CashFlowRE
Sign in Sign up
1270 Welsh Ave
B Composite 70.74
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
  • DSCR +10.0/10.0
  • 1% rule +9.3/10.0
  • ARV discount +9.3/15.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$89,900

1270 Welsh Ave · Akron, OH 44314
3 bd · 1.0 ba · 1,040 sqft · SingleFamily public records · 20 Days on market
Built 1909 3,598 sqft lot $86/sqft · at area comps Est $94k · at est.

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

Listing remarks MLS

Conveniently located home offering a great opportunity for an owner-occupant or investor. Move in as-is or make updates over time to suit your needs. Close to Portage Lakes and nearby parks, with easy access to everyday amenities.

Key facts

  • Nearby parks
  • Conveniently located
  • 3,598 sq ft lot

Tags

CONVENIENTLY LOCATEDCLOSE TO PORTAGE LAKESNEARBY PARKSEASY ACCESS TO AMENITIES

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 $90k.

Deal economics

  • At list price, monthly cash flow is $397 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $89k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.6% 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 (+3.9%/yr); 104 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 33% 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 $622 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 + 3.9% rent growth), your $25k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 24y 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 1909 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $88,551 (1.5% below list)

Questions for the listing agent

  1. Built in 1909 — 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
1.43%
Cap rate
11.60%
Cash-on-cash
18.95%
DSCR
1.84
GRM
5.8

CMA / ARV

ARV (median comp)
$93,547
List price
$89,900
Delta
-3.90%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1270 Welsh Ave 0.00mi 3/1.0 1,040 (0%) 1mo $80,000 $77 99
2650 30th St SW 0.27mi 3/1.0 1,134 (+9%) 1mo $62,500 $55 72
1240 W Waterloo Rd 0.27mi 3/2.0 960 (-8%) 1mo $137,500 $143 70
1201 Weiser Ave 0.30mi 3/1.0 1,144 (+10%) 1mo $137,000 $120 69
1288 Nestor Ave 0.34mi 2/1.5 (-1) 968 (-7%) 1mo $125,000 $129 65
134 Hazelwood Ave 0.59mi 3/2.0 1,062 (+2%) 2mo $212,500 $200 64
1451 Grand Blvd 0.71mi 3/1.0 960 (-8%) 0mo $145,500 $152 54
2209 26th St SW 0.63mi 3/2.0 1,112 (+7%) 2mo $125,000 $112 53
1146 Wooster Rd N 0.39mi 4/1.0 (+1) 906 (-13%) 3mo $38,000 $42 53
324 W State St 0.61mi 3/2.0 1,131 (+9%) 0mo $210,000 $186 53
176 Grace Ave 0.75mi 3/2.0 960 (-8%) 2mo $220,000 $229 47
1304 Kellogg Ave 0.68mi 2/2.0 (-1) 1,148 (+10%) 2mo $91,800 $80 40

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
11.8%
Equity multiple
1.48×
Total profit
$11,957
Equity at exit
$13,404
10-year hold
IRR
21.5%
Equity multiple
2.91×
Total profit
$48,061
Equity at exit
$7,773

Cash invested: $25,172 (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 44314

Rents YoY
3.9%
Active inventory
104
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,288 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$111 /mo · $1,334/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$397

Break-even live

Break-even rent $785
Max offer price $89,900
Occupancy floor 64%

Sensitivity live

Price -10% $448 -5% $423 +0% $397 +5% $372 +10% $347
Rent -10% $296 -5% $347 +0% $397 +5% $448 +10% $499
Rate -1.0pp $443 -0.5pp $420 base $397 +0.5pp $374 +1.0pp $350

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
$22,475
Closing costs
$2,697
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1138 Kohler Ave Akron, OH 3.0 1.0 1000 $1,250 $1.25 15d 1 0.26mi
1253 California Ave Akron, OH 2.0 1.0 780 $950 $1.22 24d 1 0.27mi
1253 California Ave Akron, OH 2.0 1.0 780 $1,100 $1.41 45d 1 0.27mi
1292 W Wilbeth Rd Akron, OH 3.0 1.0 1248 $1,200 $0.96 22d 1 0.30mi
1169 Weiser Ave Akron, OH 2.0 1.0 768 $950 $1.24 45d 1 0.32mi
1453 Woodbirch Ave Akron, OH 3.0 2.0 1008 $1,500 $1.49 45d 1 0.49mi
1455 Woodbirch Ave Akron, OH 3.0 2.0 1008 $1,500 $1.49 22d 1 0.49mi
1304 Kellogg Ave Akron, OH 2.0 2.0 1148 $2,000 $1.74 15d 1 0.69mi
2569 Romig Rd Unit 2561-16 Akron, OH 2.0 1.5 810 $1,125 $1.39 15d 1 0.73mi
2138 East Ave Akron, OH 3.0 1.0 990 $1,100 $1.11 24d 1 0.75mi
1029 Harpster Ave Akron, OH 4.0 1.0 1403 $1,250 $0.89 15d 1 0.83mi
2211 18th St SW Akron, OH 3.0 1.0 1332 $1,250 $0.94 15d 1 0.85mi
2139 18th St SW Akron, OH 2.0 1.0 992 $1,100 $1.11 45d 1 0.95mi
2222 12th St SW Akron, OH 3.0 1.5 1270 $1,050 $0.83 45d 1 1.07mi
2250 11th St SW Akron, OH 3.0 1.0 1308 $1,350 $1.03 15d 1 1.09mi
2163 13th St SW Akron, OH 3.0 2.5 1480 $1,150 $0.78 45d 1 1.11mi
2160 12th St SW Akron, OH 3.0 1.0 1445 $1,300 $0.90 45d 1 1.14mi
653 Washington Ave Barberton, OH 4.0 2.0 1360 $1,600 $1.18 22d 1 1.18mi
720 Florida Ave Akron, OH 4.0 1.0 1124 $1,500 $1.33 15d 1 1.20mi
835 Kenmore Blvd Unit UP Akron, OH 2.0 1.0 872 $750 $0.86 22d 1 1.22mi
875 Harrison Ave Akron, OH 3.0 1.0 1157 $1,150 $0.99 15d 1 1.24mi
773 Montana Ave Akron, OH 3.0 1.5 1128 $1,195 $1.06 24d 1 1.25mi
721 Polk Ave Akron, OH 3.0 1.5 1500 $1,600 $1.07 24d 1 1.37mi
960 Jason Ave Akron, OH 3.0 1.5 935 $1,095 $1.17 22d 1 1.50mi

Listing history 14 events

  1. 2026-05-05
    status Pending 230-char remark
    Show marketing remark (230 chars)

    Conveniently located home offering a great opportunity for an owner-occupant or investor. Move in as-is or make updates over time to suit your needs. Close to Portage Lakes and nearby parks, with easy access to everyday amenities.

  2. 2026-04-15
    listed $89,900 Active 230-char remark
    Show marketing remark (230 chars)

    Conveniently located home offering a great opportunity for an owner-occupant or investor. Move in as-is or make updates over time to suit your needs. Close to Portage Lakes and nearby parks, with easy access to everyday amenities.

  3. 2024-09-03
    soldstatus $82,000
  4. 2024-08-27
    status Pending 458-char remark
    Show marketing remark (458 chars)

    Welcome to this 3 bedroom 1 bath in Akron, OH. Located on a dead end street this home provides privacy to the next homeowner! Entering the front door is a cozy livingroom and dining area, equipped with a second refrigerator. Through the kitchen to the backdoor you'll find a backyard perfect for enjoyment yet at a manageable size! The second floor includes three bedrooms with carpet and a full bathroom with tile flooring. Call today to schedule your tour!

  5. 2024-08-26
    soldstatus $82,000 Closed 458-char remark
    Show marketing remark (458 chars)

    Welcome to this 3 bedroom 1 bath in Akron, OH. Located on a dead end street this home provides privacy to the next homeowner! Entering the front door is a cozy livingroom and dining area, equipped with a second refrigerator. Through the kitchen to the backdoor you'll find a backyard perfect for enjoyment yet at a manageable size! The second floor includes three bedrooms with carpet and a full bathroom with tile flooring. Call today to schedule your tour!

  6. 2024-07-31
    historical Contingent 458-char remark
    Show marketing remark (458 chars)

    Welcome to this 3 bedroom 1 bath in Akron, OH. Located on a dead end street this home provides privacy to the next homeowner! Entering the front door is a cozy livingroom and dining area, equipped with a second refrigerator. Through the kitchen to the backdoor you'll find a backyard perfect for enjoyment yet at a manageable size! The second floor includes three bedrooms with carpet and a full bathroom with tile flooring. Call today to schedule your tour!

  7. 2024-07-25
    listed $79,999 Active 458-char remark
    Show marketing remark (458 chars)

    Welcome to this 3 bedroom 1 bath in Akron, OH. Located on a dead end street this home provides privacy to the next homeowner! Entering the front door is a cozy livingroom and dining area, equipped with a second refrigerator. Through the kitchen to the backdoor you'll find a backyard perfect for enjoyment yet at a manageable size! The second floor includes three bedrooms with carpet and a full bathroom with tile flooring. Call today to schedule your tour!

  8. 2020-03-31
    soldstatus $49,900
  9. 2002-06-27
    soldstatus $45,000
  10. 2002-04-02
    listed $63,900
  11. 1990-04-05
    soldstatus $10,000
  12. 1989-09-15
    soldstatus $21,000
  13. 1986-12-29
    soldstatus $54,750
  14. 1985-12-27
    soldstatus $16,500

ⓘ 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
$1,334 · $111/mo
Projected year-2 tax
$1,368 · $114/mo
Expected delta
+$34/yr (+$3/mo · 2.6%)

ⓘ 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
$15,456
− Mortgage interest
−$5,036
− Property taxes
−$1,334
− Insurance
−$450
− Repairs & maintenance
−$1,236
− Management
−$1,236
− Depreciation
−$2,615
Taxable income
$3,549
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$852
After-tax cash flow
$3,918/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

+444.8% since first listed
14 events — show timeline
  • 2026-05-05 Pending MLSNOW
  • 2026-04-15 Listed $89,900 MLSNOW
  • 2024-09-03 Sold (Public Records) $82,000 Public Records
  • 2024-08-27 Pending MLSNOW
  • 2024-08-26 Sold (MLS) $82,000 MLSNOW
  • 2024-07-31 Contingent MLSNOW
  • 2024-07-25 Listed $79,999 MLSNOW
  • 2020-03-31 Sold (Public Records) $49,900 Public Records
  • 2002-06-27 Sold (Public Records) $45,000 Public Records
  • 2002-04-02 Listed $63,900 MLSNOW
  • 1990-04-05 Sold (Public Records) $10,000 Public Records
  • 1989-09-15 Sold (Public Records) $21,000 Public Records
  • 1986-12-29 Sold (Public Records) $54,750 Public Records
  • 1985-12-27 Sold (Public Records) $16,500 Public Records

Property tax history

+1.9%/yr

Latest (2025): $1,334 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…