2749 Deer Pass Dr SW · North Industry, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 3/10 · Minor
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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
- Schools +4.5/10.0
- Rent growth +2.5/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$87,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Recently updated and exceptionally spacious home in a desirable Stark County park. Offering more square footage than new double-wides, this property features new flooring throughout most of the home, an updated kitchen, remodeled primary bath, fresh paint in the primary suite, and floor-joist repairs completed within the past few years. Enjoy the convenience of an existing carport, a large deck, and the added privacy of the open lot next door. Move-in ready with major improvements already done—an excellent value you won’t want to miss!
Key facts
- Large deck
- Existing carport
- Open lot
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $88k.
Deal economics
- At list price, monthly cash flow is $474 ($6k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $88k).
- Recommended offer: $77k (12.0% below list) — sets the bar for market timing.
- Cap rate 12.8% vs local median 6.6% in North Industry — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
- Canton Local (suburban): math 54% / reading 52% proficiency, ranked #401 of 656 in OH (top 61%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Market conditions: 87 active listings in the ZIP; 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 $608 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 + 3.0% rent growth), your $25k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- It's been on market 202 days — a 12% lower offer ($77k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $17k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Questions for the listing agent
- It's been on market 202 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- 1.56% ✓
- Cap rate
- 12.76%
- Cash-on-cash
- 23.09%
- DSCR
- 2.03
- GRM
- 5.4
CMA / ARV
- ARV (median comp)
- $116,968
- List price
- $87,900
- Delta
- -24.85%
- Verdict
- UNDERPRICED
- Comps
- 11 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 16.1%
- Equity multiple
- 1.65×
- Total profit
- $15,942
- Equity at exit
- $13,106
- IRR
- 24.7%
- Equity multiple
- 3.15×
- Total profit
- $52,808
- Equity at exit
- $7,600
Cash invested: $24,612 (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
ZIP-level market 44706
- Active inventory
- 87
- Price-to-rent
- 5.4×
Monthly cashflow live
- Estimated rent
- $1,368 medium interval (Pro) →
- Mortgage (P&I)
- −$461
- Tax est. 1.5%
- −$110 /mo · $1,318/yr
- Insurance
- −$37
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$287
- Net cashflow
- $474
Break-even live
Sensitivity live
| Price | -10% $534 | -5% $504 | +0% $474 | +5% $443 | +10% $413 |
|---|---|---|---|---|---|
| Rent | -10% $366 | -5% $420 | +0% $474 | +5% $528 | +10% $582 |
| Rate | -1.0pp $518 | -0.5pp $496 | base $474 | +0.5pp $451 | +1.0pp $428 |
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
- $21,975
- Closing costs
- $2,637
- 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 23 events
-
2026-06-18days on market $87,900 Active 202 DOM
-
2026-06-17days on market $87,900 Active 201 DOM
-
2026-06-16days on market $87,900 Active 200 DOM
-
2026-06-15days on market $87,900 Active 199 DOM
-
2026-06-14days on market $87,900 Active 197 DOM
-
2026-06-13days on market $87,900 Active 196 DOM
-
2026-06-10days on market $87,900 Active 194 DOM
-
2026-06-09days on market $87,900 Active 193 DOM
-
2026-06-08days on market $87,900 Active 192 DOM
-
2026-06-07days on market $87,900 Active 191 DOM
-
2026-06-03days on market $87,900 Active 187 DOM
-
2026-06-02days on market $87,900 Active 186 DOM
-
2026-06-01days on market $87,900 Active 185 DOM
-
2026-05-31days on market $87,900 Active 184 DOM
-
2026-05-30days on market $87,900 Active 183 DOM
-
2026-05-15price $87,900 553-char remark
Show marketing remark (553 chars)
Recently updated and exceptionally spacious home in a desirable Stark County park. Offering more square footage than new double-wides, this property features new flooring throughout most of the home, an updated kitchen, remodeled primary bath, fresh paint in the primary suite, and floor-joist repairs completed within the past few years. Enjoy the convenience of an existing carport, a large deck, and the added privacy of the open lot next door. Move-in ready with major improvements already done—an excellent value you won’t want to miss!
-
2026-03-16price $90,000 553-char remark
Show marketing remark (553 chars)
Recently updated and exceptionally spacious home in a desirable Stark County park. Offering more square footage than new double-wides, this property features new flooring throughout most of the home, an updated kitchen, remodeled primary bath, fresh paint in the primary suite, and floor-joist repairs completed within the past few years. Enjoy the convenience of an existing carport, a large deck, and the added privacy of the open lot next door. Move-in ready with major improvements already done—an excellent value you won’t want to miss!
-
2026-02-23price $103,500 553-char remark
Show marketing remark (553 chars)
Recently updated and exceptionally spacious home in a desirable Stark County park. Offering more square footage than new double-wides, this property features new flooring throughout most of the home, an updated kitchen, remodeled primary bath, fresh paint in the primary suite, and floor-joist repairs completed within the past few years. Enjoy the convenience of an existing carport, a large deck, and the added privacy of the open lot next door. Move-in ready with major improvements already done—an excellent value you won’t want to miss!
-
2025-11-28$104,500 Active 553-char remark
Show marketing remark (553 chars)
Recently updated and exceptionally spacious home in a desirable Stark County park. Offering more square footage than new double-wides, this property features new flooring throughout most of the home, an updated kitchen, remodeled primary bath, fresh paint in the primary suite, and floor-joist repairs completed within the past few years. Enjoy the convenience of an existing carport, a large deck, and the added privacy of the open lot next door. Move-in ready with major improvements already done—an excellent value you won’t want to miss!
-
2025-10-29historical
-
2025-08-04price $104,500
-
2025-07-24price $109,500
-
2025-07-23$110,000 Active
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 3/10 Moderate
- 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
- $16,421
- − Mortgage interest
- −$4,924
- − Property taxes
- −$1,318
- − Insurance
- −$440
- − Repairs & maintenance
- −$1,314
- − Management
- −$1,314
- − Depreciation
- −$2,557
- Taxable income
- $4,555
- Est. tax owed @ 24.0%
- −$1,093
- After-tax cash flow
- $4,590/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 Local
- NCES district ID
- 3904983
- Math proficiency
- 54% ▼ -12.00%
- Reading proficiency
- 52% ▼ -11.00%
- Median HH income
- $46,980
- Composite
- 45.0/100
- National rank
- #2699
- State rank
- #401 of 656 in OH
Livability — North Industry
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- County
- Stark County · 272,865 people
- Metro
- Canton-Massillon, OH
- Population (ZIP)
- 16,496
- Household income
- $58,228
- Rent vs Own
- Severe rent burden
- 502.0
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 (84%)
- Race & ethnicity
- White 84% Black 8% Two or more races 6% Hispanic / Latino 3%
- Common ancestry
- Romanian 4% Italian 3% Lithuanian 2%
- Foreign-born
- 1% · Canada
- Languages at home
- 98% English-only · Spanish 2%
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
- ▼ -156.35%
- Current HPI
- 239.851
- Rent YoY
- —
- Metro
- Canton-Massillon, OH
- State GDP YoY
- ▲ 1.98%
- F500 in state
- 48
Industry mix (Fortune 500 HQ in OH)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
-20.1% since first listed8 events — show timeline
- 2026-05-15 Price Changed $87,900 MLSNOW
- 2026-03-16 Price Changed $90,000 MLSNOW
- 2026-02-23 Price Changed $103,500 MLSNOW
- 2025-11-28 Listed $104,500 MLSNOW
- 2025-10-29 Listing Removed — MLSNOW
- 2025-08-04 Price Changed $104,500 MLSNOW
- 2025-07-24 Price Changed $109,500 MLSNOW
- 2025-07-23 Listed $110,000 MLSNOW
Property tax history
+4.7%/yrLatest (2017): $119 · +4.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…