CashFlowRE
Sign in Sign up
1296 Ottawa Ave
C- Composite 52.21
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 +20.3/30.0
  • ARV discount +7.9/15.0
  • DSCR +6.5/10.0
  • 1% rule +5.2/10.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$114,800

1296 Ottawa Ave · Akron, OH 44305
3 bd · 1.0 ba · 864 sqft · SingleFamily public records · 28 Days on market
Built 1956 7,501 sqft lot Est $116k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great ranch style home with charm perfect for a starter home or tenant occupied investment property. With 3 bedrooms and 1 full bathroom all on a single floor, additional dining space within the eat-in kitchen. Property was built in 1956 with some newer windows. Nice yard with wooden deck off of the kitchen and driveway for ample off-street parking. Roof was replaced in 2012. Ample space to add a garage. Schedule your showing today! Due diligence Buyer to verify all information. Information deemed reliable but not guaranteed.

Key facts

  • Ranch style home
  • Newer windows
  • Eat-in kitchen

Tags

RANCH STYLE HOMEEAT-IN KITCHENWOODEN DECKOFF-STREET PARKINGNEWER WINDOWS

Property features AI

Exterior

  • Parking: Unpaved parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Faces north; Slab foundation
  • Construction: Vinyl siding; Asphalt/fiberglass roof; Built according to public records
  • Exterior features: Deck

Interior

  • Kitchen: Range; Refrigerator; Eat-in kitchen
  • Bedrooms: 3 main-level bedrooms
  • Flooring: Linoleum
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air heating (gas); Ceiling fan(s) for cooling
  • Interior features: Ceiling fan(s); Eat-in kitchen
  • Laundry & utility: Laundry located in kitchen

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 $115k.

Deal economics

  • At list price, monthly cash flow is $148 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $113k (1.5% below list) — sets the bar for market timing.

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 fast (+4.5%/yr); 101 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 59% 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 $794 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.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y 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 $13k; list at $115k implies a 768% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $113,078 (1.5% below list)

Questions for the listing agent

  1. Built in 1956 — 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
1.02%
Cap rate
7.84%
Cash-on-cash
5.51%
DSCR
1.25
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$115,776
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
617 Sanford Ave 0.35mi 2/1.0 (-1) 864 (0%) 12mo $133,000 $154 69
1371 Laffer Ave 0.17mi 3/1.0 960 (+11%) 7mo $120,000 $125 68
1465 Laffer Ave 0.27mi 2/1.0 (-1) 792 (-8%) 1mo $109,900 $139 68
1102 Tonawanda Ave 0.33mi 3/1.0 960 (+11%) 1mo $97,000 $101 65
1181 Grandview Ave 0.52mi 3/1.0 888 (+3%) 13mo $40,000 $45 60
577 Eastland Ave 0.30mi 3/1.0 960 (+11%) 11mo $90,250 $94 58
1177 Smithfarm Ave 0.27mi 2/1.0 (-1) 992 (+15%) 2mo $113,000 $114 56
191 Colony Cres 0.53mi 4/1.5 (+1) 975 (+13%) 2mo $39,900 $41 45
1604 Ottawa Ave 0.59mi 2/1.0 (-1) 950 (+10%) 7mo $127,000 $134 45
787 Shoshone Ave 0.69mi 2/1.5 (-1) 932 (+8%) 8mo $149,900 $161 41
335 Watson St 0.71mi 2/1.0 (-1) 800 (-7%) 13mo $123,000 $154 39
1189 Eastwood Ave 0.62mi 4/2.0 (+1) 960 (+11%) 11mo $160,500 $167 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 · 4.51% rent growth · sell at horizon

5-year hold
IRR
-6.1%
Equity multiple
0.77×
Total profit
$-7,372
Equity at exit
$17,117
10-year hold
IRR
5.3%
Equity multiple
1.42×
Total profit
$13,407
Equity at exit
$9,926

Cash invested: $32,144 (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 44305

Rents YoY
4.5%
Active inventory
101
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,176 high interval (Pro) →
Mortgage (P&I)
$602
Tax from tax record
$131 /mo · $1,573/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$148

Break-even live

Break-even rent $989
Max offer price $114,800
Occupancy floor 82%

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
$28,700
Closing costs
$3,444
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1318 Arnold Ave Akron, OH 3.0 1.0 1056 $1,450 $1.37 44d 1 0.22mi
237 Kryder Ave Unit 237 Akron, OH 2.0 1.0 860 $850 $0.99 44d 1 0.39mi
676 Grifton Ave Akron, OH 2.0 1.0 703 $1,000 $1.42 44d 1 0.48mi
680 Grifton Ave Akron, OH 2.0 1.0 828 $1,050 $1.27 23d 1 0.49mi
208 Barder Ave Akron, OH 3.0 1.0 924 $1,050 $1.14 44d 1 0.50mi
1190 Hazel St Akron, OH 3.0 1.0 1124 $1,425 $1.27 44d 1 0.57mi
1428 Sara Ave Akron, OH 2.0 1.0 1080 $1,050 $0.97 14d 1 0.64mi
109 Kent Ct Akron, OH 2.0 1.0 1032 $1,142 $1.11 23d 1 0.74mi
243 Watson St Akron, OH 2.0 1.0 750 $950 $1.27 44d 1 0.79mi
857 Kennebec Ave Akron, OH 3.0 1.0 1008 $1,350 $1.34 44d 1 0.83mi
134 N Arlington St Akron, OH 2.0 1.0 964 $900 $0.93 23d 1 0.88mi
1628 E Market St Akron, OH 2.0 1.0 800 $850 $1.06 44d 1 0.97mi
1820 Malasia Rd Akron, OH 2.0 1.0 741 $895 $1.21 21d 1 0.98mi
1820 Malasia Rd Unit 2 Akron, OH 2.0 1.0 741 $925 $1.25 44d 1 0.98mi
797 E Market St Apt 220 Akron, OH 2.0 1.5 1100 $1,500 $1.36 23d 1 0.98mi
167 Chittenden St #1 Akron, OH 2.0 1.0 900 $850 $0.94 44d 1 1.01mi
167 Chittenden St Apt 2 Akron, OH 2.0 1.0 900 $825 $0.92 44d 1 1.02mi
166 Chittenden St Akron, OH 3.0 1.0 1020 $985 $0.97 44d 1 1.04mi
1635 Bronson Rd Akron, OH 3.0 1.0 1110 $1,245 $1.12 14d 1 1.09mi
801 E Exchange St Akron, OH 2.0 1.0 850 $925 $1.09 23d 1 1.13mi
783 E Exchange St Unit 2nd Akron, OH 2.0 1.0 951 $875 $0.92 23d 1 1.16mi
377 Talbot Ave Akron, OH 2.0 1.0 1070 $1,050 $0.98 44d 1 1.34mi
605 E Buchtel Ave Unit 1 Akron, OH 2.0 1.0 1000 $695 $0.69 14d 1 1.35mi
481 Tompkins Ave Akron, OH 2.0 1.0 800 $749 $0.94 14d 1 1.44mi
878 Clark St Akron, OH 3.0 2.0 1029 $1,440 $1.40 44d 1 1.45mi
545 E Buchtel Ave Unit 1 Akron, OH 2.0 1.0 900 $1,300 $1.44 44d 1 1.46mi
344 Lease St Akron, OH 3.0 1.0 1000 $1,199 $1.20 44d 1 1.50mi

Listing history 20 events

  1. 2026-06-18
    days on market $114,800 Active 28 DOM
  2. 2026-06-17
    days on market $114,800 Active 27 DOM
  3. 2026-06-16
    days on market $114,800 Active 26 DOM
  4. 2026-06-15
    days on market $114,800 Active 25 DOM
  5. 2026-06-14
    days on market $114,800 Active 23 DOM
  6. 2026-06-13
    days on market $114,800 Active 22 DOM
  7. 2026-06-10
    days on market $114,800 Active 20 DOM
  8. 2026-06-09
    days on market $114,800 Active 19 DOM
  9. 2026-06-08
    days on market $114,800 Active 18 DOM
  10. 2026-06-07
    days on market $114,800 Active 17 DOM
  11. 2026-06-05
    days on market $114,800 Active 14 DOM
  12. 2026-06-03
    days on market $114,800 Active 13 DOM
  13. 2026-06-02
    days on market $114,800 Active 12 DOM
  14. 2026-06-01
    days on market $114,800 Active 11 DOM
  15. 2026-05-31
    days on market $114,800 Active 10 DOM
  16. 2026-05-31
    days on market $114,800 Active 9 DOM
  17. 2026-05-21
    listed $114,800 Active
  18. 2014-03-31
    historical
  19. 2013-10-30
    listed $40,000
  20. 1992-12-18
    soldstatus $13,225

ⓘ 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
$1,573 · $131/mo
Projected year-2 tax
$1,682 · $140/mo
Expected delta
+$109/yr (+$9/mo · 6.9%)

ⓘ 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 · 16 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
$14,106
− Mortgage interest
−$6,431
− Property taxes
−$1,573
− Insurance
−$574
− Repairs & maintenance
−$1,128
− Management
−$1,128
− Depreciation
−$3,340
Taxable loss
−$68
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$16
After-tax cash flow
$1,789/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)
21,103
Household income
$52,768
Rent vs Own
42.7% rent · 57.3% own
Severe rent burden
1021.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 62% Black 20% Two or more races 12% Asian 5% Hispanic / Latino 2%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
4% · India, Philippines, Canada
Languages at home
94% English-only · Other Asian/Pacific 3% Other Indo-European 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
▼ -140.39%
Current HPI
190.6223
Rent YoY
▲ 4.51%
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

+768.1% since first listed
4 events — show timeline
  • 2026-05-21 Listed $114,800 MLSNOW
  • 2014-03-31 Listing Removed MLSNOW
  • 2013-10-30 Listed $40,000 MLSNOW
  • 1992-12-18 Sold (Public Records) $13,225 Public Records

Property tax history

+2.0%/yr

Latest (2025): $1,573 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…