CashFlowRE
Sign in Sign up
1837 Penn Pl NE
A- Composite 83.34
Why this score? — see what drove the A- 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
  • Appreciation +8.1/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0

$39,000

1837 Penn Pl NE · Canton, OH 44704
3 bd · 1.0 ba · 1,344 sqft · SingleFamily public records · 56 Days on market
Built 1908 5,018 sqft lot $29/sqft · 40% below area Est $65k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor special with major improvements already completed! This opportunity features new siding, new windows, new front and back deck, new hot water tank, updated plumbing, and updated electric—saving valuable time and upfront renovation costs. The interior offers a blank canvas for your vision and endless possibilities to design the layout and finishes exactly how you choose. There is also an attic that can serve as an additional bedroom, office, etc. Perfect for investors, flippers, or builders looking to create value and maximize returns. Bring your creativity and turn this property into something exceptional. * NO WHOLESALERS OR SELLER FINANCING PLEASE *

Key facts

  • New siding
  • New hot water tank
  • Updated electric

Tags

NEW SIDINGNEW WINDOWSNEW FRONT AND BACK DECKNEW HOT WATER TANKUPDATED PLUMBINGUPDATED ELECTRIC

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Fixer condition
  • Construction: Built in public-records year; Aluminum siding; Shingle roof; Concrete foundation
  • Exterior features: Driveway

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating
  • Interior features: Concrete 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 $39k.

Deal economics

  • At list price, monthly cash flow is $529 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $39k).
  • Recommended offer: $38k (3.0% below list) — sets the bar for market timing.
  • Cap rate 22.6% 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: 20 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($34k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $3k of equity ($270 loan paydown + $2k appreciation (6.2% local appreciation)).
  • Stark County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (6.2% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($38k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 19y ago; this cycle's ask has dropped $10k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1908 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $37,830 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 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 1908 — 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. 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?
  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
2.67%
Cap rate
22.56%
Cash-on-cash
58.10%
DSCR
3.59
GRM
3.1

CMA / ARV

ARV (median comp)
$65,080
List price
$39,000
Delta
-40.07%
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
1817 Penn Pl NE 0.04mi 3/1.0 1,389 (+3%) 10mo $59,900 $43 84
515 Flamos Cir NE 0.17mi 3/1.5 1,300 (-3%) 2mo $119,000 $92 83
2002 Penn Pl NE 0.13mi 2/1.0 (-1) 1,164 (-13%) 8mo $40,000 $34 60
2306 3rd St NE 0.61mi 3/2.0 1,319 (-2%) 11mo $129,900 $98 55
2001 3rd St SE 0.54mi 3/1.0 1,456 (+8%) 13mo $126,000 $87 50
213 Hartford Ave SE 0.50mi 4/1.5 (+1) 1,462 (+9%) 9mo $145,000 $99 48
425 Girard Ave NE 0.41mi 3/1.0 1,144 (-15%) 12mo $104,900 $92 46
1316 4th St NE 0.51mi 2/1.0 (-1) 1,152 (-14%) 2mo $58,000 $50 46
913 Lawrence Rd NE 0.73mi 3/1.0 1,248 (-7%) 12mo $85,000 $68 44
1935 5th St SE 0.68mi 3/2.0 1,442 (+7%) 13mo $52,777 $37 42
1327 Maple Ave NE 0.71mi 3/1.0 1,156 (-14%) 11mo $55,000 $48 35
1942 4th St SE 0.65mi 4/1.0 (+1) 1,536 (+14%) 13mo $40,000 $26 30

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

Projected returns pro-forma

6.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
66.4%
Equity multiple
5.15×
Total profit
$45,358
Equity at exit
$24,934
10-year hold
IRR
63.3%
Equity multiple
10.80×
Total profit
$107,011
Equity at exit
$45,581

Cash invested: $10,920 (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 44704

Home prices YoY
7.2%
Active inventory
20
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,041 high interval (Pro) →
Mortgage (P&I)
$205
Tax from tax record
$73 /mo · $877/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$529

Break-even live

Break-even rent $372
Max offer price $39,000
Occupancy floor 44%

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
$9,750
Closing costs
$1,170
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1906 6th St NE Unit 1906-002 Canton, OH 3.0 1.0 906 $1,000 $1.10 13d 1 0.16mi
1946 Otto Pl NE Canton, OH 3.0 1.0 1499 $28,000 $18.68 13d 1 0.27mi
1511 2nd St NE Canton, OH 3.0 1.0 1129 $1,250 $1.11 43d 1 0.43mi
316 Young Ave NE Canton, OH 4.0 1.0 1268 $1,050 $0.83 13d 1 0.45mi
2048 2nd St NE Unit 2048 Canton, OH 2.0 1.0 1092 $950 $0.87 13d 1 0.46mi
1206 Lawrence Rd NE Apt 3 Canton, OH 2.0 1.0 900 $950 $1.06 21d 1 0.66mi
924 Spring Ave NE Canton, OH 4.0 1.5 1407 $1,395 $0.99 21d 1 0.78mi
1504 14th St SE Canton, OH 3.0 1.0 924 $1,120 $1.21 13d 1 1.09mi
2213 17th St NE Canton, OH 2.0 1.0 1132 $1,100 $0.97 44d 1 1.15mi
1220 Market Ave N Unit 4 Canton, OH 3.0 1.0 1400 $1,100 $0.79 43d 1 1.18mi
1304 Cole Ave SE Canton, OH 2.0 1.0 984 $650 $0.66 13d 1 1.21mi
1613 Spring Ave NE Canton, OH 3.0 1.0 1320 $1,095 $0.83 21d 1 1.26mi
1629 Spring Ave NE Unit Na Canton, OH 2.0 1.0 1100 $836 $0.76 21d 1 1.29mi
1000 Market Ave S Canton, OH 1.0–2.0 1.0–2.0 1500 $4,505 $3.00 13d 12 1.39mi
2018 Maple Ave NE Canton, OH 2.0 1.0 1206 $950 $0.79 13d 1 1.39mi
1307 Woodland Ave NW Unit 2 Canton, OH 2.0 1.0 973 $675 $0.69 43d 1 1.44mi
123 17th St NW Canton, OH 2.0 1.0–1.5 766 $1,050 $1.37 13d 1 1.47mi

Listing history 25 events

  1. 2026-06-18
    days on market $39,000 Active 56 DOM
  2. 2026-06-17
    days on market $39,000 Active 55 DOM
  3. 2026-06-16
    days on market $39,000 Active 54 DOM
  4. 2026-06-15
    days on market $39,000 Active 53 DOM
  5. 2026-06-14
    days on market $39,000 Active 51 DOM
  6. 2026-06-13
    days on market $39,000 Active 50 DOM
  7. 2026-06-10
    days on market $39,000 Active 48 DOM
  8. 2026-06-09
    days on market $39,000 Active 47 DOM
  9. 2026-06-08
    days on market $39,000 Active 46 DOM
  10. 2026-06-07
    days on market $39,000 Active 45 DOM
  11. 2026-06-05
    days on market $39,000 Active 42 DOM
  12. 2026-06-03
    days on market $39,000 Active 41 DOM
  13. 2026-06-02
    days on market $39,000 Active 40 DOM
  14. 2026-06-01
    days on market $39,000 Active 39 DOM
  15. 2026-05-31
    days on market $39,000 Active 38 DOM
  16. 2026-05-30
    days on market $39,000 Active 37 DOM
  17. 2026-04-23
    listed $49,000 Active 673-char remark
  18. 2020-09-23
    historical
  19. 2020-07-03
    status Active
  20. 2020-06-29
    status Pending
  21. 2020-06-12
    listed $10,000 Active
  22. 2008-05-14
    historical
  23. 2008-04-02
    historical
  24. 2007-12-08
    listed $18,900
  25. 2007-10-02
    listed $18,900

ⓘ 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
$877 · $73/mo
Projected year-2 tax
$877 · $73/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 6/10 Major FEMA zone X (shaded) · 71% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°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
$12,495
− Mortgage interest
−$2,185
− Property taxes
−$877
− Insurance
−$195
− Repairs & maintenance
−$1,000
− Management
−$1,000
− Depreciation
−$1,135
Taxable income
$6,105
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,465
After-tax cash flow
$4,880/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 · 366,688 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
3,583
Household income
$34,063
Rent vs Own
45.3% rent · 54.7% own
Severe rent burden
10.1

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 0.56)
Race & ethnicity
Black 58% White 33% Two or more races 7% Hispanic / Latino 2%
Common ancestry
Hispanic 3% Romanian 1% Polish 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
▲ 6.17%
Current HPI
91.3426
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+106.3% since first listed
10 events — show timeline
  • 2026-05-28 Price Changed $39,000 MLSNOW
  • 2026-04-23 Listed $49,000 MLSNOW
  • 2020-09-23 Listing Removed MLSNOW
  • 2020-07-03 Relisted MLSNOW
  • 2020-06-29 Pending MLSNOW
  • 2020-06-12 Listed $10,000 MLSNOW
  • 2008-05-14 Listing Removed MLSNOW
  • 2008-04-02 Listing Removed MLSNOW
  • 2007-12-08 Listed $18,900 MLSNOW
  • 2007-10-02 Listed $18,900 MLSNOW

Property tax history

-3.5%/yr

Latest (2024): $877 · +54.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…