CashFlowRE
Sign in Sign up
1217 Shriver Ave NE Duplex
B- Composite 66.58
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
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • ARV discount +7.5/15.0
  • 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

$129,900

1217 Shriver Ave NE · Canton, OH 44705
4 bd · 2.0 ba · 1,760 sqft · MultiFamily public records · 5 Days on market
Built 1922 8,969 sqft lot ↓ 4% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

This is a duplex.

Key facts

  • 8,969 sq ft lot
  • Built 1922
  • Listed 5 days

Property features AI

Finance

  • Financial info: Owner pays taxes; Tenants pay all utilities including electricity, gas, heat, hot water, sewer, trash collection, and water; Annual tax amount listed (reference only)

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Two-story multifamily building; One building on the lot; Above-grade finished area approximately 1,760 (source: assessor)
  • Construction: Built (year source: public records); Vinyl siding and wood siding; Asphalt roof
  • Exterior features: Public sewer; Public water

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Two 2-bedroom units (each unit: 2 bedrooms)
  • Bathrooms: Two full bathrooms (total for property: 2 full baths; each unit listed as having 1 bath)
  • Heating & cooling: Forced air heating; Gas heating
  • Interior features: Unfinished basement; 12 total rooms
  • 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 2 × 2-bed/1.0-bath units multifamily listed at $130k.

Deal economics

  • At list price, monthly cash flow is $586 ($7k/yr) — positive. Per door: $293/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Cap rate 11.7% 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; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • At $1,803/mo this rent would consume 50% of the median local household income ($43k/yr) (locally 524% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $36k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 21y 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 $10k; list at $130k implies a 1199% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1922 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $129,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1922 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.39%
Cap rate
11.71%
Cash-on-cash
19.33%
DSCR
1.86
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$58,080
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1317 St Elmo Ave NE 0.08mi 4/2.0 2,000 (+14%) 2mo $55,000 $28 72
211 15th St NE 0.58mi 4/2.0 1,985 (+13%) 2mo $64,900 $33 50
1710-1712 Downing Ct NE 0.57mi 4/2.0 1,920 (+9%) 21mo $147,500 $77 41

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
8.0%
Equity multiple
1.30×
Total profit
$10,973
Equity at exit
$19,369
10-year hold
IRR
14.6%
Equity multiple
2.02×
Total profit
$37,146
Equity at exit
$11,231

Cash invested: $36,372 (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
12.0×

Monthly cashflow live

Estimated rent
$1,803 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$103 /mo · $1,238/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$379
Net cashflow
$586

Break-even live

Break-even rent $1,061
Max offer price $129,900
Occupancy floor 63%

Sensitivity live

Price -10% $659 -5% $623 +0% $586 +5% $549 +10% $512
Rent -10% $443 -5% $515 +0% $586 +5% $657 +10% $728
Rate -1.0pp $651 -0.5pp $619 base $586 +0.5pp $552 +1.0pp $518

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $1,803

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
$32,475
Closing costs
$3,897
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1615 Rowland Ave NE Canton, OH 5.0 1.0 1388 $1,500 $1.08 14d 1 0.41mi
924 Spring Ave NE Canton, OH 4.0 1.5 1407 $1,395 $0.99 22d 1 0.47mi
1613 Spring Ave NE Canton, OH 3.0 1.0 1320 $1,095 $0.83 22d 1 0.57mi
1220 Market Ave N Unit 4 Canton, OH 3.0 1.0 1400 $1,100 $0.79 45d 1 0.66mi
316 Young Ave NE Canton, OH 4.0 1.0 1268 $1,050 $0.83 14d 1 0.78mi
1946 Otto Pl NE Canton, OH 3.0 1.0 1499 $28,000 $18.68 14d 1 0.97mi
1216 14th St NW Canton, OH 3.0 1.0 1352 $1,100 $0.81 22d 1 1.37mi
1137 7th St NW Canton, OH 3.0 1.0 1736 $1,095 $0.63 45d 1 1.41mi
1421 Piper Ct NW Canton, OH 3.0 1.5 1311 $995 $0.76 22d 1 1.46mi

Listing history 12 events

  1. 2026-06-02
    status $129,900 Pending 5 DOM
  2. 2026-06-01
    days on market $129,900 Active 5 DOM
  3. 2026-05-31
    days on market $129,900 Active 4 DOM
  4. 2026-05-30
    days on market $129,900 Active 3 DOM
  5. 2026-05-22
    status Active
  6. 2026-04-27
    status Pending
  7. 2026-04-13
    listed $129,900 Active
  8. 2011-04-29
    soldstatus $10,000 17-char remark
    Show marketing remark (17 chars)

    This is a duplex.

  9. 2011-04-20
    listed $23,900 17-char remark
    Show marketing remark (17 chars)

    This is a duplex.

  10. 2005-12-31
    historical
  11. 2005-08-08
    listed $55,000
  12. 2004-11-03
    soldstatus $135,000

ⓘ 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
$1,238 · $103/mo
Projected year-2 tax
$1,632 · $136/mo
Expected delta
+$394/yr (+$33/mo · 31.9%)

ⓘ 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 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
$21,636
− Mortgage interest
−$7,276
− Property taxes
−$1,238
− Insurance
−$650
− Repairs & maintenance
−$1,731
− Management
−$1,731
− Depreciation
−$3,779
Taxable income
$5,232
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,256
After-tax cash flow
$5,775/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

-3.8% since first listed
8 events — show timeline
  • 2026-05-22 Relisted MLSNOW
  • 2026-04-27 Pending MLSNOW
  • 2026-04-13 Listed $129,900 MLSNOW
  • 2011-04-29 Sold (MLS) $10,000 MLSNOW
  • 2011-04-20 Listed $23,900 MLSNOW
  • 2005-12-31 Listing Removed MLSNOW
  • 2005-08-08 Listed $55,000 MLSNOW
  • 2004-11-03 Sold (Public Records) $135,000 Public Records

Property tax history

-8.1%/yr

Latest (2024): $1,238 · +48.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…