CashFlowRE
Sign in Sign up
2183 25th St SW
D+ Composite 48.83
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 +22.1/30.0
  • DSCR +7.1/10.0
  • 1% rule +5.6/10.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +1.9/15.0
  • Appreciation +0.0/10.0

$130,000

2183 25th St SW · Akron, OH 44314
3 bd · 1.5 ba · 1,653 sqft · SingleFamily public records · 5 Days on market
Built 1918 5,039 sqft lot Est $116k · 12% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 2183 25th Street! This home has been updated throughout and would be a great starter home! There is space to grow with 3, possibly 4 bedrooms (third floor), 2 full baths, large living and dining areas, the kitchen has a ton of cabinets/counter space, natural light, pantry and plenty of room for a table/chairs. There is an enclosed front porch and a 2-car detached garage on a corner lot! The basement is clean and usable. Glass block windows. Updates include: Paint throughout - 2025, second floor bath tub and surround - 2025, roof - about 10 years, mostly newer windows - 2025, flooring - 2025 and much more! Call your favorite Realtor today to schedule your private showing!

Key facts

  • New appliances
  • Abundant cabinetry
  • Lvp flooring

Tags

ENCLOSED FRONT PORCHLVP FLOORINGABUNDANT CABINETRYWALK-IN PANTRYNEW APPLIANCESHARDWOOD FLOORS

Property features AI

Exterior

  • Parking: Detached carport; Detached 2-car garage; Garage faces side; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: 3 stories; Faces west; Updated/remodeled condition
  • Construction: Block and wood siding construction; Shingle roof; Brick, stone, and block foundation; Built year from public records
  • Exterior features: Private yard; Enclosed patio/porch; Patio; Porch; Rain gutters; Corner lot

Interior

  • Kitchen: Range; Microwave; Refrigerator
  • Bedrooms: Total of 9 rooms (bedroom count not specified); Basement level present
  • Bathrooms: 2 full bathrooms; 1 main-level bathroom
  • Heating & cooling: Gas heating; Ceiling fans for cooling
  • Interior features: Ceiling fan(s); Eat-in kitchen; Pantry; Wood window frames; Partially furnished
  • Laundry & utility: Washer; Dryer; Laundry located 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/1.5-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $208 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Cap rate 8.2% vs local median 6.6% in Akron — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 (+3.9%/yr); 104 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($47k/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 $899 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.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 33y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1918 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,000

Questions for the listing agent

  1. Built in 1918 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.06%
Cap rate
8.21%
Cash-on-cash
6.86%
DSCR
1.31
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$115,710
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1037 Harpster Ave 0.25mi 3/2.5 1,739 (+5%) 1mo $175,000 $101 75
2253 East Ave 0.22mi 3/1.0 1,464 (-11%) 8mo $73,000 $50 62
2273 14th St SW 0.61mi 4/1.5 (+1) 1,656 (+0%) 8mo $125,000 $75 60
898 Iona Ave 0.55mi 4/2.0 (+1) 1,698 (+3%) 6mo $51,000 $30 58
867 Battles Ave 0.58mi 4/1.5 (+1) 1,597 (-3%) 6mo $111,900 $70 57
962 Iona Ave 0.45mi 3/1.0 1,443 (-13%) 2mo $132,000 $91 54
1495 Kenmore Blvd 0.55mi 4/2.0 (+1) 1,584 (-4%) 10mo $85,000 $54 52
2163 13th St SW 0.64mi 3/2.0 1,480 (-10%) 7mo $145,900 $99 45
2016 13th St SW 0.68mi 3/1.0 1,828 (+11%) 6mo $87,300 $48 44
2160 12th St SW 0.67mi 3/1.0 1,445 (-13%) 8mo $75,000 $52 40
844 Harrison Ave 0.66mi 4/2.5 (+1) 1,505 (-9%) 10mo $46,500 $31 38
2231 13th St SW 0.64mi 4/1.0 (+1) 1,418 (-14%) 8mo $100,000 $71 33

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 · 3.91% rent growth · sell at horizon

5-year hold
IRR
-4.8%
Equity multiple
0.82×
Total profit
$-6,518
Equity at exit
$19,383
10-year hold
IRR
6.0%
Equity multiple
1.46×
Total profit
$16,779
Equity at exit
$11,240

Cash invested: $36,400 (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 44314

Rents YoY
3.9%
Active inventory
104
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,381 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$147 /mo · $1,766/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$208

Break-even live

Break-even rent $1,118
Max offer price $130,000
Occupancy floor 80%

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
$32,500
Closing costs
$3,900
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
1029 Harpster Ave Akron, OH 4.0 1.0 1403 $1,250 $0.89 14d 1 0.25mi
1304 Kellogg Ave Akron, OH 2.0 2.0 1148 $2,000 $1.74 14d 1 0.28mi
2211 18th St SW Akron, OH 3.0 1.0 1332 $1,250 $0.94 14d 1 0.35mi
1292 W Wilbeth Rd Akron, OH 3.0 1.0 1248 $1,200 $0.96 21d 1 0.40mi
875 Harrison Ave Akron, OH 3.0 1.0 1157 $1,150 $0.99 14d 1 0.61mi
2163 13th St SW Akron, OH 3.0 2.5 1480 $1,150 $0.78 44d 1 0.62mi
2222 12th St SW Akron, OH 3.0 1.5 1270 $1,050 $0.83 44d 1 0.65mi
2160 12th St SW Akron, OH 3.0 1.0 1445 $1,300 $0.90 44d 1 0.65mi
2250 11th St SW Akron, OH 3.0 1.0 1308 $1,350 $1.03 14d 1 0.71mi
773 Montana Ave Akron, OH 3.0 1.5 1128 $1,195 $1.06 23d 1 0.73mi
721 Polk Ave Akron, OH 3.0 1.5 1500 $1,600 $1.07 23d 1 0.84mi
720 Florida Ave Akron, OH 4.0 1.0 1124 $1,500 $1.33 14d 1 0.85mi
760 Lakewood Blvd Akron, OH 3.0 2.0 1398 $1,150 $0.82 23d 1 1.13mi
527 Brady Ave Akron, OH 3.0 1.5 1416 $1,395 $0.99 44d 1 1.27mi

Listing history 20 events

  1. 2026-05-22
    listed $130,000 Active
  2. 2025-10-14
    soldstatus $119,000
  3. 2025-10-10
    soldstatus $119,000 Closed 696-char remark
    Show marketing remark (696 chars)

    Welcome to 2183 25th Street! This home has been updated throughout and would be a great starter home! There is space to grow with 3, possibly 4 bedrooms (third floor), 2 full baths, large living and dining areas, the kitchen has a ton of cabinets/counter space, natural light, pantry and plenty of room for a table/chairs. There is an enclosed front porch and a 2-car detached garage on a corner lot! The basement is clean and usable. Glass block windows. Updates include: Paint throughout - 2025, second floor bath tub and surround - 2025, roof - about 10 years, mostly newer windows - 2025, flooring - 2025 and much more! Call your favorite Realtor today to schedule your private showing!

  4. 2025-10-08
    status Pending 696-char remark
    Show marketing remark (696 chars)

    Welcome to 2183 25th Street! This home has been updated throughout and would be a great starter home! There is space to grow with 3, possibly 4 bedrooms (third floor), 2 full baths, large living and dining areas, the kitchen has a ton of cabinets/counter space, natural light, pantry and plenty of room for a table/chairs. There is an enclosed front porch and a 2-car detached garage on a corner lot! The basement is clean and usable. Glass block windows. Updates include: Paint throughout - 2025, second floor bath tub and surround - 2025, roof - about 10 years, mostly newer windows - 2025, flooring - 2025 and much more! Call your favorite Realtor today to schedule your private showing!

  5. 2025-10-02
    status Active 696-char remark
    Show marketing remark (696 chars)

    Welcome to 2183 25th Street! This home has been updated throughout and would be a great starter home! There is space to grow with 3, possibly 4 bedrooms (third floor), 2 full baths, large living and dining areas, the kitchen has a ton of cabinets/counter space, natural light, pantry and plenty of room for a table/chairs. There is an enclosed front porch and a 2-car detached garage on a corner lot! The basement is clean and usable. Glass block windows. Updates include: Paint throughout - 2025, second floor bath tub and surround - 2025, roof - about 10 years, mostly newer windows - 2025, flooring - 2025 and much more! Call your favorite Realtor today to schedule your private showing!

  6. 2025-09-16
    historical Contingent 696-char remark
    Show marketing remark (696 chars)

    Welcome to 2183 25th Street! This home has been updated throughout and would be a great starter home! There is space to grow with 3, possibly 4 bedrooms (third floor), 2 full baths, large living and dining areas, the kitchen has a ton of cabinets/counter space, natural light, pantry and plenty of room for a table/chairs. There is an enclosed front porch and a 2-car detached garage on a corner lot! The basement is clean and usable. Glass block windows. Updates include: Paint throughout - 2025, second floor bath tub and surround - 2025, roof - about 10 years, mostly newer windows - 2025, flooring - 2025 and much more! Call your favorite Realtor today to schedule your private showing!

  7. 2025-09-10
    listed $119,900 Active 696-char remark
    Show marketing remark (696 chars)

    Welcome to 2183 25th Street! This home has been updated throughout and would be a great starter home! There is space to grow with 3, possibly 4 bedrooms (third floor), 2 full baths, large living and dining areas, the kitchen has a ton of cabinets/counter space, natural light, pantry and plenty of room for a table/chairs. There is an enclosed front porch and a 2-car detached garage on a corner lot! The basement is clean and usable. Glass block windows. Updates include: Paint throughout - 2025, second floor bath tub and surround - 2025, roof - about 10 years, mostly newer windows - 2025, flooring - 2025 and much more! Call your favorite Realtor today to schedule your private showing!

  8. 2015-08-25
    status Pending 155-char remark
    Show marketing remark (155 chars)

    Selling as is. Buyer will be responsible for all inspections and due diligence. Seller will make no repairs or concessions. Proof of funds with all offers.

  9. 2015-08-21
    soldstatus $6,500 Sold 155-char remark
    Show marketing remark (155 chars)

    Selling as is. Buyer will be responsible for all inspections and due diligence. Seller will make no repairs or concessions. Proof of funds with all offers.

  10. 2015-07-27
    historical Contingent 155-char remark
    Show marketing remark (155 chars)

    Selling as is. Buyer will be responsible for all inspections and due diligence. Seller will make no repairs or concessions. Proof of funds with all offers.

  11. 2015-06-27
    price $8,900 155-char remark
    Show marketing remark (155 chars)

    Selling as is. Buyer will be responsible for all inspections and due diligence. Seller will make no repairs or concessions. Proof of funds with all offers.

  12. 2015-05-16
    listed $13,900 Active 155-char remark
    Show marketing remark (155 chars)

    Selling as is. Buyer will be responsible for all inspections and due diligence. Seller will make no repairs or concessions. Proof of funds with all offers.

  13. 2014-11-09
    historical
  14. 2014-02-03
    listed $20,000
  15. 2011-04-01
    soldstatus $10,000
  16. 2010-12-08
    listed $16,000
  17. 2008-11-07
    soldstatus $9,500
  18. 2008-04-04
    listed $13,900
  19. 1993-05-24
    soldstatus $52,500
  20. 1993-03-03
    listed $53,900

ⓘ 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
$1,766 · $147/mo
Projected year-2 tax
$1,897 · $158/mo
Expected delta
+$131/yr (+$11/mo · 7.4%)

ⓘ 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 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
$16,576
− Mortgage interest
−$7,282
− Property taxes
−$1,766
− Insurance
−$650
− Repairs & maintenance
−$1,326
− Management
−$1,326
− Depreciation
−$3,782
Taxable income
$444
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$107
After-tax cash flow
$2,392/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)
17,885
Household income
$47,468
Rent vs Own
48.0% rent · 52.0% own
Severe rent burden
975.0

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 (69%)
Race & ethnicity
White 69% Black 16% Two or more races 12% Hispanic / Latino 3% Asian 3%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 1%
Foreign-born
3% · India, Canada, Philippines
Languages at home
96% English-only · Chinese 2% 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
▼ -166.61%
Current HPI
151.066
Rent YoY
▲ 3.91%
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

+141.2% since first listed
20 events — show timeline
  • 2026-05-22 Listed $130,000 MLSNOW
  • 2025-10-14 Sold (Public Records) $119,000 Public Records
  • 2025-10-10 Sold (MLS) $119,000 MLSNOW
  • 2025-10-08 Pending MLSNOW
  • 2025-10-02 Relisted MLSNOW
  • 2025-09-16 Contingent MLSNOW
  • 2025-09-10 Listed $119,900 MLSNOW
  • 2015-08-25 Pending MLSNOW
  • 2015-08-21 Sold (MLS) $6,500 MLSNOW
  • 2015-07-27 Contingent MLSNOW
  • 2015-06-27 Price Changed $8,900 MLSNOW
  • 2015-05-16 Listed $13,900 MLSNOW
  • 2014-11-09 Listing Removed MLSNOW
  • 2014-02-03 Listed $20,000 MLSNOW
  • 2011-04-01 Sold (MLS) $10,000 MLSNOW
  • 2010-12-08 Listed $16,000 MLSNOW
  • 2008-11-07 Sold (MLS) $9,500 MLSNOW
  • 2008-04-04 Listed $13,900 MLSNOW
  • 1993-05-24 Sold (Public Records) $52,500 Public Records
  • 1993-03-03 Listed $53,900 MLSNOW

Property tax history

+0.8%/yr

Latest (2025): $1,766 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…