CashFlowRE
Sign in Sign up
1101 Fess Ave
B Composite 74.53
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
  • ARV discount +10.0/15.0
  • 1% rule +8.4/10.0
  • Appreciation +4.9/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$90,000

1101 Fess Ave · Akron, OH 44307
3 bd · 1.0 ba · 1,060 sqft · SingleFamily public records · 14 Days on market
Built 1955 5,266 sqft lot Est $95k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investment opportunity for handy buyer to a one floor living property. Needs some tlc. Property is close to gym, shopping plaza/restuarants, and highways.

Key facts

  • Close to restaurants
  • Close to gym
  • One floor living

Tags

ONE FLOOR LIVINGCLOSE TO GYMCLOSE TO SHOPPING PLAZACLOSE TO RESTAURANTSCLOSE TO HIGHWAYS

Property features AI

Finance

  • Financial info: Annual taxes listed (tax year provided)

Exterior

  • Parking: Attached garage (1 car), paved
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Aluminum siding; Shingle (asphalt/fiberglass) roof; Slab foundation; Built per public records
  • Construction: Aluminum siding construction; Asphalt/fiberglass roof; Slab foundation; Year built from public records
  • Exterior features: Lot approximately 0.121 acres

Interior

  • Bedrooms: 3 main-level bedrooms
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Forced air gas heating
  • Interior features: Full basement
  • 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 3-bed/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $349 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Cap rate 10.9% 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.
  • Market conditions: 42 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • At $1,206/mo this rent would consume 52% of the median local household income ($28k/yr) (locally 787% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $445 of equity ($622 loan paydown + $-177 appreciation (-0.2% local appreciation)).
  • Summit County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-0.2% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 23y 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 $58k; list at $90k implies a 55% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $90,000

Questions for the listing agent

  1. Built in 1955 — 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
1.34%
Cap rate
10.95%
Cash-on-cash
16.63%
DSCR
1.74
GRM
6.2

CMA / ARV

ARV (on-the-fly)
$95,400
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1368 Winton Ave 0.29mi 3/1.0 1,038 (-2%) 7mo $82,000 $79 77
1311 Superior Ave 0.43mi 3/1.0 1,008 (-5%) 4mo $50,000 $50 69
1248 Greenwood Ave 0.54mi 3/1.0 1,008 (-5%) 1mo $69,000 $68 66
1265 Greenwood Ave 0.50mi 3/1.5 1,008 (-5%) 2mo $165,000 $164 65
1372 Frederick Blvd 0.60mi 3/1.0 1,008 (-5%) 5mo $75,000 $74 59
815 Longview Ave 0.54mi 3/1.0 1,152 (+9%) 3mo $53,701 $47 58
966 La Belle Ave 0.43mi 2/1.0 (-1) 1,170 (+10%) 5mo $105,000 $90 54
1352 Diagonal Rd 0.43mi 3/1.0 1,200 (+13%) 5mo $108,500 $90 54
1389 Diagonal Rd 0.36mi 3/2.0 1,200 (+13%) 9mo $110,000 $92 50
1158 Hardesty Blvd 0.62mi 3/1.5 960 (-9%) 7mo $159,900 $167 48
940 Lakewood Blvd 0.71mi 2/1.0 (-1) 996 (-6%) 6mo $96,000 $96 47
1171 Jason Ave 0.73mi 3/1.0 922 (-13%) 2mo $155,000 $168 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
15.7%
Equity multiple
1.75×
Total profit
$18,784
Equity at exit
$25,253
10-year hold
IRR
20.4%
Equity multiple
3.22×
Total profit
$55,900
Equity at exit
$29,661

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 44307

Home prices YoY
-0.2%
Active inventory
42
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,206 high interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$94 /mo · $1,131/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$349

Break-even live

Break-even rent $764
Max offer price $90,000
Occupancy floor 66%

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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1069 Fess Ave Akron, OH 2.0 1.0 940 $1,095 $1.16 44d 1 0.07mi
1032 Andrew St Akron, OH 3.0 1.0 960 $1,097 $1.14 44d 1 0.14mi
1494 Diagonal Rd Akron, OH 3.0 1.0 1064 $1,495 $1.41 44d 1 0.26mi
899 Rosamond Ave Akron, OH 1.0–2.0 1.0 690 $825 $1.20 23d 1 0.41mi
1310 Bellevue Ave Unit Right Akron, OH 2.0 1.0 800 $990 $1.24 44d 1 0.60mi
783 Leonard St Akron, OH 3.0 1.0 1040 $1,250 $1.20 44d 1 0.67mi
1328 Thurston St Unit 1328 Akron, OH 3.0 1.0 900 $925 $1.03 23d 1 0.72mi
1326 Thurston St Unit 1326 Akron, OH 3.0 1.0 900 $925 $1.03 23d 1 0.73mi
1092 Peerless Ave Akron, OH 3.0 1.0 998 $1,200 $1.20 44d 1 0.75mi
991 Diana Ave Akron, OH 3.0 2.0 1264 $1,325 $1.05 44d 1 0.76mi
1331 Thurston St Unit 1326 Akron, OH 3.0 1.0 900 $925 $1.03 44d 1 0.76mi
1339 Thurston St Unit 1339 Akron, OH 2.0 1.0 700 $825 $1.18 44d 1 0.76mi
1335 Thurston St Unit 1335 Akron, OH 2.0 1.0 700 $825 $1.18 14d 1 0.77mi
960 Jason Ave Akron, OH 3.0 1.5 935 $1,095 $1.17 21d 1 0.78mi
685 Longview Ave Akron, OH 3.0 1.0 1100 $1,150 $1.05 44d 1 0.79mi
1040 Mercer Ave Akron, OH 3.0 1.0 850 $1,400 $1.65 21d 1 0.83mi
1313 Manchester Rd Akron, OH 3.0 1.0 1221 $1,200 $0.98 21d 1 0.84mi
1090 Hartford Ave Akron, OH 4.0 1.0 1328 $1,125 $0.85 44d 1 0.85mi
847 Jason Ave Unit 1 Akron, OH 2.0 1.0 798 $825 $1.03 23d 1 0.85mi
1161 La Croix Ave Akron, OH 3.0 1.0 1452 $1,200 $0.83 23d 1 0.89mi
1171 La Croix Ave Unit 2 Akron, OH 2.0 1.0 1267 $975 $0.77 44d 1 0.89mi
781 Saxon Ave Akron, OH 2.0 1.0 800 $900 $1.12 44d 1 0.90mi
760 Lakewood Blvd Akron, OH 3.0 2.0 1398 $1,150 $0.82 23d 1 0.91mi
1161 Seward Ave Akron, OH 3.0 1.5 1000 $1,200 $1.20 14d 1 0.92mi
1128 Cordova Ave Akron, OH 2.0 1.0 840 $795 $0.95 14d 1 1.06mi
730 Noble Ave Akron, OH 3.0 1.0 1092 $1,200 $1.10 23d 1 1.06mi
875 Harrison Ave Akron, OH 3.0 1.0 1157 $1,150 $0.99 14d 1 1.15mi
961 Lawton St Akron, OH 3.0 1.0 1144 $1,450 $1.27 14d 1 1.16mi
1889 Vernon Odom Blvd Akron, OH 1.0–2.0 1.0–2.0 800 $1,310 $1.64 14d 1 1.17mi
844 Lawton St Akron, OH 4.0 2.0 1240 $1,175 $0.95 44d 1 1.25mi
527 Brady Ave Akron, OH 3.0 1.5 1416 $1,395 $0.99 44d 1 1.26mi
575 Noble Ave Akron, OH 3.0 1.0 1300 $1,350 $1.04 14d 1 1.33mi
1047 Yukon Ave Akron, OH 3.0 1.0 966 $995 $1.03 21d 1 1.34mi
2139 18th St SW Akron, OH 2.0 1.0 992 $1,100 $1.11 44d 1 1.36mi
2138 East Ave Akron, OH 3.0 1.0 990 $1,100 $1.11 23d 1 1.36mi
721 Polk Ave Akron, OH 3.0 1.5 1500 $1,600 $1.07 23d 1 1.37mi
773 Montana Ave Akron, OH 3.0 1.5 1128 $1,195 $1.06 23d 1 1.39mi
384 W Bartges St Akron, OH 2.0 1.0 1024 $1,100 $1.07 44d 1 1.40mi
1029 Harpster Ave Akron, OH 4.0 1.0 1403 $1,250 $0.89 14d 1 1.42mi
1304 Kellogg Ave Akron, OH 2.0 2.0 1148 $2,000 $1.74 14d 1 1.45mi

Listing history 12 events

  1. 2026-06-18
    days on market $90,000 Active 14 DOM
  2. 2026-06-17
    days on market $90,000 Active 13 DOM
  3. 2026-06-16
    days on market $90,000 Active 12 DOM
  4. 2026-06-15
    days on market $90,000 Active 11 DOM
  5. 2026-06-14
    days on market $90,000 Active 9 DOM
  6. 2026-06-13
    days on market $90,000 Active 8 DOM
  7. 2026-06-10
    days on market $90,000 Active 6 DOM
  8. 2026-06-09
    days on market $90,000 Active 5 DOM
  9. 2026-06-08
    days on market $90,000 Active 4 DOM
  10. 2026-06-07
    days on market $90,000 Active 3 DOM
  11. 2026-06-05
    remarks 154-char remark
  12. 2026-06-05
    listed $90,000 Active 1 DOM

ⓘ 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
$1,131 · $94/mo
Projected year-2 tax
$1,268 · $106/mo
Expected delta
+$136/yr (+$11/mo · 12.1%)

ⓘ 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 ≥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
$14,474
− Mortgage interest
−$5,041
− Property taxes
−$1,131
− Insurance
−$450
− Repairs & maintenance
−$1,158
− Management
−$1,158
− Depreciation
−$2,618
Taxable income
$2,917
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$700
After-tax cash flow
$3,490/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)
6,653
Household income
$27,697
Rent vs Own
72.1% rent · 27.9% own
Severe rent burden
787.0

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
Predominantly Black (73%)
Race & ethnicity
Black 73% White 17% Two or more races 5% Hispanic / Latino 5%
Common ancestry
Slovak 1% Romanian 1% Iranian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 2% French/Haitian/Cajun 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
▼ -0.20%
Current HPI
81.3728
Rent YoY
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

+50.3% since first listed
4 events — show timeline
  • 2026-06-04 Listed $90,000 MLSNOW
  • 2004-02-25 Sold (Public Records) $58,000 Public Records
  • 2004-02-25 Sold (MLS) $58,000 MLSNOW
  • 2003-10-05 Listed $59,900 MLSNOW

Property tax history

-0.0%/yr

Latest (2025): $1,131 · -1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…