CashFlowRE
Sign in Sign up
923 10th St NW Multi-family
C+ Composite 61.41
Why this score? — see what drove the C+ 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.7/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$99,900

923 10th St NW · Canton, OH 44703
3 bd · 2.0 ba · 1,840 sqft · MultiFamily public records · 18 Days on market
Built 1875 0.42 ac lot Est $83k · 21% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Attention Investors! This large multi-family home near downtown Canton is ready to start making money for you! First-floor unit has a long-term tenant who has taken good care of the unit. Second floor unit needs a little TLC. Full basement with private backyard and detached garage. Separate entrances for each unit and each unit has its own separate utilities. Great income potential!

Key facts

  • 0.42 acre lot
  • Garage
  • Built 1875

Property features AI

Finance

  • Financial info: Property contains 2 residential units in 1 building; both units are leased month-to-month with reported rents of $810 each

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Two-story building
  • Construction: Wood siding; Asphalt/fiberglass roof
  • Exterior features: Lot approximately 0.4211 acres

Interior

  • Bedrooms: One 1-bed unit (leased month-to-month); One 2-bed unit (leased month-to-month)
  • Bathrooms: Two full bathrooms total (one in each unit)
  • Heating & cooling: Forced air heating; Gas heating
  • Interior features: Full 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/2.0-bath multifamily listed at $100k.

Deal economics

  • At list price, monthly cash flow is $756 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 15.4% vs local median 5.1% in Canton — 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 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.
  • Canton City (urban): math 17% / reading 26% proficiency, ranked #627 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.6%/yr); 30 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • At $1,785/mo this rent would consume 67% of the median local household income ($32k/yr) (locally 644% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 4.6% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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 $20k; list at $100k implies a 400% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1875 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $98,401 (1.5% below list)

Questions for the listing agent

  1. Built in 1875 — 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.79%
Cap rate
15.38%
Cash-on-cash
32.45%
DSCR
2.44
GRM
4.7

CMA / ARV

ARV (median comp)
$82,732
List price
$99,900
Delta
20.75%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
949 Fulton Rd NW 0.16mi 3/3.0 1,868 (+2%) 12mo $95,000 $51 76
1324-1326 Shorb Ave NW 0.30mi 2/2.0 (-1) 1,872 (+2%) 11mo $43,000 $23 69
1301 Fulton Rd NW 0.38mi 3/1.5 1,828 (-1%) 21mo $42,550 $23 62
906 13th St NW 0.23mi 3/3.0 1,696 (-8%) 15mo $81,000 $48 60
1220 8th St NW 0.31mi 2/2.0 (-1) 1,932 (+5%) 15mo $95,000 $49 60
907 14th St NW 0.36mi 4/2.0 (+1) 1,740 (-5%) 19mo $51,000 $29 53
1327 15th St NW 0.52mi 4/2.0 (+1) 1,664 (-10%) 4mo $138,000 $83 52
1248 18th St NW 0.71mi 3/2.0 1,872 (+2%) 17mo $105,000 $56 50
1435 15th St NW 0.55mi 3/2.0 1,686 (-8%) 19mo $92,500 $55 44
514 Lawn Ave NW 0.74mi 4/2.0 (+1) 1,758 (-4%) 12mo $70,000 $40 43
1117-1119 18th St NW 0.70mi 4/2.0 (+1) 1,768 (-4%) 20mo $131,000 $74 39

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 · 4.61% rent growth · sell at horizon

5-year hold
IRR
29.3%
Equity multiple
2.25×
Total profit
$34,934
Equity at exit
$14,895
10-year hold
IRR
37.5%
Equity multiple
4.75×
Total profit
$104,936
Equity at exit
$8,638

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 44703

Home prices YoY
-20.5%
Rents YoY
4.6%
Active inventory
30
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,785 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$88 /mo · $1,058/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$375
Net cashflow
$756

Break-even live

Break-even rent $827
Max offer price $99,900
Occupancy floor 53%

Sensitivity live

Price -10% $813 -5% $785 +0% $756 +5% $728 +10% $700
Rent -10% $615 -5% $686 +0% $756 +5% $827 +10% $897
Rate -1.0pp $807 -0.5pp $782 base $756 +0.5pp $731 +1.0pp $704

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $1,785

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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1137 7th St NW Canton, OH 3.0 1.0 1736 $1,095 $0.63 44d 1 0.32mi
1216 14th St NW Canton, OH 3.0 1.0 1352 $1,100 $0.81 22d 1 0.39mi
1421 Piper Ct NW Canton, OH 3.0 1.5 1311 $995 $0.76 22d 1 0.47mi
1220 Market Ave N Unit 4 Canton, OH 3.0 1.0 1400 $1,100 $0.79 44d 1 0.51mi
1100 5th St SW Canton, OH 4.0 1.0 1397 $1,200 $0.86 44d 1 0.76mi
924 Spring Ave NE Canton, OH 4.0 1.5 1407 $1,395 $0.99 22d 1 0.80mi
1613 Spring Ave NE Canton, OH 3.0 1.0 1320 $1,095 $0.83 22d 1 0.93mi
1029 23rd St NW Canton, OH 3.0 1.0 1356 $1,500 $1.11 14d 1 1.06mi
2510 10th St NW Canton, OH 3.0 1.5 1468 $1,175 $0.80 22d 1 1.11mi
202 Smith Ave SW Canton, OH 2.0 1.0 1236 $995 $0.81 44d 1 1.16mi
1000 Market Ave S Canton, OH 1.0–2.0 1.0–2.0 1500 $4,505 $3.00 14d 12 1.22mi
316 Young Ave NE Canton, OH 4.0 1.0 1268 $1,050 $0.83 14d 1 1.26mi
2306 6th St SW Canton, OH 4.0 1.5 2086 $1,200 $0.58 22d 1 1.27mi
3034 12th St NW Canton, OH 2.0 1.0 1724 $1,125 $0.65 22d 1 1.44mi

Listing history 8 events

  1. 2026-05-17
    status Pending 207-char remark
  2. 2026-04-29
    listed $99,900 Active 207-char remark
  3. 2019-11-27
    soldstatus $20,000
  4. 2019-11-26
    soldstatus $20,000 Closed 388-char remark
    Show marketing remark (388 chars)

    Attention Investors! This large multi-family home near downtown Canton is ready to start making money for you! First-floor unit has a long-term tenant who has taken good care of the unit. Second floor unit needs a little TLC. Full basement with private backyard and detached garage. Separate entrances for each unit and each unit has its own separate utilities. Great income potential!

  5. 2019-11-08
    status Pending 388-char remark
    Show marketing remark (388 chars)

    Attention Investors! This large multi-family home near downtown Canton is ready to start making money for you! First-floor unit has a long-term tenant who has taken good care of the unit. Second floor unit needs a little TLC. Full basement with private backyard and detached garage. Separate entrances for each unit and each unit has its own separate utilities. Great income potential!

  6. 2019-08-26
    price $42,500 388-char remark
    Show marketing remark (388 chars)

    Attention Investors! This large multi-family home near downtown Canton is ready to start making money for you! First-floor unit has a long-term tenant who has taken good care of the unit. Second floor unit needs a little TLC. Full basement with private backyard and detached garage. Separate entrances for each unit and each unit has its own separate utilities. Great income potential!

  7. 2019-06-28
    listed $44,900 Active 388-char remark
    Show marketing remark (388 chars)

    Attention Investors! This large multi-family home near downtown Canton is ready to start making money for you! First-floor unit has a long-term tenant who has taken good care of the unit. Second floor unit needs a little TLC. Full basement with private backyard and detached garage. Separate entrances for each unit and each unit has its own separate utilities. Great income potential!

  8. 1998-11-24
    soldstatus $44,780

ⓘ 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
$1,058 · $88/mo
Projected year-2 tax
$1,308 · $109/mo
Expected delta
+$250/yr (+$21/mo · 23.7%)

ⓘ 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 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 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
$21,420
− Mortgage interest
−$5,596
− Property taxes
−$1,058
− Insurance
−$500
− Repairs & maintenance
−$1,714
− Management
−$1,714
− Depreciation
−$2,906
Taxable income
$7,933
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,904
After-tax cash flow
$7,174/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
Canton City
NCES district ID
3904371
Math proficiency
17% ▼ -17.00%
Reading proficiency
26% ▼ -12.00%
Median HH income
$28,825
Composite
17.1/100
National rank
#9116
State rank
#627 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

Census place
Canton, OH
County
Stark County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
8,070
Household income
$31,957
Rent vs Own
67.2% rent · 32.8% own
Severe rent burden
644.0

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 0.62)
Race & ethnicity
White 58% Two or more races 19% Black 19% Hispanic / Latino 8% Pacific Islander 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 1% Cuban 3%
Common ancestry
Italian 15% Romanian 2% Lithuanian 2%
Foreign-born
2% · Canada

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
▼ -56.64%
Current HPI
220.0551
Rent YoY
▲ 4.61%
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

+123.1% since first listed
8 events — show timeline
  • 2026-05-17 Pending MLSNOW
  • 2026-04-29 Listed $99,900 MLSNOW
  • 2019-11-27 Sold (Public Records) $20,000 Public Records
  • 2019-11-26 Sold (MLS) $20,000 MLSNOW
  • 2019-11-08 Pending MLSNOW
  • 2019-08-26 Price Changed $42,500 MLSNOW
  • 2019-06-28 Listed $44,900 MLSNOW
  • 1998-11-24 Sold (Public Records) $44,780 Public Records

Property tax history

+1.9%/yr

Latest (2024): $1,058 · +58.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…