CashFlowRE
Sign in Sign up
3550 Sanford Ave
C+ Composite 60.82
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 +18.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.9/10.0
  • Schools +5.3/10.0
  • 1% rule +5.1/10.0
  • Rent growth +4.6/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$190,000

3550 Sanford Ave · Stow, OH 44224
4 bd · 1.5 ba · 1,224 sqft · SingleFamily public records · 53 Days on market
Built 1927 7,248 sqft lot Est $247k · 23% under

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

Listing remarks MLS

Charming 4 bedroom, 1.5 bath, cape cod in the desirable Stow- Munroe Falls School District. Inviting front porch is the perfect spot for a swing. Hardwood floors in the living and dining rooms. Vinyl replacement windows. The bright white eat in kitchen offers plenty of cabinet and counter space. The family room/ sunroom is located off of the kitchen and features 3 huge double wide windows which stream tons of natural light and new carpeting. French doors off the family room lead out to a large 2 tier deck for outdoor entertaining and overlooks the private backyard. Convenient first floor laundry and half bath. Central Air in 2014. Hot water tank 2017. 2 car detached garage. Home warranty offered by the seller.

Key facts

  • 7,248 sq ft lot
  • 2 garage spots
  • Built 1927

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 4-bed/1.5-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $185 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $184k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 3.5% in Stow — 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 76/100 on livability (#217 in OH, #3,390 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Stow-Munroe Falls City School District (suburban): math 58% / reading 64% proficiency, ranked #247 of 656 in OH (top 38%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+8.6%/yr); 114 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 + 8.0% rent growth), your $53k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 32y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $184,300 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1927 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.01%
Cap rate
7.46%
Cash-on-cash
4.18%
DSCR
1.19
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$247,248
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3550 Sanford Ave 0.00mi 4/1.5 1,350 (+10%) 1mo $180,000 $133 82
3666 Hiwood Ave 0.21mi 4/1.0 1,092 (-11%) 3mo $233,000 $213 68
3439 Margaret Ave 0.20mi 3/2.0 (-1) 1,362 (+11%) 1mo $275,000 $202 64
3757 Seneca St 0.51mi 3/1.0 (-1) 1,232 (+1%) 5mo $200,000 $162 64
3665 Marcella Ave 0.22mi 3/1.0 (-1) 1,360 (+11%) 0mo $207,000 $152 64
3842 Moreland Ave 0.51mi 3/1.0 (-1) 1,156 (-6%) 3mo $172,500 $149 57
2429 Applewood Dr 0.69mi 3/2.0 (-1) 1,286 (+5%) 4mo $266,000 $207 48
3711 Vira Rd 0.69mi 3/3.0 (-1) 1,264 (+3%) 6mo $232,000 $184 46
3901 Moreland Ave 0.64mi 3/1.5 (-1) 1,106 (-10%) 4mo $285,000 $258 46
3682 Vira Rd 0.66mi 3/1.5 (-1) 1,120 (-8%) 5mo $255,000 $228 45
3961 Klein Ave 0.72mi 3/1.0 (-1) 1,340 (+10%) 4mo $135,000 $101 41
63 Oakhurst Dr 0.72mi 3/2.5 (-1) 1,136 (-7%) 7mo $250,375 $220 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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-4.2%
Equity multiple
0.83×
Total profit
$-8,841
Equity at exit
$28,330
10-year hold
IRR
10.5%
Equity multiple
2.01×
Total profit
$53,644
Equity at exit
$16,428

Cash invested: $53,200 (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 44224

Rents YoY
8.6%
Active inventory
114
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,912 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$250 /mo · $2,996/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$402
Net cashflow
$185

Break-even live

Break-even rent $1,677
Max offer price $190,000
Occupancy floor 85%

Sensitivity live

Price -10% $293 -5% $239 +0% $185 +5% $132 +10% $78
Rent -10% $34 -5% $110 +0% $185 +5% $261 +10% $336
Rate -1.0pp $281 -0.5pp $234 base $185 +0.5pp $136 +1.0pp $86

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
$47,500
Closing costs
$5,700
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3591 Hiwood Ave Stow, OH 3.0 1.0 912 $1,595 $1.75 44d 1 0.21mi
2116 Samira Rd Stow, OH 3.0 2.0 1176 $1,575 $1.34 15d 1 0.90mi
4134 Beckley Rd Stow, OH 3.0 1.0 1200 $1,750 $1.46 44d 1 1.08mi
4261 Osage St Stow, OH 3.0 2.0 1072 $1,850 $1.73 15d 1 1.25mi

Listing history 29 events

  1. 2026-05-22
    soldstatus $180,000 Closed
  2. 2026-04-27
    status Pending
  3. 2026-04-12
    price $190,000
  4. 2026-03-26
    price $195,000
  5. 2026-03-05
    listed $200,000 Active
  6. 2022-07-22
    soldstatus $180,000 Closed 719-char remark
    Show marketing remark (719 chars)

    Charming 4 bedroom, 1.5 bath, cape cod in the desirable Stow- Munroe Falls School District. Inviting front porch is the perfect spot for a swing. Hardwood floors in the living and dining rooms. Vinyl replacement windows. The bright white eat in kitchen offers plenty of cabinet and counter space. The family room/ sunroom is located off of the kitchen and features 3 huge double wide windows which stream tons of natural light and new carpeting. French doors off the family room lead out to a large 2 tier deck for outdoor entertaining and overlooks the private backyard. Convenient first floor laundry and half bath. Central Air in 2014. Hot water tank 2017. 2 car detached garage. Home warranty offered by the seller.

  7. 2022-07-22
    soldstatus $180,000
    Show marketing remark (719 chars)

    Charming 4 bedroom, 1.5 bath, cape cod in the desirable Stow- Munroe Falls School District. Inviting front porch is the perfect spot for a swing. Hardwood floors in the living and dining rooms. Vinyl replacement windows. The bright white eat in kitchen offers plenty of cabinet and counter space. The family room/ sunroom is located off of the kitchen and features 3 huge double wide windows which stream tons of natural light and new carpeting. French doors off the family room lead out to a large 2 tier deck for outdoor entertaining and overlooks the private backyard. Convenient first floor laundry and half bath. Central Air in 2014. Hot water tank 2017. 2 car detached garage. Home warranty offered by the seller.

  8. 2022-07-01
    status Pending 719-char remark
    Show marketing remark (719 chars)

    Charming 4 bedroom, 1.5 bath, cape cod in the desirable Stow- Munroe Falls School District. Inviting front porch is the perfect spot for a swing. Hardwood floors in the living and dining rooms. Vinyl replacement windows. The bright white eat in kitchen offers plenty of cabinet and counter space. The family room/ sunroom is located off of the kitchen and features 3 huge double wide windows which stream tons of natural light and new carpeting. French doors off the family room lead out to a large 2 tier deck for outdoor entertaining and overlooks the private backyard. Convenient first floor laundry and half bath. Central Air in 2014. Hot water tank 2017. 2 car detached garage. Home warranty offered by the seller.

  9. 2022-06-20
    historical Contingent 719-char remark
    Show marketing remark (719 chars)

    Charming 4 bedroom, 1.5 bath, cape cod in the desirable Stow- Munroe Falls School District. Inviting front porch is the perfect spot for a swing. Hardwood floors in the living and dining rooms. Vinyl replacement windows. The bright white eat in kitchen offers plenty of cabinet and counter space. The family room/ sunroom is located off of the kitchen and features 3 huge double wide windows which stream tons of natural light and new carpeting. French doors off the family room lead out to a large 2 tier deck for outdoor entertaining and overlooks the private backyard. Convenient first floor laundry and half bath. Central Air in 2014. Hot water tank 2017. 2 car detached garage. Home warranty offered by the seller.

  10. 2022-06-16
    listed $170,000 Active 719-char remark
    Show marketing remark (719 chars)

    Charming 4 bedroom, 1.5 bath, cape cod in the desirable Stow- Munroe Falls School District. Inviting front porch is the perfect spot for a swing. Hardwood floors in the living and dining rooms. Vinyl replacement windows. The bright white eat in kitchen offers plenty of cabinet and counter space. The family room/ sunroom is located off of the kitchen and features 3 huge double wide windows which stream tons of natural light and new carpeting. French doors off the family room lead out to a large 2 tier deck for outdoor entertaining and overlooks the private backyard. Convenient first floor laundry and half bath. Central Air in 2014. Hot water tank 2017. 2 car detached garage. Home warranty offered by the seller.

  11. 2014-12-24
    soldstatus $90,500 436-char remark
    Show marketing remark (436 chars)

    You are going to fall in love with this 4BD/2BA cozy Cape Cod home! This home has so much personality and it starts with the charming front porch. Arch doorway from living room to dining room. French doors in the family room open to a deck that would be perfect for entertaining. The eat-in kitchen has plenty of room for storage and lots of counter space. Laundry room is complete with cabinets and a half bath. Newer roof and windows.

  12. 2014-12-04
    soldstatus $90,500
  13. 2014-12-01
    historical 436-char remark
    Show marketing remark (436 chars)

    You are going to fall in love with this 4BD/2BA cozy Cape Cod home! This home has so much personality and it starts with the charming front porch. Arch doorway from living room to dining room. French doors in the family room open to a deck that would be perfect for entertaining. The eat-in kitchen has plenty of room for storage and lots of counter space. Laundry room is complete with cabinets and a half bath. Newer roof and windows.

  14. 2013-03-25
    listed $101,900 436-char remark
    Show marketing remark (436 chars)

    You are going to fall in love with this 4BD/2BA cozy Cape Cod home! This home has so much personality and it starts with the charming front porch. Arch doorway from living room to dining room. French doors in the family room open to a deck that would be perfect for entertaining. The eat-in kitchen has plenty of room for storage and lots of counter space. Laundry room is complete with cabinets and a half bath. Newer roof and windows.

  15. 2012-08-10
    soldstatus $92,000
  16. 2012-08-10
    soldstatus $92,000
  17. 2012-06-07
    listed $97,500
  18. 2012-02-01
    historical
  19. 2011-07-01
    listed $94,500
  20. 2011-06-11
    historical
  21. 2010-06-11
    listed $114,900
  22. 2007-07-25
    soldstatus $129,000
  23. 2007-07-25
    soldstatus $129,000
  24. 2007-05-03
    listed $136,900
  25. 1999-07-19
    soldstatus $82,800
  26. 1995-07-01
    historical
  27. 1995-06-02
    listed $89,000
  28. 1995-05-31
    historical
  29. 1994-11-15
    listed $79,500

ⓘ 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
$2,996 · $250/mo
Projected year-2 tax
$2,996 · $250/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$22,945
− Mortgage interest
−$10,643
− Property taxes
−$2,996
− Insurance
−$950
− Repairs & maintenance
−$1,836
− Management
−$1,836
− Depreciation
−$5,527
Taxable loss
−$842
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$202
After-tax cash flow
$2,426/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
Stow-Munroe Falls City School District
NCES district ID
3904483
Math proficiency
58% ▼ -11.00%
Reading proficiency
64% ▼ -6.00%
Median HH income
$64,663
Composite
53.29/100
National rank
#1488
State rank
#247 of 656 in OH

Livability — Stow

Score
76/100
State rank
#217
US rank
#3390

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Stow, OH
County
Summit County · 440,783 people
City population
39,200
Metro
Akron, OH
Population (ZIP)
39,200
Household income
$94,287
Rent vs Own
30.9% rent · 69.1% own
Severe rent burden
1165.0

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 (85%)
Race & ethnicity
White 85% Two or more races 6% Black 5% Asian 3% Hispanic / Latino 2%
Common ancestry
Romanian 6% Slovak 3% Italian 3%
Foreign-born
7% · Canada, China
Languages at home
93% English-only · Arabic 2% Spanish 1% Other Asian/Pacific 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
▼ -218.72%
Current HPI
208.3063
Rent YoY
▲ 8.56%
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

+126.4% since first listed
29 events — show timeline
  • 2026-05-22 Sold (MLS) $180,000 MLSNOW
  • 2026-04-27 Pending MLSNOW
  • 2026-04-12 Price Changed $190,000 MLSNOW
  • 2026-03-26 Price Changed $195,000 MLSNOW
  • 2026-03-05 Listed $200,000 MLSNOW
  • 2022-07-22 Sold (Public Records) $180,000 Public Records
  • 2022-07-22 Sold (MLS) $180,000 MLSNOW
  • 2022-07-01 Pending MLSNOW
  • 2022-06-20 Contingent MLSNOW
  • 2022-06-16 Listed $170,000 MLSNOW
  • 2014-12-24 Sold (MLS) $90,500 MLSNOW
  • 2014-12-04 Sold (Public Records) $90,500 Public Records
  • 2014-12-01 Listing Removed MLSNOW
  • 2013-03-25 Listed $101,900 MLSNOW
  • 2012-08-10 Sold (Public Records) $92,000 Public Records
  • 2012-08-10 Sold (MLS) $92,000 MLSNOW
  • 2012-06-07 Listed $97,500 MLSNOW
  • 2012-02-01 Listing Removed MLSNOW
  • 2011-07-01 Listed $94,500 MLSNOW
  • 2011-06-11 Listing Removed MLSNOW
  • 2010-06-11 Listed $114,900 MLSNOW
  • 2007-07-25 Sold (Public Records) $129,000 Public Records
  • 2007-07-25 Sold (MLS) $129,000 MLSNOW
  • 2007-05-03 Listed $136,900 MLSNOW
  • 1999-07-19 Sold (Public Records) $82,800 Public Records
  • 1995-07-01 Listing Removed MLSNOW
  • 1995-06-02 Listed $89,000 MLSNOW
  • 1995-05-31 Listing Removed MLSNOW
  • 1994-11-15 Listed $79,500 MLSNOW

Property tax history

+1.2%/yr

Latest (2025): $2,996 · -1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…