CashFlowRE
Sign in Sign up
1417 Harrisburg Rd NE
C+ Composite 63.04
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 +24.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.8/10.0
  • 1% rule +5.9/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$149,000

1417 Harrisburg Rd NE · Canton, OH 44705
7 bd · 2.5 ba · 2,823 sqft · SingleFamily public records · 25 Days on market
Built 1916 5,998 sqft lot $53/sqft · 37% below area Est $238k · 37% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 7 bedroom home is currently rented and ready for its new investor owner. Currently rented until March 2027 for $2000.Tenants pay all utilities. Home set up as residential up front like a 3 bed 2 bath and a home based business in the back with offices and bathrooms- or 7 bed home. living room, great room, driveway in rear.

Key facts

  • 5,998 sq ft lot
  • Parking
  • Built 1916

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 7-bed/2.5-bath single-family listed at $149k.

Deal economics

  • At list price, monthly cash flow is $296 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $147k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 5.1% in Canton — 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 (#441 in OH) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A; Watch: crime F, employment F.
  • Canton City (urban): math 17% / reading 26% proficiency, ranked #627 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-0.2%/yr); 71 active listings in the ZIP; lower-income renter base — watch delinquency; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($43k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($147k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 25y 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 $35k; list at $149k implies a 326% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $146,765 (1.5% below list)

Questions for the listing agent

  1. Built in 1916 — 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
1.09%
Cap rate
8.68%
Cash-on-cash
8.52%
DSCR
1.38
GRM
7.7

CMA / ARV

ARV (median comp)
$238,377
List price
$149,000
Delta
-37.49%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-6.7%
Equity multiple
0.76×
Total profit
$-10,045
Equity at exit
$22,216
10-year hold
IRR
-1.1%
Equity multiple
0.93×
Total profit
$-2,851
Equity at exit
$12,883

Cash invested: $41,720 (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 44705

Rents YoY
-0.2%
Active inventory
71
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,622 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$142 /mo · $1,705/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$341
Net cashflow
$296

Break-even live

Break-even rent $1,247
Max offer price $149,000
Occupancy floor 77%

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
$37,250
Closing costs
$4,470
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 22 events

  1. 2026-05-05
    status Pending 328-char remark
    Show marketing remark (328 chars)

    This 7 bedroom home is currently rented and ready for its new investor owner. Currently rented until March 2027 for $2000.Tenants pay all utilities. Home set up as residential up front like a 3 bed 2 bath and a home based business in the back with offices and bathrooms- or 7 bed home. living room, great room, driveway in rear.

  2. 2026-04-28
    status Active 328-char remark
    Show marketing remark (328 chars)

    This 7 bedroom home is currently rented and ready for its new investor owner. Currently rented until March 2027 for $2000.Tenants pay all utilities. Home set up as residential up front like a 3 bed 2 bath and a home based business in the back with offices and bathrooms- or 7 bed home. living room, great room, driveway in rear.

  3. 2026-03-26
    status Pending 328-char remark
    Show marketing remark (328 chars)

    This 7 bedroom home is currently rented and ready for its new investor owner. Currently rented until March 2027 for $2000.Tenants pay all utilities. Home set up as residential up front like a 3 bed 2 bath and a home based business in the back with offices and bathrooms- or 7 bed home. living room, great room, driveway in rear.

  4. 2026-03-08
    listed $149,000 Active 328-char remark
    Show marketing remark (328 chars)

    This 7 bedroom home is currently rented and ready for its new investor owner. Currently rented until March 2027 for $2000.Tenants pay all utilities. Home set up as residential up front like a 3 bed 2 bath and a home based business in the back with offices and bathrooms- or 7 bed home. living room, great room, driveway in rear.

  5. 2026-03-08
    historical
    Show marketing remark (328 chars)

    This 7 bedroom home is currently rented and ready for its new investor owner. Currently rented until March 2027 for $2000.Tenants pay all utilities. Home set up as residential up front like a 3 bed 2 bath and a home based business in the back with offices and bathrooms- or 7 bed home. living room, great room, driveway in rear.

  6. 2026-03-02
    status Active
  7. 2026-02-10
    status Pending
  8. 2026-01-15
    price $149,900
  9. 2025-12-04
    historical $2,100
  10. 2025-12-04
    listed $168,000 Active
  11. 2025-11-18
    listed $2,100
  12. 2024-11-03
    historical
  13. 2024-10-29
    historical $1,175
  14. 2024-10-09
    price $1,175
  15. 2024-09-11
    listed $1,200
  16. 2024-09-05
    listed $150,000 Active
  17. 2024-05-15
    soldstatus $35,000 Closed
  18. 2024-05-03
    status Pending
  19. 2024-04-25
    listed $49,000 Active
  20. 2002-10-22
    soldstatus $44,300
  21. 2002-05-16
    historical
  22. 2001-11-19
    listed $48,900

ⓘ 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
$1,705 · $142/mo
Projected year-2 tax
$2,015 · $168/mo
Expected delta
+$310/yr (+$26/mo · 18.2%)

ⓘ 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 1 unhealthy d/yr today · 2 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
$19,467
− Mortgage interest
−$8,346
− Property taxes
−$1,705
− Insurance
−$745
− Repairs & maintenance
−$1,557
− Management
−$1,557
− Depreciation
−$4,335
Taxable income
$1,222
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$293
After-tax cash flow
$3,259/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
Canton City
NCES district ID
3904371
Math proficiency
17% ▼ -17.00%
Reading proficiency
26% ▼ -12.00%
Median HH income
$28,825
Composite
17.1/100
National rank
#9116
State rank
#627 of 656 in OH

Livability — Canton

Score
71/100
State rank
#441
US rank
#7259

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, OH
County
Stark County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
16,872
Household income
$43,439
Rent vs Own
42.8% rent · 57.2% own
Severe rent burden
524.0

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
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 58% Black 22% Two or more races 13% Hispanic / Latino 9%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Italian 5% Romanian 4% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2% German/W. Germanic 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
▼ -200.62%
Current HPI
150.1531
Rent YoY
▼ -0.23%
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

+204.7% since first listed
22 events — show timeline
  • 2026-05-05 Pending MLSNOW
  • 2026-04-28 Relisted MLSNOW
  • 2026-03-26 Pending MLSNOW
  • 2026-03-08 Listing Removed MLSNOW
  • 2026-03-08 Listed $149,000 MLSNOW
  • 2026-03-02 Relisted MLSNOW
  • 2026-02-10 Pending MLSNOW
  • 2026-01-15 Price Changed $149,900 MLSNOW
  • 2025-12-04 Rental Removed $2,100 YESMLS
  • 2025-12-04 Listed $168,000 MLSNOW
  • 2025-11-18 Listed for Rent $2,100 YESMLS
  • 2024-11-03 Listing Removed MLSNOW
  • 2024-10-29 Rental Removed $1,175 YESMLS
  • 2024-10-09 Price Changed $1,175 YESMLS
  • 2024-09-11 Listed for Rent $1,200 YESMLS
  • 2024-09-05 Listed $150,000 MLSNOW
  • 2024-05-15 Sold (MLS) $35,000 MLSNOW
  • 2024-05-03 Pending MLSNOW
  • 2024-04-25 Listed $49,000 MLSNOW
  • 2002-10-22 Sold (Public Records) $44,300 Public Records
  • 2002-05-16 Listing Removed MLSNOW
  • 2001-11-19 Listed $48,900 MLSNOW

Property tax history

+6.6%/yr

Latest (2024): $1,705 · +103.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…