CashFlowRE
Sign in Sign up
4450 7th St NW
C+ Composite 61.59
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 +20.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.4/10.0
  • Schools +5.8/10.0
  • 1% rule +5.0/10.0
  • Rent growth +4.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,000

4450 7th St NW · Reedurban, OH 44708
3 bd · 1.0 ba · 1,152 sqft · SingleFamily public records · 7 Days on market
Built 1954 7,801 sqft lot Est $167k · 35% under

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

Listing remarks

Now is your chance to own this investment opportunity in Perry LSD. This brick ranch has just under 1,200 square feet on the main level with a full basement ready to be finished, which includes a second bath. The home has original hardwood flooring in the bedrooms and a wood burner in the front living room. The . 18 acre lot has a fully fenced backyard as well as a 1-car attached garage. ARV is coming in around at a minimum of $220+ depending on the quality of the finish and if the basement is finished for more space. The home is in Perry Twp. but directly off of Whipple Ave and close to Belden, hospitals, and the highway. The home is being sold as-is. The sellers will make no repairs.

Key facts

  • Wood burner
  • Attached garage
  • Full basement

Tags

BRICK RANCHFULL BASEMENTORIGINAL HARDWOOD FLOORINGWOOD BURNERFULLY FENCED BACKYARDATTACHED GARAGE

Property features AI

Exterior

  • Parking: Attached garage with direct access; Driveway; Paved parking; Garage door opener; Electricity to garage
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Brick construction; Shingle (asphalt/fiberglass) roof; Property listed as fixer condition
  • Construction: Brick exterior; Asphalt/fiberglass roof
  • Exterior features: Patio; Front and back yard fencing (chain link and wood, full enclosure)

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Three main-level bedrooms
  • Bathrooms: One full main-level bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Gas heating; Fireplace(s) heat source
  • Interior features: Full, partially finished basement with sump pump; Wood-burning fireplace (1)
  • Laundry & utility: Laundry in 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/1.0-bath single-family listed at $109k.

Deal economics

  • At list price, monthly cash flow is $138 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $109k).

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Perry Local (suburban): math 63% / reading 73% proficiency, ranked #173 of 656 in OH (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+6.7%/yr); 120 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $754 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 + 6.7% rent growth), your $31k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 29y 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 $74k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $109,000

Questions for the listing agent

  1. Built in 1954 — 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. 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.
  4. 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.
  5. 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
1.00%
Cap rate
7.81%
Cash-on-cash
5.41%
DSCR
1.24
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$167,040
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4315 4th St NW 0.21mi 3/1.0 1,120 (-3%) 7mo $160,000 $143 80
814 Lakeview Ave NW 0.21mi 3/1.0 1,296 (+12%) 0mo $190,000 $147 69
424 Whipple Ave NW 0.16mi 3/1.0 1,254 (+9%) 12mo $200,000 $159 68
1101 Terrace Ave NW 0.35mi 2/1.0 (-1) 1,044 (-9%) 1mo $134,900 $129 62
725 Terrace Ave NW 0.28mi 3/1.0 1,248 (+8%) 13mo $179,000 $143 62
309 Harter Ave NW 0.58mi 3/1.0 1,166 (+1%) 18mo $169,000 $145 56
322 Valleyview Ave NW 0.41mi 3/2.0 1,248 (+8%) 22mo $200,000 $160 45
408 Poplar Ave NW 0.43mi 3/1.0 1,300 (+13%) 18mo $175,000 $135 44
363 Linwood Ave NW 0.73mi 2/1.5 (-1) 1,035 (-10%) 8mo $150,000 $145 35
147 Grandview Ave NW 0.53mi 3/1.0 1,314 (+14%) 22mo $107,750 $82 33
1312 S Park Ave NW 0.70mi 3/1.5 1,280 (+11%) 19mo $239,000 $187 32
159 Poplar Ave NW 0.60mi 3/2.0 1,300 (+13%) 22mo $155,900 $120 28

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 · 6.73% rent growth · sell at horizon

5-year hold
IRR
-3.9%
Equity multiple
0.85×
Total profit
$-4,649
Equity at exit
$16,252
10-year hold
IRR
9.5%
Equity multiple
1.85×
Total profit
$26,083
Equity at exit
$9,424

Cash invested: $30,520 (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 44708

Rents YoY
6.7%
Active inventory
120
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,093 high interval (Pro) →
Mortgage (P&I)
$572
Tax from tax record
$109 /mo · $1,304/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$138

Break-even live

Break-even rent $919
Max offer price $109,000
Occupancy floor 82%

Sensitivity live

Price -10% $199 -5% $168 +0% $138 +5% $107 +10% $76
Rent -10% $51 -5% $94 +0% $138 +5% $181 +10% $224
Rate -1.0pp $192 -0.5pp $165 base $138 +0.5pp $109 +1.0pp $81

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
$27,250
Closing costs
$3,270
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1819 Miles Ave NW Canton, OH 1.0–2.0 1.0–1.5 900 $1,349 $1.50 14d 1 0.96mi
900 Roslyn Ave SW Canton, OH 3.0 1.0 1320 $1,175 $0.89 14d 1 1.15mi
1005 Broad Ave NW Unit 201 Canton, OH 3.0 1.0 1200 $800 $0.67 22d 1 1.20mi
1005 Broad Ave NW Unit 100 Canton, OH 2.0 1.0 1200 $850 $0.71 22d 1 1.20mi
1014 Roslyn Ave SW Canton, OH 3.0 1.0 1128 $1,150 $1.02 22d 1 1.22mi
2525 6th St NW Unit NA Canton, OH 2.0 1.0 950 $700 $0.74 44d 1 1.32mi
2510 10th St NW Canton, OH 3.0 1.5 1468 $1,175 $0.80 22d 1 1.36mi
521 Columbus Ave NW Canton, OH 2.0 1.0 900 $775 $0.86 22d 1 1.36mi
521 Columbus Ave NW Unit 2 Canton, OH 2.0 1.0 900 $875 $0.97 44d 1 1.36mi
2901 17th St NW Canton, OH 2.0 1.0 1000 $885 $0.89 22d 1 1.43mi

Listing history 5 events

  1. 2026-06-12
    statusdays on market $109,000 Pending 7 DOM
  2. 2026-06-09
    days on market $109,000 Active 6 DOM
  3. 2026-06-08
    days on market $109,000 Active 5 DOM
  4. 2026-06-08
    remarks 694-char remark
  5. 2026-06-08
    listed $109,000 Active 4 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
$1,304 · $109/mo
Projected year-2 tax
$1,502 · $125/mo
Expected delta
+$198/yr (+$17/mo · 15.2%)

ⓘ 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 ≥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
$13,113
− Mortgage interest
−$6,106
− Property taxes
−$1,304
− Insurance
−$545
− Repairs & maintenance
−$1,049
− Management
−$1,049
− Depreciation
−$3,171
Taxable loss
−$111
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$27
After-tax cash flow
$1,677/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
Perry Local
NCES district ID
3904992
Math proficiency
63% ▼ -10.00%
Reading proficiency
73% ▼ -4.00%
Median HH income
$51,700
Composite
57.83/100
National rank
#1048
State rank
#173 of 656 in OH

Livability — Reedurban

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Reedurban, OH
County
Stark County · 272,865 people
Metro
Canton-Massillon, OH
Population (ZIP)
24,285
Household income
$63,706
Rent vs Own
30.9% rent · 69.1% own
Severe rent burden
725.0

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
Predominantly White (80%)
Race & ethnicity
White 80% Black 8% Two or more races 8% Hispanic / Latino 4% Asian 3%
Common ancestry
Italian 8% Romanian 2% Slovak 2%
Foreign-born
4% · Canada, South Korea, Vietnam
Languages at home
95% English-only · Spanish 2% Other Indo-European 1% Tagalog/Filipino 1%

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
▼ -168.35%
Current HPI
206.298
Rent YoY
▲ 6.73%
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

+103.7% since first listed
4 events — show timeline
  • 2026-06-03 Listed $109,000 MLSNOW
  • 1997-04-25 Sold (Public Records) $74,000 Public Records
  • 1997-04-04 Listed $77,900 MLSNOW
  • 1990-01-26 Sold (Public Records) $53,500 Public Records

Property tax history

+4.8%/yr

Latest (2024): $1,304 · +13.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…