CashFlowRE
Sign in Sign up
727 Wooster Rd N Triplex
B+ Composite 79.09
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.1/10.0
  • Rent growth +4.0/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

727 Wooster Rd N · Barberton, OH 44203
5 bd · 3.0 ba · 2,572 sqft · MultiFamily public records · 24 Days on market
Built 1913 0.45 ac lot Est $252k · 33% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Owners lived in main house for over 60 years and rented out one unit. 1952 addition was added - second parcel is on Coventry Rd. 729 Small unit- 1 bedroom, dining room, kitchen and 1 bath. Entrance on side of house.

Key facts

  • Newer furnace
  • 0.45 acre lot
  • Built 1913

Tags

INVESTMENT OPPORTUNITYSTRONG CASH FLOW POTENTIALPLENTY OF PARKING SPACECONVENIENT ACCESS TO SHOPPINGNEWER ELECTRICAL PANELNEWER FURNACE

Property features AI

Exterior

  • Parking: Private gravel parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story property
  • Construction: Asphalt shingle roof; Built according to public records
  • Exterior features: Gravel private parking area

Interior

  • Bedrooms: Total of 11 rooms (includes bedrooms and living spaces)
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating (gas)
  • Interior features: Updated/remodeled condition; Full unfinished walk-up 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 1×4bd/2.0ba + 1×1bd/1.0ba + 1×?bd/1.0ba units multifamily listed at $170k.

Deal economics

  • At list price, monthly cash flow is $2k ($21k/yr) — positive. Per door: $572/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $170k).
  • Recommended offer: $167k (1.5% below list) — sets the bar for market timing.
  • Cap rate 18.4% vs local median 6.2% in Barberton — 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 (#428 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, amenities F, commute F.
  • Barberton City (suburban): math 47% / reading 51% proficiency, ranked #466 of 656 in OH (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.9%/yr); 219 active listings in the ZIP; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • At $3,495/mo this rent would consume 66% of the median local household income ($64k/yr) (locally 805% 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 $1k of loan paydown is wiped out by about $5k 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 + 5.9% rent growth), your $48k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 35y 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 $100k; list at $170k implies a 70% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1913 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $167,351 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1913 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
2.06%
Cap rate
18.42%
Cash-on-cash
43.31%
DSCR
2.93
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$252,056
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
720-722 Newton St 0.37mi 5/3.0 2,352 (-9%) 0mo $230,000 $98 68

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 · 5.86% rent growth · sell at horizon

5-year hold
IRR
43.2%
Equity multiple
2.94×
Total profit
$92,144
Equity at exit
$25,333
10-year hold
IRR
50.5%
Equity multiple
6.59×
Total profit
$265,960
Equity at exit
$14,690

Cash invested: $47,572 (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 44203

Rents YoY
5.9%
Active inventory
219
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$3,495 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$82 /mo · $987/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$734
Net cashflow
$1,717

Break-even live

Break-even rent $1,322
Max offer price $169,900
Occupancy floor 46%

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

UnitsBedsBathsEst. rent
1× unit 4 2 $1,568
1× unit 1 1 $944
1× unit 0 1 $983
Total (3 units) $3,495

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
$42,475
Closing costs
$5,097
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.

Listing history 20 events

  1. 2026-06-15
    status $169,900 Pending 24 DOM
  2. 2026-06-15
    days on market $169,900 Active 24 DOM
  3. 2026-06-14
    days on market $169,900 Active 22 DOM
  4. 2026-06-10
    days on market $169,900 Active 19 DOM
  5. 2026-06-09
    days on market $169,900 Active 18 DOM
  6. 2026-06-08
    days on market $169,900 Active 17 DOM
  7. 2026-06-07
    days on market $169,900 Active 16 DOM
  8. 2026-06-03
    days on market $169,900 Active 12 DOM
  9. 2026-06-02
    days on market $169,900 Active 11 DOM
  10. 2026-06-01
    days on market $169,900 Active 10 DOM
  11. 2026-05-31
    days on market $169,900 Active 9 DOM
  12. 2026-05-31
    days on market $169,900 Active 8 DOM
  13. 2026-05-22
    listed $169,900 Active
  14. 2024-12-16
    soldstatus $100,000
  15. 2017-10-11
    soldstatus $20,000 Sold 215-char remark
    Show marketing remark (215 chars)

    Owners lived in main house for over 60 years and rented out one unit. 1952 addition was added - second parcel is on Coventry Rd. 729 Small unit- 1 bedroom, dining room, kitchen and 1 bath. Entrance on side of house.

  16. 2017-10-11
    soldstatus $20,000
    Show marketing remark (215 chars)

    Owners lived in main house for over 60 years and rented out one unit. 1952 addition was added - second parcel is on Coventry Rd. 729 Small unit- 1 bedroom, dining room, kitchen and 1 bath. Entrance on side of house.

  17. 2017-10-05
    status Pending 215-char remark
    Show marketing remark (215 chars)

    Owners lived in main house for over 60 years and rented out one unit. 1952 addition was added - second parcel is on Coventry Rd. 729 Small unit- 1 bedroom, dining room, kitchen and 1 bath. Entrance on side of house.

  18. 2017-08-21
    listed $39,900 Active 215-char remark
    Show marketing remark (215 chars)

    Owners lived in main house for over 60 years and rented out one unit. 1952 addition was added - second parcel is on Coventry Rd. 729 Small unit- 1 bedroom, dining room, kitchen and 1 bath. Entrance on side of house.

  19. 1992-05-30
    historical
  20. 1991-12-03
    listed $59,500

ⓘ 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
$987 · $82/mo
Projected year-2 tax
$1,819 · $152/mo
Expected delta
+$832/yr (+$69/mo · 84.2%)

ⓘ 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
$41,940
− Mortgage interest
−$9,517
− Property taxes
−$987
− Insurance
−$850
− Repairs & maintenance
−$3,355
− Management
−$3,355
− Depreciation
−$4,943
Taxable income
$18,933
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,544
After-tax cash flow
$16,060/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
Barberton City
NCES district ID
3904353
Math proficiency
47% ▼ -9.00%
Reading proficiency
51% ▼ -9.00%
Median HH income
$37,660
Composite
40.77/100
National rank
#3646
State rank
#466 of 656 in OH

Livability — Barberton

Score
71/100
State rank
#428
US rank
#7016

Category grades

Amenities F Commute F Cost of living A+ Crime C- Employment F Housing A+ Health & safety A+ User ratings B-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Barberton, OH
County
Summit County · 440,783 people
City population
38,701
Metro
Akron, OH
Population (ZIP)
38,701
Household income
$63,759
Rent vs Own
28.3% rent · 71.7% own
Severe rent burden
805.0

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 (86%)
Race & ethnicity
White 86% Black 7% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 3% Slovak 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · 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
▼ -224.82%
Current HPI
199.8143
Rent YoY
▲ 5.86%
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

+185.5% since first listed
8 events — show timeline
  • 2026-05-22 Listed $169,900 MLSNOW
  • 2024-12-16 Sold (Public Records) $100,000 Public Records
  • 2017-10-11 Sold (Public Records) $20,000 Public Records
  • 2017-10-11 Sold (MLS) $20,000 MLSNOW
  • 2017-10-05 Pending MLSNOW
  • 2017-08-21 Listed $39,900 MLSNOW
  • 1992-05-30 Listing Removed MLSNOW
  • 1991-12-03 Listed $59,500 MLSNOW

Property tax history

-1.7%/yr

Latest (2025): $987 · -2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…