CashFlowRE
Sign in Sign up
1801 Malasia Rd
B+ Composite 77.12
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
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • 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

$95,000

1801 Malasia Rd · Akron, OH 44305
3 bd · 1.0 ba · 1,384 sqft · SingleFamily public records · 49 Days on market
Built 1924 6,551 sqft lot $69/sqft · 36% below area Est $147k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 1801 Malasia Road – a three bedroom, one bathroom home in Akron. This home has a large front porch, perfect for entertaining or just relaxing outdoors. The kitchen and dining rooms are both bright and fresh with beautiful hardwood floors. This home has a living room and a den, providing lots of space for daily life. The den has sliding glass doors that lead to a concrete patio and fenced-in backyard. Bathroom has updated flooring and neutral décor. Bedrooms are a nice size. Newer AC, high efficiency furnace with wifi compatable thermostat. The hookups for stove and dryer can be gas or electric if needed. This home is close to Goodyear Heights Metro Park and also is conveniently located a few miles from I-76.

Key facts

  • 6,551 sq ft lot
  • Built 1924
  • Listed 49 days

Property features AI

Exterior

  • Parking: No garage; Paved parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Vinyl siding; Asphalt/fiberglass roof
  • Construction: Built according to public records; Vinyl siding construction; Asphalt/fiberglass roof
  • Exterior features: Deck; Patio; Back yard fenced with full wood fence

Interior

  • Kitchen: Cooktop; Dishwasher; Microwave; Range
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating (gas)
  • Interior features: Unfinished basement; 7 total rooms

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 $95k.

Deal economics

  • At list price, monthly cash flow is $402 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $92k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.4% 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; 14 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% 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).
  • This rent runs 32% of the median local income ($53k/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 $657 of loan paydown is wiped out by about $3k 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 $27k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 32y ago; this cycle's ask has dropped $25k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $76k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $92,150 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1924 — 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. 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.
  6. 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.
  7. 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
1.48%
Cap rate
11.37%
Cash-on-cash
18.14%
DSCR
1.81
GRM
5.6

CMA / ARV

ARV (median comp)
$147,485
List price
$95,000
Delta
-35.59%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1837 Marks Ave 0.26mi 3/2.0 1,330 (-4%) 3mo $156,000 $117 74
1604 Hampton Rd 0.39mi 3/1.0 1,348 (-3%) 4mo $132,500 $98 74
465 Saint Leger Ave 0.45mi 3/1.0 1,412 (+2%) 3mo $122,500 $87 73
1591 Pilgrim St 0.45mi 3/1.5 1,408 (+2%) 2mo $122,000 $87 72
365 Larkin Ave 0.48mi 3/2.0 1,344 (-3%) 3mo $166,000 $124 67
2120 Newton St 0.65mi 4/1.0 (+1) 1,445 (+4%) 1mo $150,000 $104 56
82 Dellenberger Ave 0.67mi 2/2.0 (-1) 1,352 (-2%) 2mo $140,000 $104 55
1438 Newton St 0.73mi 4/1.0 (+1) 1,429 (+3%) 2mo $90,000 $63 54
601 Saint Leger Ave 0.70mi 2/1.0 (-1) 1,316 (-5%) 1mo $125,000 $95 53
1442 Hillside Ter 0.68mi 3/1.5 1,533 (+11%) 3mo $70,000 $46 46
1601 Tonawanda Ave 0.70mi 3/2.0 1,235 (-11%) 1mo $149,900 $121 44
561 Melrose St 0.71mi 3/1.0 1,182 (-15%) 1mo $132,500 $112 42

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
11.6%
Equity multiple
1.47×
Total profit
$12,445
Equity at exit
$14,165
10-year hold
IRR
21.8%
Equity multiple
3.00×
Total profit
$53,223
Equity at exit
$8,214

Cash invested: $26,600 (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
5.6×

Monthly cashflow live

Estimated rent
$1,407 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$172 /mo · $2,061/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$296
Net cashflow
$402

Break-even live

Break-even rent $898
Max offer price $95,000
Occupancy floor 66%

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
$23,750
Closing costs
$2,850
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
248 Malacca St Akron, OH 3.0 2.0 1854 $1,350 $0.73 43d 1 0.12mi
1598 Pilgrim St Akron, OH 3.0 1.0 1352 $1,550 $1.15 43d 1 0.45mi
1438 Newton St Akron, OH 4.0 1.0 1429 $1,375 $0.96 23d 1 0.75mi
1428 Sara Ave Akron, OH 2.0 1.0 1080 $1,050 $0.97 14d 1 0.75mi
1395 Goodyear Blvd Akron, OH 3.0 1.5 1542 $1,450 $0.94 43d 1 0.78mi
1297 Pondview Ave Akron, OH 4.0 1.0 1373 $1,450 $1.06 23d 1 0.92mi
288 Kryder Ave Akron, OH 4.0 1.0 1400 $1,450 $1.04 43d 1 0.96mi
1318 Arnold Ave Akron, OH 3.0 1.0 1056 $1,450 $1.37 43d 1 1.07mi
208 Barder Ave Akron, OH 3.0 1.0 924 $1,050 $1.14 43d 1 1.08mi
589 Eastland Ave Akron, OH 3.0 1.5 1345 $1,300 $0.97 43d 1 1.10mi
1635 Bronson Rd Akron, OH 3.0 1.0 1110 $1,245 $1.12 14d 1 1.21mi
2620 Mogadore Rd Akron, OH 2.0 1.0 936 $1,250 $1.34 14d 1 1.27mi
1113 Smithfarm Ave Akron, OH 3.0 2.0 1296 $1,600 $1.23 23d 1 1.36mi
1190 Hazel St Akron, OH 3.0 1.0 1124 $1,425 $1.27 43d 1 1.49mi

Listing history 37 events

  1. 2026-06-18
    days on market $95,000 Active 49 DOM
  2. 2026-06-17
    days on market $95,000 Active 48 DOM
  3. 2026-06-16
    days on market $95,000 Active 47 DOM
  4. 2026-06-15
    days on market $95,000 Active 46 DOM
  5. 2026-06-14
    days on market $95,000 Active 44 DOM
  6. 2026-06-13
    days on market $95,000 Active 43 DOM
  7. 2026-06-10
    statusdays on market $95,000 Active 41 DOM
  8. 2026-06-09
    days on market $95,000 Contingent 40 DOM
  9. 2026-06-08
    days on market $95,000 Contingent 39 DOM
  10. 2026-06-07
    days on market $95,000 Contingent 38 DOM
  11. 2026-06-05
    statusdays on market $95,000 Contingent 35 DOM
  12. 2026-06-03
    days on market $95,000 Active 34 DOM
  13. 2026-06-02
    days on market $95,000 Active 33 DOM
  14. 2026-06-01
    days on market $95,000 Active 32 DOM
  15. 2026-05-31
    days on market $95,000 Active 31 DOM
  16. 2026-05-31
    pricedays on market $95,000 Active 30 DOM
  17. 2026-05-10
    price $110,000 891-char remark
  18. 2026-04-29
    listed $120,000 Active 891-char remark
  19. 2020-07-06
    soldstatus $76,000 Closed 742-char remark
    Show marketing remark (742 chars)

    Welcome to 1801 Malasia Road – a three bedroom, one bathroom home in Akron. This home has a large front porch, perfect for entertaining or just relaxing outdoors. The kitchen and dining rooms are both bright and fresh with beautiful hardwood floors. This home has a living room and a den, providing lots of space for daily life. The den has sliding glass doors that lead to a concrete patio and fenced-in backyard. Bathroom has updated flooring and neutral décor. Bedrooms are a nice size. Newer AC, high efficiency furnace with wifi compatable thermostat. The hookups for stove and dryer can be gas or electric if needed. This home is close to Goodyear Heights Metro Park and also is conveniently located a few miles from I-76.

  20. 2020-07-06
    soldstatus $76,000
    Show marketing remark (742 chars)

    Welcome to 1801 Malasia Road – a three bedroom, one bathroom home in Akron. This home has a large front porch, perfect for entertaining or just relaxing outdoors. The kitchen and dining rooms are both bright and fresh with beautiful hardwood floors. This home has a living room and a den, providing lots of space for daily life. The den has sliding glass doors that lead to a concrete patio and fenced-in backyard. Bathroom has updated flooring and neutral décor. Bedrooms are a nice size. Newer AC, high efficiency furnace with wifi compatable thermostat. The hookups for stove and dryer can be gas or electric if needed. This home is close to Goodyear Heights Metro Park and also is conveniently located a few miles from I-76.

  21. 2020-05-26
    historical Contingent 742-char remark
    Show marketing remark (742 chars)

    Welcome to 1801 Malasia Road – a three bedroom, one bathroom home in Akron. This home has a large front porch, perfect for entertaining or just relaxing outdoors. The kitchen and dining rooms are both bright and fresh with beautiful hardwood floors. This home has a living room and a den, providing lots of space for daily life. The den has sliding glass doors that lead to a concrete patio and fenced-in backyard. Bathroom has updated flooring and neutral décor. Bedrooms are a nice size. Newer AC, high efficiency furnace with wifi compatable thermostat. The hookups for stove and dryer can be gas or electric if needed. This home is close to Goodyear Heights Metro Park and also is conveniently located a few miles from I-76.

  22. 2020-05-11
    listed $78,000 Active 742-char remark
    Show marketing remark (742 chars)

    Welcome to 1801 Malasia Road – a three bedroom, one bathroom home in Akron. This home has a large front porch, perfect for entertaining or just relaxing outdoors. The kitchen and dining rooms are both bright and fresh with beautiful hardwood floors. This home has a living room and a den, providing lots of space for daily life. The den has sliding glass doors that lead to a concrete patio and fenced-in backyard. Bathroom has updated flooring and neutral décor. Bedrooms are a nice size. Newer AC, high efficiency furnace with wifi compatable thermostat. The hookups for stove and dryer can be gas or electric if needed. This home is close to Goodyear Heights Metro Park and also is conveniently located a few miles from I-76.

  23. 2020-05-11
    historical
    Show marketing remark (742 chars)

    Welcome to 1801 Malasia Road – a three bedroom, one bathroom home in Akron. This home has a large front porch, perfect for entertaining or just relaxing outdoors. The kitchen and dining rooms are both bright and fresh with beautiful hardwood floors. This home has a living room and a den, providing lots of space for daily life. The den has sliding glass doors that lead to a concrete patio and fenced-in backyard. Bathroom has updated flooring and neutral décor. Bedrooms are a nice size. Newer AC, high efficiency furnace with wifi compatable thermostat. The hookups for stove and dryer can be gas or electric if needed. This home is close to Goodyear Heights Metro Park and also is conveniently located a few miles from I-76.

  24. 2020-03-28
    status Active
  25. 2020-02-19
    historical Contingent
  26. 2020-01-19
    price $81,500
  27. 2019-12-06
    price $86,500
  28. 2019-11-13
    price $89,500
  29. 2019-10-24
    listed $95,000 Active
  30. 2001-03-12
    soldstatus $78,900
  31. 2000-10-31
    listed $79,900
  32. 1997-05-18
    historical
  33. 1996-11-22
    listed $78,000
  34. 1994-03-22
    soldstatus $59,150
  35. 1994-01-23
    listed $57,900
  36. 1987-10-09
    soldstatus $34,500
  37. 1979-05-31
    soldstatus $26,500

ⓘ 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
$2,061 · $172/mo
Projected year-2 tax
$2,061 · $172/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 16 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
$16,887
− Mortgage interest
−$5,321
− Property taxes
−$2,061
− Insurance
−$475
− Repairs & maintenance
−$1,351
− Management
−$1,351
− Depreciation
−$2,764
Taxable income
$3,564
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$855
After-tax cash flow
$3,971/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

+258.5% since first listed
25 events — show timeline
  • 2026-06-10 Relisted MLSNOW
  • 2026-06-04 Contingent MLSNOW
  • 2026-05-29 Price Changed $95,000 MLSNOW
  • 2026-05-19 Price Changed $105,000 MLSNOW
  • 2026-05-10 Price Changed $110,000 MLSNOW
  • 2026-04-29 Listed $120,000 MLSNOW
  • 2020-07-06 Sold (Public Records) $76,000 Public Records
  • 2020-07-06 Sold (MLS) $76,000 MLSNOW
  • 2020-05-26 Contingent MLSNOW
  • 2020-05-11 Listing Removed MLSNOW
  • 2020-05-11 Listed $78,000 MLSNOW
  • 2020-03-28 Relisted MLSNOW
  • 2020-02-19 Contingent MLSNOW
  • 2020-01-19 Price Changed $81,500 MLSNOW
  • 2019-12-06 Price Changed $86,500 MLSNOW
  • 2019-11-13 Price Changed $89,500 MLSNOW
  • 2019-10-24 Listed $95,000 MLSNOW
  • 2001-03-12 Sold (Public Records) $78,900 Public Records
  • 2000-10-31 Listed $79,900 MLSNOW
  • 1997-05-18 Listing Removed MLSNOW
  • 1996-11-22 Listed $78,000 MLSNOW
  • 1994-03-22 Sold (Public Records) $59,150 Public Records
  • 1994-01-23 Listed $57,900 MLSNOW
  • 1987-10-09 Sold (Public Records) $34,500 Public Records
  • 1979-05-31 Sold (Public Records) $26,500 Public Records

Property tax history

+2.0%/yr

Latest (2025): $2,061 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…