CashFlowRE
Sign in Sign up
226 1/2 South St 🏷️ Likely Rental
B Composite 70.88
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 +26.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.9/10.0
  • 1% rule +7.0/10.0
  • Livability +3.9/5.0
  • Condition / age +3.8/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$79,900

226 1/2 South St · Alliance, OH 44601
2 bd · 1.0 ba · 1,077 sqft · SingleFamily · 35 Days on market
Built 1916 Good condition 1,751 sqft lot $74/sqft · 21% below area Est $101k · 21% under

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

Listing remarks

Turnkey investment opportunity or great starter home! You pick! This charming 2-bedroom, 1-bath home offers immediate cash flow with a reliable, long-term tenant in place who keeps the property in great condition. It could also be a manageable payment for a first time homeowner! Peace of mind comes standard with major updates already completed! No deferred maintenance—just start collecting rent or stop paying rent! Prime, hassle-free addition to assets no matter what!

Key facts

  • 1,751 sq ft lot
  • Built 1916
  • Listed 35 days

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Vinyl siding exterior; Block foundation; Asphalt roof
  • Construction: Built (year from public records); Vinyl siding construction; Block foundation; Asphalt roof
  • Exterior features: Covered front porch

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: Two bedrooms on the second floor
  • Flooring: Carpet in living room
  • Bathrooms: One full bathroom on the second floor
  • Heating & cooling: Forced-air gas heating; Ceiling fan(s) for cooling
  • Interior features: Has basement; Carpeted living room

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $79,900 price doesn't fit this home's estimated sale value (~$100,686) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $80k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $207 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($961 rent vs $80k).
  • Recommended offer: $78k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 4.8% in Alliance — 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 78/100 on livability (#175 in OH, #2,737 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F, employment F.
  • Alliance City (town): math 39% / reading 45% proficiency, ranked #536 of 656 in OH (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 166 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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 $552 of loan paydown is wiped out by about $2k 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 $22k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($78k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $77,503 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1916 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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.
  6. 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.
  7. 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
1.20%
Cap rate
9.40%
Cash-on-cash
11.09%
DSCR
1.49
GRM
6.9

CMA / ARV

ARV (median comp)
$100,686
List price
$79,900
Delta
-20.64%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1475 Chatauqua Ct 0.21mi 3/1.0 (+1) 1,092 (+1%) 8mo $140,000 $128 76
46 Rosenberry St 0.26mi 3/1.5 (+1) 1,056 (-2%) 2mo $115,000 $109 76
1608 S Liberty Ave 0.42mi 3/1.0 (+1) 1,130 (+5%) 3mo $145,750 $129 65
1511 Grace St 0.40mi 2/1.5 986 (-8%) 2mo $78,000 $79 63
140 E High St 0.61mi 2/1.0 1,054 (-2%) 12mo $130,000 $123 58
729 Waugh St 0.37mi 2/1.0 936 (-13%) 8mo $115,000 $123 55
815 Grace St 0.43mi 3/1.0 (+1) 1,178 (+9%) 8mo $172,000 $146 53
134 E Summit St 0.39mi 3/1.0 (+1) 1,192 (+11%) 9mo $66,930 $56 52
1522 Wade Ave 0.55mi 2/1.0 936 (-13%) 1mo $87,500 $93 51
252 W Summit St 0.54mi 3/1.5 (+1) 1,138 (+6%) 11mo $110,000 $97 49
1815 S Freedom Ave 0.47mi 2/1.0 1,218 (+13%) 12mo $105,000 $86 46
732 E High St 0.69mi 3/1.5 (+1) 1,144 (+6%) 9mo $116,000 $101 43

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
0.3%
Equity multiple
1.01×
Total profit
$238
Equity at exit
$11,913
10-year hold
IRR
9.9%
Equity multiple
1.77×
Total profit
$17,226
Equity at exit
$6,908

Cash invested: $22,372 (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 44601

Active inventory
166
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$961 high interval (Pro) →
Mortgage (P&I)
$419
Tax est. 1.5%
$100 /mo · $1,198/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$202
Net cashflow
$207

Break-even live

Break-even rent $699
Max offer price $79,900
Occupancy floor 73%

Sensitivity live

Price -10% $262 -5% $234 +0% $207 +5% $179 +10% $152
Rent -10% $131 -5% $169 +0% $207 +5% $245 +10% $283
Rate -1.0pp $247 -0.5pp $227 base $207 +0.5pp $186 +1.0pp $165

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
$19,975
Closing costs
$2,397
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1329 Auld St Alliance, OH 2.0 2.0 900 $895 $0.99 14d 1 0.73mi
1329 Auld St Unit 1329 Alliance, OH 2.0 2.0 900 $925 $1.03 14d 1 0.73mi
245 E Main St Alliance, OH 1.0 1.0 950 $900 $0.95 44d 1 0.80mi
245 E Main St Alliance, OH 1.0 1.0 850 $1,025 $1.21 14d 1 0.80mi
734 Mill Cir Alliance, OH 1.0–2.0 1.0 724 $940 $1.30 14d 1 0.81mi
109 W Ely St Alliance, OH 3.0 1.0 1344 $1,300 $0.97 14d 1 1.04mi

Listing history 15 events

  1. 2026-06-18
    days on market $79,900 Active 35 DOM
  2. 2026-06-17
    days on market $79,900 Active 34 DOM
  3. 2026-06-16
    days on market $79,900 Active 33 DOM
  4. 2026-06-15
    days on market $79,900 Active 32 DOM
  5. 2026-06-14
    days on market $79,900 Active 30 DOM
  6. 2026-06-13
    days on market $79,900 Active 29 DOM
  7. 2026-06-10
    days on market $79,900 Active 27 DOM
  8. 2026-06-09
    days on market $79,900 Active 26 DOM
  9. 2026-06-08
    days on market $79,900 Active 25 DOM
  10. 2026-06-07
    days on market $79,900 Active 24 DOM
  11. 2026-06-02
    days on market $79,900 Active 19 DOM
  12. 2026-06-01
    days on market $79,900 Active 18 DOM
  13. 2026-05-31
    days on market $79,900 Active 17 DOM
  14. 2026-05-30
    days on market $79,900 Active 16 DOM
  15. 2026-05-14
    listed $79,900 Active 478-char remark

ⓘ 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 1/10 Low
  • 🌡 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 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
$11,529
− Mortgage interest
−$4,476
− Property taxes
−$1,198
− Insurance
−$400
− Repairs & maintenance
−$922
− Management
−$922
− Depreciation
−$2,324
Taxable income
$1,286
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$309
After-tax cash flow
$2,173/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.

Condition & rehab AI · 16 photos

Good 75/100 Cosmetic rehab

This charming 2-bedroom, 1-bath home offers immediate cash flow with a reliable tenant in place. It's in good condition with minor repairs needed, making it a great turnkey investment or starter home.

Repairs flagged

  • Minor kitchen cabinets — slight wear
  • Minor bathroom fixtures — slight wear
  • Minor exterior paint — slight wear

Value-add opportunities

  • Both paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both update kitchen cabinets — New cabinets improve functionality and aesthetics
  • Both update bathroom fixtures — New fixtures improve functionality and aesthetics

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · slight wear Minor $500–3,000
bathroom fixtures · slight wear Minor $500–3,000
exterior paint · slight wear Minor $500–3,000
Total estimated repair cost · 3 items $1,500–9,000

Value-add ROI direction

  • Both paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both update kitchen cabinets — New cabinets improve functionality and aesthetics
  • Both update bathroom fixtures — New fixtures improve functionality and aesthetics

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Alliance City
NCES district ID
3904349
Math proficiency
39% ▼ -9.00%
Reading proficiency
45% ▼ -5.00%
Median HH income
$33,326
Composite
34.54/100
National rank
#5176
State rank
#536 of 656 in OH

Livability — Alliance

Score
78/100
State rank
#175
US rank
#2737

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alliance, OH
County
Stark County · 272,865 people
City population
32,696
Metro
Canton-Massillon, OH
Population (ZIP)
32,696
Household income
$61,965
Rent vs Own
36.6% rent · 63.4% own
Severe rent burden
780.0

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 (87%)
Race & ethnicity
White 87% Black 6% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Italian 3% Lithuanian 2% Slovak 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 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
▼ -174.62%
Current HPI
224.9507
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

Price history

1 event — show timeline
  • 2026-05-14 Listed $79,900 MLSNOW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…