CashFlowRE
Sign in Sign up
559 Morgan Ave
B- Composite 65.95
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +4.8/15.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$98,700

559 Morgan Ave · Akron, OH 44311
5 bd · 1.0 ba · 1,867 sqft · SingleFamily public records · 78 Days on market
Built 1928 4,399 sqft lot $53/sqft · 6% above area Est $93k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Unlock the potential of this spacious 1920s gem! With five large bedrooms and a flexible layout, there is plenty of room to modernize and add value. It’s a classic home with a solid foundation, just waiting for a creative renovation to bring it into the modern era. Sold as-is—perfect for your next project!

Key facts

  • 4,399 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 5-bed/1.0-bath single-family listed at $99k.

Deal economics

  • At list price, monthly cash flow is $470 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $93k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% 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: 54 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 64% 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 $1,478/mo this rent would consume 73% of the median local household income ($24k/yr) (locally 659% 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 $682 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 + 3.0% rent growth), your $28k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($93k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 34y 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 $56k; list at $99k implies a 76% 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 $92,778 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 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
1.50%
Cap rate
12.01%
Cash-on-cash
20.42%
DSCR
1.91
GRM
5.6

CMA / ARV

ARV (median comp)
$93,107
List price
$98,700
Delta
6.01%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
916 Kling St 0.21mi 4/1.5 (-1) 1,728 (-7%) 10mo $118,000 $68 62
1033 Herberich Ave 0.15mi 4/2.0 (-1) 1,619 (-13%) 4mo $142,000 $88 58
1258 Wilbur Ave 0.56mi 4/2.0 (-1) 1,769 (-5%) 8mo $61,500 $35 49
847 5th Ave 0.65mi 4/1.0 (-1) 1,798 (-4%) 12mo $121,500 $68 49
354 E Crosier 0.46mi 4/1.0 (-1) 1,600 (-14%) 16mo $70,000 $44 37
824 Concord Ave 0.62mi 4/2.0 (-1) 1,983 (+6%) 18mo $150,000 $76 37

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
12.7%
Equity multiple
1.51×
Total profit
$13,997
Equity at exit
$14,716
10-year hold
IRR
21.6%
Equity multiple
2.84×
Total profit
$50,893
Equity at exit
$8,534

Cash invested: $27,636 (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 44311

Home prices YoY
-28.4%
Active inventory
54
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,478 high interval (Pro) →
Mortgage (P&I)
$518
Tax from tax record
$138 /mo · $1,662/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$470

Break-even live

Break-even rent $883
Max offer price $98,700
Occupancy floor 63%

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
$24,675
Closing costs
$2,961
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1012 Brown St Akron, OH 4.0 2.0 1518 $1,295 $0.85 43d 1 0.09mi
885 Brown St Akron, OH 4.0 2.0 1280 $1,400 $1.09 23d 1 0.19mi
1028 Kling St Akron, OH 4.0 2.0 1500 $1,450 $0.97 43d 1 0.19mi
1040 Neptune Ave Akron, OH 4.0 1.0 1400 $1,300 $0.93 43d 1 0.22mi
1085 Herberich Ave Akron, OH 4.0 1.0 1350 $1,400 $1.04 43d 1 0.22mi
466 Adkins Ave Akron, OH 4.0 1.5 1800 $1,450 $0.81 43d 1 0.28mi
1114 Herberich Ave Akron, OH 4.0 1.0 1308 $1,200 $0.92 43d 1 0.29mi
768 Beardsley St Akron, OH 5.0 1.5 1714 $1,500 $0.88 14d 1 0.48mi
1139 Marcy St Akron, OH 4.0 1.5 1300 $1,300 $1.00 43d 1 0.59mi
1282 Andrus St Akron, OH 4.0 1.0 1242 $1,195 $0.96 43d 1 0.71mi
373 N Firestone Blvd Akron, OH 4.0 1.5 1590 $1,550 $0.97 43d 1 0.74mi
432 N Firestone Blvd Unit 1496097P Akron, OH 4.0 2.0 1926 $6,253 $3.25 21d 1 0.74mi
548 Spicer St Akron, OH 4.0 2.0 1487 $1,100 $0.74 23d 1 0.79mi
1368 Moore St Akron, OH 4.0 1.0 1575 $1,300 $0.83 43d 1 0.82mi
516 Whitney Ave Akron, OH 4.0 2.0 1676 $1,500 $0.89 43d 1 0.83mi
600 Sherman St Akron, OH 4.0 1.0–2.0 824 $1,600 $1.94 14d 14 0.90mi
435 Margaret St Akron, OH 4.0 2.0 1900 $1,450 $0.76 43d 1 0.91mi
288 Cross St Akron, OH 4.0 2.0 1512 $1,295 $0.86 43d 1 0.93mi
490 Gage St Akron, OH 4.0 1.0 1326 $1,053 $0.79 43d 1 0.96mi
488 Alexander St Akron, OH 4.0 2.0 1311 $1,350 $1.03 23d 1 1.03mi
78 E Mapledale Ave Akron, OH 4.0 1.5 1600 $1,500 $0.94 14d 1 1.04mi
497 Sumner St Akron, OH 5.0 2.0 1776 $1,295 $0.73 43d 1 1.05mi
1070 Super Genius Cir Akron, OH 2.0–4.0 1.0–2.0 1145 $1,429 $1.25 14d 1 1.09mi
497 Lucy St Akron, OH 4.0 1.0 1600 $1,500 $0.94 43d 1 1.14mi
1076 Ackley St Akron, OH 4.0 2.0 1998 $2,000 $1.00 14d 1 1.22mi

Listing history 31 events

  1. 2026-06-18
    days on market $98,700 Active 78 DOM
  2. 2026-06-17
    days on market $98,700 Active 77 DOM
  3. 2026-06-16
    days on market $98,700 Active 76 DOM
  4. 2026-06-15
    days on market $98,700 Active 75 DOM
  5. 2026-06-14
    days on market $98,700 Active 73 DOM
  6. 2026-06-13
    days on market $98,700 Active 72 DOM
  7. 2026-06-10
    days on market $98,700 Active 70 DOM
  8. 2026-06-09
    days on market $98,700 Active 69 DOM
  9. 2026-06-08
    days on market $98,700 Active 68 DOM
  10. 2026-06-07
    days on market $98,700 Active 67 DOM
  11. 2026-06-05
    days on market $98,700 Active 64 DOM
  12. 2026-06-03
    days on market $98,700 Active 63 DOM
  13. 2026-06-02
    days on market $98,700 Active 62 DOM
  14. 2026-06-01
    days on market $98,700 Active 61 DOM
  15. 2026-05-31
    days on market $98,700 Active 60 DOM
  16. 2026-05-31
    days on market $98,700 Active 59 DOM
  17. 2026-04-01
    listed $98,700 Active 319-char remark
    Show marketing remark (319 chars)

    Unlock the potential of this spacious 1920s gem! With five large bedrooms and a flexible layout, there is plenty of room to modernize and add value. It’s a classic home with a solid foundation, just waiting for a creative renovation to bring it into the modern era. Sold as-is—perfect for your next project!

  18. 2026-02-25
    historical
  19. 2026-02-17
    price $98,900
  20. 2025-08-25
    listed $109,000 Active
  21. 2004-11-23
    soldstatus $56,000
  22. 2003-05-15
    historical
  23. 2003-02-08
    listed $74,800
  24. 2002-11-15
    historical
  25. 2002-08-02
    listed $77,800
  26. 1994-06-25
    historical
  27. 1993-09-09
    listed $42,800
  28. 1993-07-31
    historical
  29. 1992-09-01
    listed $48,800
  30. 1987-09-11
    soldstatus $18,000
  31. 1983-02-25
    soldstatus $17,000

ⓘ 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
$1,662 · $138/mo
Projected year-2 tax
$1,662 · $138/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 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
$17,736
− Mortgage interest
−$5,529
− Property taxes
−$1,662
− Insurance
−$494
− Repairs & maintenance
−$1,419
− Management
−$1,419
− Depreciation
−$2,871
Taxable income
$4,342
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,042
After-tax cash flow
$4,602/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)
7,547
Household income
$24,369
Rent vs Own
83.0% rent · 17.0% own
Severe rent burden
659.0

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 0.60)
Race & ethnicity
White 53% Black 35% Two or more races 6% Hispanic / Latino 4% Asian 3%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 2%
Foreign-born
3% · Canada, Vietnam, Philippines
Languages at home
95% English-only · Spanish 2% Other Asian/Pacific 1% Other Indo-European 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
▼ -39.01%
Current HPI
98.3809
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

+480.6% since first listed
15 events — show timeline
  • 2026-04-01 Listed $98,700 MLSNOW
  • 2026-02-25 Listing Removed MLSNOW
  • 2026-02-17 Price Changed $98,900 MLSNOW
  • 2025-08-25 Listed $109,000 MLSNOW
  • 2004-11-23 Sold (Public Records) $56,000 Public Records
  • 2003-05-15 Listing Removed MLSNOW
  • 2003-02-08 Listed $74,800 MLSNOW
  • 2002-11-15 Listing Removed MLSNOW
  • 2002-08-02 Listed $77,800 MLSNOW
  • 1994-06-25 Listing Removed MLSNOW
  • 1993-09-09 Listed $42,800 MLSNOW
  • 1993-07-31 Listing Removed MLSNOW
  • 1992-09-01 Listed $48,800 MLSNOW
  • 1987-09-11 Sold (Public Records) $18,000 Public Records
  • 1983-02-25 Sold (Public Records) $17,000 Public Records

Property tax history

+2.9%/yr

Latest (2025): $1,662 · +28.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…