CashFlowRE
Sign in Sign up
1236 Arnold Ave
C- Composite 52.6
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 +23.7/30.0
  • DSCR +7.6/10.0
  • 1% rule +6.1/10.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • ARV discount +2.9/15.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$90,000

1236 Arnold Ave · Akron, OH 44305
2 bd · 1.0 ba · 720 sqft · SingleFamily public records · 71 Days on market
Built 1928 5,279 sqft lot $125/sqft · 10% above area Est $82k · 10% over

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

Listing remarks MLS

Welcome to this charming 3-bedroom, 1-bath home in desirable Goodyear Heights—perfect for first-time buyers or those looking to downsize! This home offers comfortable living with a functional layout and plenty of potential to make it your own. Enjoy peace of mind with a waterproofed basement and updated mechanicals, providing added value and long-term reliability. The lower level offers great space for storage, a workshop, or future finishing possibilities. Conveniently located near parks, shopping, and major highways, this home combines affordability, practicality, and a great location. Don’t miss this opportunity to own a perfect starter home!

Key facts

  • 5,279 sq ft lot
  • Parking
  • Built 1928

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 2-bed/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $171 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($995 rent vs $90k).
  • Recommended offer: $85k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 6.6% 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: Barber Community Learning Center (math 22% / reading 27%, grade F, #1,217 of 1,584 statewide, top 78%, 312 students, 0% FRL); National Inventors Hall of Fame School Center For Stem (math 45% / reading 56%, grade C, #413 of 654 statewide, top 63%, 406 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 52% at this address vs 26% district-wide (+26 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 fast (+4.5%/yr); 101 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 64% 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 $622 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.
  • At projected returns (-3.0% appreciation + 4.5% rent growth), your $25k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 33y ago; this cycle's ask has dropped $10k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; list at $90k implies a 201% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $84,600 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.11%
Cap rate
8.58%
Cash-on-cash
8.15%
DSCR
1.36
GRM
7.5

CMA / ARV

ARV (median comp)
$81,691
List price
$90,000
Delta
10.17%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
570 Mohawk Ave 0.41mi 2/1.0 720 (0%) 3mo $103,000 $143 78
807 Caddo Ave 0.55mi 2/1.0 720 (0%) 11mo $100,500 $140 65
1484 Tonawanda Ave 0.55mi 2/2.0 720 (0%) 12mo $112,000 $156 60
1465 Laffer Ave 0.50mi 2/1.0 792 (+10%) 1mo $109,900 $139 59
854 Shoshone Ave 0.61mi 2/1.0 720 (0%) 15mo $115,000 $160 59
1887 Goodyear Blvd 0.72mi 2/1.0 720 (0%) 10mo $100,000 $139 58
1830 Hillside Ter 0.66mi 2/1.0 720 (0%) 16mo $90,000 $125 56
1865 Goodyear Blvd 0.70mi 2/1.0 690 (-4%) 8mo $90,000 $130 54
1438 Laffer Ave 0.48mi 2/1.0 768 (+7%) 18mo $77,500 $101 51
299 Sobul Ave 0.47mi 2/1.0 768 (+7%) 21mo $36,000 $47 49
928 Cree Ave 0.75mi 2/1.0 768 (+7%) 10mo $82,000 $107 46
1382 Honodle Ave 0.38mi 2/2.0 640 (-11%) 22mo $105,000 $164 42

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
-2.2%
Equity multiple
0.92×
Total profit
$-2,138
Equity at exit
$13,419
10-year hold
IRR
9.1%
Equity multiple
1.74×
Total profit
$18,710
Equity at exit
$7,782

Cash invested: $25,200 (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 44305

Rents YoY
4.5%
Active inventory
101
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$995 high interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$105 /mo · $1,262/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$209
Net cashflow
$171

Break-even live

Break-even rent $778
Max offer price $90,000
Occupancy floor 78%

Sensitivity live

Price -10% $222 -5% $197 +0% $171 +5% $146 +10% $120
Rent -10% $93 -5% $132 +0% $171 +5% $210 +10% $250
Rate -1.0pp $216 -0.5pp $194 base $171 +0.5pp $148 +1.0pp $124

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
$22,500
Closing costs
$2,700
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
676 Grifton Ave Akron, OH 2.0 1.0 703 $1,000 $1.42 45d 1 0.23mi
797 E Market St Apt 209 Akron, OH 1.0 1.0 600 $1,350 $2.25 25d 1 0.87mi
1044 Brittain Rd Unit 1050 Akron, OH 1.0 1.0 700 $785 $1.12 45d 1 1.00mi
1050 Brittain Rd Akron, OH 1.0 1.0 700 $785 $1.12 45d 1 1.00mi
1119 Johnston St Apt 1 Akron, OH 1.0 1.0 365 $675 $1.85 15d 1 1.02mi
243 Watson St Akron, OH 2.0 1.0 750 $950 $1.27 45d 1 1.04mi
167 Chittenden St Unit 3 Akron, OH 1.0 1.0 575 $700 $1.22 45d 1 1.08mi
1820 Malasia Rd Akron, OH 2.0 1.0 741 $895 $1.21 22d 1 1.22mi
1820 Malasia Rd Unit 2 Akron, OH 2.0 1.0 741 $925 $1.25 45d 1 1.22mi
590 E Buchtel Ave Akron, OH 1.0 1.0 600 $679 $1.13 45d 1 1.24mi
545 E Buchtel Ave Apt 3 Akron, OH 1.0 1.0 700 $1,200 $1.71 25d 1 1.31mi

Listing history 18 events

  1. 2026-06-07
    statusdays on market $90,000 Pending 71 DOM
  2. 2026-06-05
    days on market $90,000 Contingent 70 DOM
  3. 2026-06-03
    days on market $90,000 Contingent 69 DOM
  4. 2026-06-02
    days on market $90,000 Contingent 68 DOM
  5. 2026-06-01
    days on market $90,000 Contingent 67 DOM
  6. 2026-05-31
    days on market $90,000 Contingent 66 DOM
  7. 2026-05-31
    days on market $90,000 Contingent 65 DOM
  8. 2026-05-19
    historical Contingent 665-char remark
    Show marketing remark (665 chars)

    Welcome to this charming 3-bedroom, 1-bath home in desirable Goodyear Heights—perfect for first-time buyers or those looking to downsize! This home offers comfortable living with a functional layout and plenty of potential to make it your own. Enjoy peace of mind with a waterproofed basement and updated mechanicals, providing added value and long-term reliability. The lower level offers great space for storage, a workshop, or future finishing possibilities. Conveniently located near parks, shopping, and major highways, this home combines affordability, practicality, and a great location. Don’t miss this opportunity to own a perfect starter home!

  9. 2026-05-15
    status Active 665-char remark
    Show marketing remark (665 chars)

    Welcome to this charming 3-bedroom, 1-bath home in desirable Goodyear Heights—perfect for first-time buyers or those looking to downsize! This home offers comfortable living with a functional layout and plenty of potential to make it your own. Enjoy peace of mind with a waterproofed basement and updated mechanicals, providing added value and long-term reliability. The lower level offers great space for storage, a workshop, or future finishing possibilities. Conveniently located near parks, shopping, and major highways, this home combines affordability, practicality, and a great location. Don’t miss this opportunity to own a perfect starter home!

  10. 2026-05-03
    historical Contingent 665-char remark
    Show marketing remark (665 chars)

    Welcome to this charming 3-bedroom, 1-bath home in desirable Goodyear Heights—perfect for first-time buyers or those looking to downsize! This home offers comfortable living with a functional layout and plenty of potential to make it your own. Enjoy peace of mind with a waterproofed basement and updated mechanicals, providing added value and long-term reliability. The lower level offers great space for storage, a workshop, or future finishing possibilities. Conveniently located near parks, shopping, and major highways, this home combines affordability, practicality, and a great location. Don’t miss this opportunity to own a perfect starter home!

  11. 2026-04-18
    price $90,000 665-char remark
    Show marketing remark (665 chars)

    Welcome to this charming 3-bedroom, 1-bath home in desirable Goodyear Heights—perfect for first-time buyers or those looking to downsize! This home offers comfortable living with a functional layout and plenty of potential to make it your own. Enjoy peace of mind with a waterproofed basement and updated mechanicals, providing added value and long-term reliability. The lower level offers great space for storage, a workshop, or future finishing possibilities. Conveniently located near parks, shopping, and major highways, this home combines affordability, practicality, and a great location. Don’t miss this opportunity to own a perfect starter home!

  12. 2026-03-26
    listed $100,000 Active 665-char remark
    Show marketing remark (665 chars)

    Welcome to this charming 3-bedroom, 1-bath home in desirable Goodyear Heights—perfect for first-time buyers or those looking to downsize! This home offers comfortable living with a functional layout and plenty of potential to make it your own. Enjoy peace of mind with a waterproofed basement and updated mechanicals, providing added value and long-term reliability. The lower level offers great space for storage, a workshop, or future finishing possibilities. Conveniently located near parks, shopping, and major highways, this home combines affordability, practicality, and a great location. Don’t miss this opportunity to own a perfect starter home!

  13. 1993-11-22
    soldstatus $29,900
  14. 1993-10-15
    historical
  15. 1993-07-27
    listed $29,900
  16. 1987-12-14
    soldstatus $14,000
  17. 1987-10-08
    soldstatus $10,800
  18. 1985-03-21
    soldstatus $22,000

ⓘ 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
$1,262 · $105/mo
Projected year-2 tax
$1,333 · $111/mo
Expected delta
+$71/yr (+$6/mo · 5.6%)

ⓘ 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 ≥97°F today · 15 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
$11,936
− Mortgage interest
−$5,041
− Property taxes
−$1,262
− Insurance
−$450
− Repairs & maintenance
−$955
− Management
−$955
− Depreciation
−$2,618
Taxable income
$655
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$157
After-tax cash flow
$1,897/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

+309.1% since first listed
11 events — show timeline
  • 2026-05-19 Contingent MLSNOW
  • 2026-05-15 Relisted MLSNOW
  • 2026-05-03 Contingent MLSNOW
  • 2026-04-18 Price Changed $90,000 MLSNOW
  • 2026-03-26 Listed $100,000 MLSNOW
  • 1993-11-22 Sold (Public Records) $29,900 Public Records
  • 1993-10-15 Listing Removed MLSNOW
  • 1993-07-27 Listed $29,900 MLSNOW
  • 1987-12-14 Sold (Public Records) $14,000 Public Records
  • 1987-10-08 Sold (Public Records) $10,800 Public Records
  • 1985-03-21 Sold (Public Records) $22,000 Public Records

Property tax history

+1.8%/yr

Latest (2025): $1,262 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…