Math proficiency
61% ▼ -13.00%
Reading proficiency
69% ▼ -5.00%
Median HH income
$48,337
Composite
55.04/100
National rank
#1293
State rank
#216 of 656 in OH

Livability — Canton

Score
71/100
State rank
#441
US rank
#7259

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Stark County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
16,872
Household income
$43,439
Rent vs Own
42.8% rent · 57.2% own
Severe rent burden
524.0

Population outlook (Stark County) Hauer SSP2

Today (2025)
373,708 people
By 2030
371,245 · -0.7%
By 2040
361,331 · -3.3%
By 2050
345,290 · -7.6%
By 2075
302,669 · -19.0%
By 2100
238,870 · -36.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 58% Black 22% Two or more races 13% Hispanic / Latino 9%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Italian 5% Romanian 4% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Stark

2024 margin
Strong R (+21.9) · D 38.6% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.5pp · 2024: -21.9pp
All cycles
2024: R+21.9 2020: R+18.5 2016: R+17.4 2012: R+0.4 2008: D+5.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -200.62%
Current HPI
150.1531
Rent YoY
▼ -0.23%
Metro
Canton-Massillon, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+272.2% since first listed
2 events — show timeline
  • 2026-06-04 Listed $167,500 MLSNOW
  • 1996-01-16 Sold (Public Records) $45,000 Public Records

Property tax history

+0.5%/yr

Latest (2024): $842 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…