CashFlowRE
Sign in Sign up
1296 Weiser Ave
B+ Composite 77.63
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
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Schools +2.9/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$60,000

1296 Weiser Ave · Akron, OH 44314
2 bd · 1.0 ba · 744 sqft · SingleFamily public records · 241 Days on market
Built 1929 Fair condition 4,399 sqft lot $81/sqft · 35% below area Est $92k · 35% under

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

Listing remarks MLS

Come and fall in love with this quaint ranch style cottage in a pocket neighborhood located off of Waterloo Rd. in Akron. An asphalt drive, with plenty of room for parking, leads you to a 1.5 car garage and a partially fenced-in yard. This home is ready for its next chapter and to be filled with love and laughter again. Schedule your tour today. New paint throughout, new countertop and newer windows, hot water tank replaced in 2023, and roof replaced in 2007.

Key facts

  • Ranch style cottage
  • Pocket neighborhood
  • New countertop

Tags

RANCH STYLE COTTAGEPOCKET NEIGHBORHOODASPHALT DRIVEPARTIALLY FENCED-IN YARDNEW COUNTERTOPNEWER WINDOWS

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $60k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $312 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($959 rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.5% vs local median 6.1% 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: Sam Salem Community Learning Center (math 37% / reading 42%, grade F, #1,055 of 1,584 statewide, top 68%, 342 students, 0% FRL); Innes Community Learning Center (math 8% / reading 15%, grade F, #641 of 654 statewide, top 98%, 641 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 44% at this address vs 26% district-wide (+18 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: Rents rising (+3.9%/yr); 229 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 51d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $415 of loan paydown is wiped out by about $2k 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 $17k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 241 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 23y ago; this cycle's ask has dropped $25k (29%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $52,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 241 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.60% ✓
Cap rate
12.54%
Cash-on-cash
22.30%
DSCR
1.99
GRM
5.2

CMA / ARV

ARV (median comp)
$92,365
List price
$60,000
Delta
-35.04%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1304 Nestor Ave 0.05mi 2/1.0 703 (-6%) 4mo $123,000 $175 85
1174 Kohler Ave 0.29mi 2/1.0 720 (-3%) 6mo $80,000 $111 76
1173 Tampa Ave 0.24mi 2/1.0 816 (+10%) 4mo $96,000 $118 70
1253 Sevilla Ave 0.12mi 2/1.0 830 (+12%) 12mo $86,500 $104 65
1205 Tampa Ave 0.19mi 2/1.0 660 (-11%) 23mo $81,000 $123 54
623 Highland Ave 0.55mi 2/1.0 650 (-13%) 1mo $112,000 $172 52
1152 Winston St 0.56mi 2/1.0 816 (+10%) 15mo $155,000 $190 45
1129 Winston St 0.56mi 3/1.5 (+1) 816 (+10%) 10mo $155,000 $190 43
2832 Wingate Ave 0.69mi 3/1.0 (+1) 840 (+13%) 8mo $141,000 $168 34

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
16.2%
Equity multiple
1.66×
Total profit
$11,083
Equity at exit
$8,946
10-year hold
IRR
25.5%
Equity multiple
3.33×
Total profit
$39,099
Equity at exit
$5,188

Cash invested: $16,800 (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.
Seller's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
5 active · 12 under contract
Months of supply
2.7 mo (37%/mo absorbed)
Median asking
$105,000 ($136/sqft)
Median days on market
79 d
This list price
lowest-priced of the active set
ARV vs active asking
-8.7% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 44314

Rents YoY
3.9%
Active inventory
229
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$959 high interval (Pro) →
Mortgage (P&I)
−$315
Tax from tax record
−$106 /mo · $1,273/yr
Insurance
−$25
HOA
−$0
Vacancy / Maint / Mgmt
−$201
Net cashflow
$312

Break-even live

Break-even rent $564
Max offer price $60,000
Occupancy floor 62%

Sensitivity live

Price -10% $346 -5% $329 +0% $312 +5% $295 +10% $278
Rent -10% $236 -5% $274 +0% $312 +5% $350 +10% $388
Rate -1.0pp $342 -0.5pp $327 base $312 +0.5pp $297 +1.0pp $281

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
$15,000
Closing costs
$1,800
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1178 Tampa Ave Akron, OH 2.0 1.0 720 $1,000 $1.39 16d 1 0.21mi
989 Romig Ave Unit 2 Barberton, OH 1.0 1.0 350 $650 $1.86 10d 1 0.62mi
989 Romig Ave Unit 2 Barberton, OH 1.0 1.0 350 $650 $1.86 41d 1 0.62mi
1192 Harpster Ave Akron, OH 1.0 1.0 684 $868 $1.27 155d 1 0.96mi
2569 Romig Rd Unit 2561-13 Akron, OH 1.0 1.0 600 $925 $1.54 107d 1 0.97mi
2569 Romig Rd Unit 2553-23 Akron, OH 1.0 1.0 600 $925 $1.54 51d 1 0.97mi
2569 Romig Rd Unit 2597-2J Akron, OH 1.0 1.0 675 $850 $1.26 51d 1 0.97mi
2569 Romig Rd Unit 2561-10 Akron, OH 1.0 1.0 600 $925 $1.54 29d 1 0.97mi
2569 Romig Rd Unit 2597-1N Akron, OH 1.0 1.0 675 $925 $1.37 155d 1 0.97mi
415 Grandview Ave Barberton, OH 2.0 1.0 744 $995 $1.34 10d 1 1.02mi
413 Grandview Ave Unit 415 Barberton, OH 2.0 1.0 744 $950 $1.28 1d 1 1.03mi
2241 13th St SW Apt 1 Akron, OH 1.0 1.0 500 $850 $1.70 10d 1 1.23mi
2241 13th St SW Apt 1 Akron, OH 1.0 1.0 500 $850 $1.70 46d 1 1.23mi
2047 20th St SW Akron, OH 2.0 1.0 624 $695 $1.11 164d 1 1.30mi
1035 Chester Ave Akron, OH 2.0 1.0 624 $900 $1.44 155d 1 1.39mi
1035 Chester Ave Unit 1 Akron, OH 2.0 1.0 624 $900 $1.44 164d 1 1.39mi

Listing history 50 events

  1. 2026-11-08
    days on market $60,000 Active 241 DOM
  2. 2026-11-07
    days on market $60,000 Active 240 DOM
  3. 2026-11-06
    days on market $60,000 Active 239 DOM
  4. 2026-11-05
    days on market $60,000 Active 238 DOM
  5. 2026-11-04
    days on market $60,000 Active 237 DOM
  6. 2026-11-02
    days on market $60,000 Active 235 DOM
  7. 2026-11-01
    days on market $60,000 Active 234 DOM
  8. 2026-10-31
    days on market $60,000 Active 233 DOM
  9. 2026-10-30
    days on market $60,000 Active 232 DOM
  10. 2026-10-30
    price $60,000 Active 231 DOM
  11. 2026-10-29
    days on market $65,000 Active 231 DOM
  12. 2026-10-28
    days on market $65,000 Active 230 DOM
  13. 2026-10-27
    days on market $65,000 Active 229 DOM
  14. 2026-10-26
    days on market $65,000 Active 228 DOM
  15. 2026-10-25
    days on market $65,000 Active 227 DOM
  16. 2026-10-24
    days on market $65,000 Active 226 DOM
  17. 2026-10-23
    days on market $65,000 Active 225 DOM
  18. 2026-10-22
    days on market $65,000 Active 224 DOM
  19. 2026-10-21
    days on market $65,000 Active 223 DOM
  20. 2026-10-20
    days on market $65,000 Active 222 DOM
  21. 2026-10-19
    days on market $65,000 Active 221 DOM
  22. 2026-10-18
    days on market $65,000 Active 220 DOM
  23. 2026-10-17
    days on market $65,000 Active 219 DOM
  24. 2026-10-16
    days on market $65,000 Active 218 DOM
  25. 2026-10-15
    days on market $65,000 Active 217 DOM
  26. 2026-10-14
    days on market $65,000 Active 216 DOM
  27. 2026-10-13
    days on market $65,000 Active 215 DOM
  28. 2026-10-12
    days on market $65,000 Active 214 DOM
  29. 2026-10-11
    days on market $65,000 Active 213 DOM
  30. 2026-10-10
    days on market $65,000 Active 212 DOM
  31. 2026-10-09
    days on market $65,000 Active 211 DOM
  32. 2026-10-08
    days on market $65,000 Active 210 DOM
  33. 2026-10-07
    days on market $65,000 Active 209 DOM
  34. 2026-10-06
    days on market $65,000 Active 208 DOM
  35. 2026-10-05
    days on market $65,000 Active 207 DOM
  36. 2026-10-04
    days on market $65,000 Active 206 DOM
  37. 2026-10-03
    days on market $65,000 Active 205 DOM
  38. 2026-10-02
    days on market $65,000 Active 204 DOM
  39. 2026-10-02
    status $65,000 Active 203 DOM
  40. 2026-10-01
    days on market $65,000 Contingent 203 DOM
  41. 2026-09-30
    days on market $65,000 Contingent 202 DOM
  42. 2026-09-29
    days on market $65,000 Contingent 201 DOM
  43. 2026-09-28
    days on market $65,000 Contingent 200 DOM
  44. 2026-09-27
    days on market $65,000 Contingent 199 DOM
  45. 2026-09-25
    days on market $65,000 Contingent 197 DOM
  46. 2026-09-24
    status $65,000 Contingent 196 DOM
  47. 2026-09-21
    statusdays on market $65,000 Pending 196 DOM
  48. 2026-09-20
    days on market $65,000 Active 195 DOM
  49. 2026-09-19
    days on market $65,000 Active 194 DOM
  50. 2026-09-18
    days on market $65,000 Active 193 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
$1,273 · $106/mo
Projected year-2 tax
$1,273 · $106/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 3/10 Moderate FEMA zone X (unshaded) · 9% 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
$11,513
− Mortgage interest
−$3,361
− Property taxes
−$1,273
− Insurance
−$300
− Repairs & maintenance
−$921
− Management
−$921
− Depreciation
−$1,745
Taxable income
$2,992
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$718
After-tax cash flow
$3,029/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.

Condition & rehab AI · 2 photos

Fair 45/100 Moderate rehab Est. rehab $18,600–$33,480 screening

This single-family home requires moderate repairs to the exterior siding and landscaping, but has good roof and HVAC systems. Fresh paint and landscaping improvements can significantly enhance its resale and rental value.

Repairs flagged

  • Moderate exterior siding — Significant weathering
  • Minor landscaping — Overgrown grass and debris

Value-add opportunities

  • Resale paint exterior — Fresh paint can significantly improve curb appeal ↑
  • Rental landscaping — Well-maintained landscaping can attract tenants ↑

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 28/100

Zoned Schools

Elementary Sam Salem Community Learning Center F OH #1,055/1,584 Nat'l #19,648/41,679 Middle Innes Community Learning Center F OH #641/654 Nat'l #13,186/14,009 High Akron Stem High School F OH #582/781 Nat'l #9,639/17,239

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
A Composite livability gradescore 81/100

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 · 546,583 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
12% of renters

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%
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
—

Price history

+51.2% since first listed
5 events — show timeline
  • 2026-04-17 Price Changed $80,000 MLSNOW
  • 2026-01-09 Listed $85,000 MLSNOW
  • 2003-07-28 Sold (Public Records) $52,800 Public Records
  • 2003-07-28 Sold (MLS) $52,800 MLSNOW
  • 2003-05-20 Listed $52,900 MLSNOW

Property tax history

+1.2%/yr

Latest (2025): $1,273 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…