CashFlowRE
Sign in Sign up
799 Fess Ave
B Composite 73.29
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 +28.0/30.0
  • ARV discount +12.0/15.0
  • DSCR +9.9/10.0
  • 1% rule +7.3/10.0
  • Appreciation +4.9/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$99,900

799 Fess Ave · Akron, OH 44307
3 bd · 1.0 ba · 1,234 sqft · SingleFamily public records · 11 Days on market
Built 1919 4,199 sqft lot Est $111k · 10% under

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

Listing remarks MLS

Nice 3 bedroom colonial. Located close to Vodem Blvd.

Key facts

  • Covered front porch
  • Finished third floor
  • Renovated kitchen

Tags

COVERED FRONT PORCHRENOVATED KITCHENFINISHED THIRD FLOORFULL BASEMENT

Property features AI

Finance

  • Financial info: Annual tax information available (details excluded per instructions)

Exterior

  • Parking: Driveway
  • Security: No security features listed
  • Utilities: Public water; Public sewer
  • Home design: Single-family property (assessor records); Above-grade finished area approximately 1,234; Below-grade finished area reported by owner
  • Construction: Built (year source: assessor); Vinyl siding; Asphalt/fiberglass roof
  • Exterior features: Front porch; City lot; Has a view; No additional exterior features listed

Interior

  • Kitchen: Details not provided
  • Bedrooms: Count not specified
  • Flooring: Wood flooring (in bonus room)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (gas); Ceiling fans
  • Interior features: Full basement; Bonus room (third level)
  • Laundry & utility: 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 $100k.

Deal economics

  • At list price, monthly cash flow is $310 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Cap rate 10.0% 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.
  • Zoned schools: Crouse Community Learning Center (math 2% / reading 17%, grade F, #1,471 of 1,584 statewide, top 95%, 393 students, 0% FRL); National Inventors Hall of Fame School Center For Stem (math 45% / reading 56%, grade C, #413 of 654 statewide, top 63%, 406 students, 0% FRL); Akron Early College High School (math 62% / reading 98%, grade A, #34 of 781 statewide, top 4%, 377 students, 0% FRL) — zoned schools average 0% FRL vs 66% district-wide (66 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 47% at this address vs 26% district-wide (+21 pts) — the actual schools serving this property are materially stronger than the Akron City average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 42 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • At $1,226/mo this rent would consume 53% of the median local household income ($28k/yr) (locally 787% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $495 of equity ($691 loan paydown + $-196 appreciation (-0.2% local appreciation)).
  • Summit County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-0.2% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 23y 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.
  • Current owner paid $42k; list at $100k implies a 138% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $99,900

Questions for the listing agent

  1. Built in 1919 — 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. 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.
  5. 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.
  6. 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
1.23%
Cap rate
10.02%
Cash-on-cash
13.31%
DSCR
1.59
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$111,060
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
815 Longview Ave 0.05mi 3/1.0 1,152 (-7%) 3mo $53,701 $47 84
923 Russell Ave 0.42mi 3/1.0 1,244 (+1%) 1mo $142,000 $114 78
1352 Diagonal Rd 0.42mi 3/1.0 1,200 (-3%) 5mo $108,500 $90 71
738 Longview Ave 0.19mi 3/1.5 1,366 (+11%) 6mo $89,900 $66 66
1194 Diagonal Rd 0.55mi 3/1.0 1,295 (+5%) 4mo $48,650 $38 62
1132 Bristol Ter 0.36mi 3/1.0 1,382 (+12%) 4mo $92,000 $67 60
966 La Belle Ave 0.50mi 2/1.0 (-1) 1,170 (-5%) 5mo $105,000 $90 59
1144 Vernon Odom Blvd 0.40mi 3/2.0 1,351 (+10%) 7mo $239,900 $178 56
977 Raymond St 0.75mi 2/1.0 (-1) 1,262 (+2%) 1mo $168,000 $133 55
1255 Dover Ave 0.54mi 3/1.0 1,383 (+12%) 3mo $150,000 $108 52
861 Glenn St 0.66mi 3/2.0 1,300 (+5%) 5mo $157,000 $121 52
1041 Diagonal Rd 0.73mi 3/1.5 1,332 (+8%) 3mo $30,000 $23 48

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.0%
Equity multiple
1.57×
Total profit
$15,919
Equity at exit
$28,031
10-year hold
IRR
17.0%
Equity multiple
2.84×
Total profit
$51,381
Equity at exit
$32,924

Cash invested: $27,972 (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 44307

Home prices YoY
-0.2%
Active inventory
42
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,226 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$93 /mo · $1,118/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$310

Break-even live

Break-even rent $834
Max offer price $99,900
Occupancy floor 70%

Sensitivity live

Price -10% $367 -5% $339 +0% $310 +5% $282 +10% $254
Rent -10% $213 -5% $262 +0% $310 +5% $359 +10% $407
Rate -1.0pp $361 -0.5pp $336 base $310 +0.5pp $284 +1.0pp $258

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
$24,975
Closing costs
$2,997
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
685 Longview Ave Akron, OH 3.0 1.0 1100 $1,150 $1.05 45d 1 0.23mi
1313 Manchester Rd Akron, OH 3.0 1.0 1221 $1,200 $0.98 22d 1 0.28mi
783 Leonard St Akron, OH 3.0 1.0 1040 $1,250 $1.20 45d 1 0.33mi
1161 La Croix Ave Akron, OH 3.0 1.0 1452 $1,200 $0.83 25d 1 0.35mi
1171 La Croix Ave Unit 2 Akron, OH 2.0 1.0 1267 $975 $0.77 45d 1 0.35mi
991 Diana Ave Akron, OH 3.0 2.0 1264 $1,325 $1.05 45d 1 0.38mi
899 Rosamond Ave Akron, OH 1.0–2.0 1.0 690 $825 $1.20 25d 1 0.40mi
1069 Fess Ave Akron, OH 2.0 1.0 940 $1,095 $1.16 45d 1 0.51mi
1032 Andrew St Akron, OH 3.0 1.0 960 $1,097 $1.14 45d 1 0.56mi
1494 Diagonal Rd Akron, OH 3.0 1.0 1064 $1,495 $1.41 45d 1 0.59mi
760 Lakewood Blvd Akron, OH 3.0 2.0 1398 $1,150 $0.82 25d 1 0.65mi
781 Saxon Ave Akron, OH 2.0 1.0 800 $900 $1.12 45d 1 0.67mi
1092 Peerless Ave Akron, OH 3.0 1.0 998 $1,200 $1.20 45d 1 0.68mi
1040 Mercer Ave Akron, OH 3.0 1.0 850 $1,400 $1.65 22d 1 0.72mi
847 Jason Ave Unit 1 Akron, OH 2.0 1.0 798 $825 $1.03 25d 1 0.72mi
960 Jason Ave Akron, OH 3.0 1.5 935 $1,095 $1.17 22d 1 0.80mi
384 W Bartges St Akron, OH 2.0 1.0 1024 $1,100 $1.07 45d 1 0.86mi
730 Noble Ave Akron, OH 3.0 1.0 1092 $1,200 $1.10 25d 1 0.87mi
527 Brady Ave Akron, OH 3.0 1.5 1416 $1,395 $0.99 45d 1 0.90mi
1310 Bellevue Ave Unit Right Akron, OH 2.0 1.0 800 $990 $1.24 45d 1 0.96mi
1090 Hartford Ave Akron, OH 4.0 1.0 1328 $1,125 $0.85 45d 1 0.98mi
844 Lawton St Akron, OH 4.0 2.0 1240 $1,175 $0.95 45d 1 1.01mi
961 Lawton St Akron, OH 3.0 1.0 1144 $1,450 $1.27 15d 1 1.02mi
783 Boulevard St Akron, OH 4.0 1.0 1440 $999 $0.69 25d 1 1.04mi
1328 Thurston St Unit 1328 Akron, OH 3.0 1.0 900 $925 $1.03 25d 1 1.07mi
1326 Thurston St Unit 1326 Akron, OH 3.0 1.0 900 $925 $1.03 25d 1 1.08mi
1127 Victory St Unit 1129 Akron, OH 3.0 1.0 1368 $950 $0.69 45d 1 1.10mi
1331 Thurston St Unit 1326 Akron, OH 3.0 1.0 900 $925 $1.03 45d 1 1.10mi
1335 Thurston St Unit 1335 Akron, OH 2.0 1.0 700 $825 $1.18 15d 1 1.11mi
1339 Thurston St Unit 1339 Akron, OH 2.0 1.0 700 $825 $1.18 45d 1 1.11mi
875 Harrison Ave Akron, OH 3.0 1.0 1157 $1,150 $0.99 15d 1 1.12mi
931 Trimble Dr Akron, OH 2.0 1.5 1448 $1,495 $1.03 25d 1 1.14mi
575 Noble Ave Akron, OH 3.0 1.0 1300 $1,350 $1.04 15d 1 1.16mi
721 Polk Ave Akron, OH 3.0 1.5 1500 $1,600 $1.07 25d 1 1.21mi
1161 Seward Ave Akron, OH 3.0 1.5 1000 $1,200 $1.20 15d 1 1.22mi
773 Montana Ave Akron, OH 3.0 1.5 1128 $1,195 $1.06 25d 1 1.28mi
677 Crossings Ln Akron, OH 3.0 2.5 1440 $1,950 $1.35 25d 1 1.30mi
465 Grace Ave Akron, OH 2.0 1.0 850 $850 $1.00 45d 1 1.38mi
637 Storer Ave Akron, OH 3.0 1.5 1322 $1,250 $0.95 15d 1 1.38mi
2160 12th St SW Akron, OH 3.0 1.0 1445 $1,300 $0.90 45d 1 1.39mi

Listing history 8 events

  1. 2026-06-21
    days on market $99,900 Active 11 DOM
  2. 2026-06-18
    days on market $99,900 Active 8 DOM
  3. 2026-06-17
    days on market $99,900 Active 7 DOM
  4. 2026-06-16
    days on market $99,900 Active 6 DOM
  5. 2026-06-15
    days on market $99,900 Active 5 DOM
  6. 2026-06-14
    days on market $99,900 Active 3 DOM
  7. 2026-06-13
    remarks 693-char remark
  8. 2026-06-13
    listed $99,900 Active 2 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
$1,118 · $93/mo
Projected year-2 tax
$1,338 · $112/mo
Expected delta
+$220/yr (+$18/mo · 19.7%)

ⓘ 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 2/10 Low 6 d/yr ≥96°F today · 15 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
$14,718
− Mortgage interest
−$5,596
− Property taxes
−$1,118
− Insurance
−$500
− Repairs & maintenance
−$1,177
− Management
−$1,177
− Depreciation
−$2,906
Taxable income
$2,244
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$538
After-tax cash flow
$3,185/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)
6,653
Household income
$27,697
Rent vs Own
72.1% rent · 27.9% own
Severe rent burden
787.0

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 Black (73%)
Race & ethnicity
Black 73% White 17% Two or more races 5% Hispanic / Latino 5%
Common ancestry
Slovak 1% Romanian 1% Iranian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 2% French/Haitian/Cajun 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
▼ -0.20%
Current HPI
81.3728
Rent YoY
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

+185.4% since first listed
13 events — show timeline
  • 2026-06-10 Listed $99,900 MLSNOW
  • 2021-01-05 Sold (MLS) $42,000 MLSNOW
  • 2020-10-11 Pending MLSNOW
  • 2020-10-08 Listed $44,900 MLSNOW
  • 2007-06-30 Listing Removed MLSNOW
  • 2006-04-06 Listed $49,900 MLSNOW
  • 2006-03-16 Listing Removed MLSNOW
  • 2005-09-16 Listed $54,900 MLSNOW
  • 2004-06-17 Listing Removed MLSNOW
  • 2003-10-22 Listed $54,000 MLSNOW
  • 2003-10-11 Listing Removed MLSNOW
  • 2003-06-11 Listed $55,000 MLSNOW
  • 1995-02-28 Sold (Public Records) $35,000 Public Records

Property tax history

+10.2%/yr

Latest (2025): $1,118 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…