CashFlowRE
Sign in Sign up
628 Lakemont Ave
B+ Composite 75.82
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 +29.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$89,900

628 Lakemont Ave · Akron, OH 44314
3 bd · 1.0 ba · 1,297 sqft · SingleFamily public records · 13 Days on market
Built 1920 4,800 sqft lot Est $109k · 17% under

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

Listing remarks MLS

Perfect opportunity for a first-time home buyer or an investor! Located in the heart of Kenmore with close access to the highway. Recent updates include new roof (2018), fresh paint to first and second levels (2016), new flooring (2016), renovated bathroom (2016), and new water heater (2020).

Key facts

  • Full basement
  • Off-street parking
  • Spacious layout

Tags

SPACIOUS LAYOUTFULL BASEMENTOFF-STREET PARKINGSTRONG RENTAL INCOME

Property features AI

Exterior

  • Parking: Unpaved parking
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Above-grade finished area about 1,297; Lot about 0.11 acre
  • Construction: Vinyl siding; Asphalt fiberglass roof; Built per public records
  • Exterior features: Lot dimensions approximately 40 x 120

Interior

  • Bedrooms: Total rooms: 6
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (gas)
  • Interior features: Full unfinished basement; One fireplace
  • 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 $330 ($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 10.7% 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: Rents rising (+3.9%/yr); 104 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 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 + 3.9% rent growth), your $25k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 10y 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 $35k; list at $90k implies a 157% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,900

Questions for the listing agent

  1. Built in 1920 — 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
1.39%
Cap rate
10.70%
Cash-on-cash
15.74%
DSCR
1.70
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$108,948
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
738 Longview Ave 0.27mi 3/1.5 1,366 (+5%) 6mo $89,900 $66 72
741 Jason Ave 0.36mi 3/1.5 1,241 (-4%) 6mo $117,500 $95 69
923 Russell Ave 0.56mi 3/1.0 1,244 (-4%) 1mo $142,000 $114 66
815 Longview Ave 0.43mi 3/1.0 1,152 (-11%) 3mo $53,701 $47 59
1132 Bristol Ter 0.60mi 3/1.0 1,382 (+7%) 4mo $92,000 $67 58
292 Lake St 0.67mi 3/1.5 1,344 (+4%) 6mo $71,000 $53 56
267 W Long St 0.66mi 3/1.5 1,373 (+6%) 6mo $75,000 $55 53
1825 9th St SW 0.41mi 3/2.0 1,146 (-12%) 6mo $118,000 $103 52
815 Sheridan Ave 0.38mi 4/1.0 (+1) 1,469 (+13%) 6mo $123,000 $84 50
785 Silvercrest Ave 0.65mi 3/2.0 1,183 (-9%) 6mo $159,900 $135 46
780 Silvercrest Ave 0.67mi 3/1.0 1,109 (-14%) 3mo $140,000 $126 42
443 W Thornton St W 0.63mi 4/1.5 (+1) 1,467 (+13%) 2mo $90,000 $61 40

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 · 3.91% rent growth · sell at horizon

5-year hold
IRR
7.7%
Equity multiple
1.30×
Total profit
$7,649
Equity at exit
$13,404
10-year hold
IRR
17.8%
Equity multiple
2.54×
Total profit
$38,706
Equity at exit
$7,773

Cash invested: $25,172 (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 44314

Rents YoY
3.9%
Active inventory
104
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,246 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$145 /mo · $1,740/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$330

Break-even live

Break-even rent $828
Max offer price $89,900
Occupancy floor 68%

Sensitivity live

Price -10% $381 -5% $356 +0% $330 +5% $305 +10% $279
Rent -10% $232 -5% $281 +0% $330 +5% $379 +10% $429
Rate -1.0pp $375 -0.5pp $353 base $330 +0.5pp $307 +1.0pp $283

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
$22,475
Closing costs
$2,697
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 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1171 La Croix Ave Unit 2 Akron, OH 2.0 1.0 1267 $975 $0.77 44d 1 0.19mi
1161 La Croix Ave Akron, OH 3.0 1.0 1452 $1,200 $0.83 24d 1 0.20mi
1313 Manchester Rd Akron, OH 3.0 1.0 1221 $1,200 $0.98 22d 1 0.22mi
685 Longview Ave Akron, OH 3.0 1.0 1100 $1,150 $1.05 44d 1 0.24mi
760 Lakewood Blvd Akron, OH 3.0 2.0 1398 $1,150 $0.82 24d 1 0.33mi
527 Brady Ave Akron, OH 3.0 1.5 1416 $1,395 $0.99 44d 1 0.50mi
960 Jason Ave Akron, OH 3.0 1.5 935 $1,095 $1.17 22d 1 0.65mi
783 Leonard St Akron, OH 3.0 1.0 1040 $1,250 $1.20 44d 1 0.71mi
991 Diana Ave Akron, OH 3.0 2.0 1264 $1,325 $1.05 44d 1 0.73mi
1127 Victory St Unit 1129 Akron, OH 3.0 1.0 1368 $950 $0.69 44d 1 0.76mi
1032 Andrew St Akron, OH 3.0 1.0 960 $1,097 $1.14 44d 1 0.78mi
1069 Fess Ave Akron, OH 2.0 1.0 940 $1,095 $1.16 44d 1 0.81mi
875 Harrison Ave Akron, OH 3.0 1.0 1157 $1,150 $0.99 15d 1 0.87mi
721 Polk Ave Akron, OH 3.0 1.5 1500 $1,600 $1.07 24d 1 0.87mi
783 Boulevard St Akron, OH 4.0 1.0 1440 $999 $0.69 24d 1 0.91mi
384 W Bartges St Akron, OH 2.0 1.0 1024 $1,100 $1.07 44d 1 0.92mi
1494 Diagonal Rd Akron, OH 3.0 1.0 1064 $1,495 $1.41 44d 1 0.96mi
773 Montana Ave Akron, OH 3.0 1.5 1128 $1,195 $1.06 24d 1 0.96mi
1092 Peerless Ave Akron, OH 3.0 1.0 998 $1,200 $1.20 44d 1 1.07mi
2160 12th St SW Akron, OH 3.0 1.0 1445 $1,300 $0.90 44d 1 1.09mi
931 Trimble Dr Akron, OH 2.0 1.5 1448 $1,495 $1.03 24d 1 1.10mi
2163 13th St SW Akron, OH 3.0 2.5 1480 $1,150 $0.78 44d 1 1.10mi
2139 18th St SW Akron, OH 2.0 1.0 992 $1,100 $1.11 44d 1 1.16mi
2222 12th St SW Akron, OH 3.0 1.5 1270 $1,050 $0.83 44d 1 1.20mi
730 Noble Ave Akron, OH 3.0 1.0 1092 $1,200 $1.10 24d 1 1.23mi
2250 11th St SW Akron, OH 3.0 1.0 1308 $1,350 $1.03 15d 1 1.24mi
720 Florida Ave Akron, OH 4.0 1.0 1124 $1,500 $1.33 15d 1 1.25mi
1029 Harpster Ave Akron, OH 4.0 1.0 1403 $1,250 $0.89 15d 1 1.27mi
2211 18th St SW Akron, OH 3.0 1.0 1332 $1,250 $0.94 15d 1 1.28mi
844 Lawton St Akron, OH 4.0 2.0 1240 $1,175 $0.95 44d 1 1.34mi
961 Lawton St Akron, OH 3.0 1.0 1144 $1,450 $1.27 15d 1 1.38mi
1090 Hartford Ave Akron, OH 4.0 1.0 1328 $1,125 $0.85 44d 1 1.39mi
2138 East Ave Akron, OH 3.0 1.0 990 $1,100 $1.11 24d 1 1.46mi
1328 Thurston St Unit 1328 Akron, OH 3.0 1.0 900 $925 $1.03 24d 1 1.46mi
1326 Thurston St Unit 1326 Akron, OH 3.0 1.0 900 $925 $1.03 24d 1 1.46mi
1331 Thurston St Unit 1326 Akron, OH 3.0 1.0 900 $925 $1.03 44d 1 1.49mi

Listing history 11 events

  1. 2026-06-21
    days on market $89,900 Active 13 DOM
  2. 2026-06-18
    days on market $89,900 Active 10 DOM
  3. 2026-06-17
    days on market $89,900 Active 9 DOM
  4. 2026-06-16
    days on market $89,900 Active 8 DOM
  5. 2026-06-15
    days on market $89,900 Active 7 DOM
  6. 2026-06-14
    days on market $89,900 Active 5 DOM
  7. 2026-06-13
    days on market $89,900 Active 4 DOM
  8. 2026-06-10
    days on market $89,900 Active 2 DOM
  9. 2026-06-09
    days on marketlisting id $89,900 Active 1 DOM
  10. 2026-06-07
    remarks 693-char remark
  11. 2026-06-07
    listed $89,900 Active 2 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
$1,740 · $145/mo
Projected year-2 tax
$1,740 · $145/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 · 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
$14,948
− Mortgage interest
−$5,036
− Property taxes
−$1,740
− Insurance
−$450
− Repairs & maintenance
−$1,196
− Management
−$1,196
− Depreciation
−$2,615
Taxable income
$2,715
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$652
After-tax cash flow
$3,310/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)
17,885
Household income
$47,468
Rent vs Own
48.0% rent · 52.0% own
Severe rent burden
975.0

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 White (69%)
Race & ethnicity
White 69% Black 16% Two or more races 12% Hispanic / Latino 3% Asian 3%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 1%
Foreign-born
3% · India, Canada, Philippines
Languages at home
96% English-only · Chinese 2% Russian/Polish/Slavic 1% Spanish 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
▼ -166.61%
Current HPI
151.066
Rent YoY
▲ 3.91%
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

+310.5% since first listed
22 events — show timeline
  • 2026-06-05 Listed $89,900 MLSNOW
  • 2025-04-05 Listing Removed MLSNOW
  • 2025-02-24 Price Changed $99,900 MLSNOW
  • 2025-02-10 Listed $104,900 MLSNOW
  • 2025-02-02 Rental Removed $1,100 BUILDIUM
  • 2025-01-29 Listed for Rent $1,100 BUILDIUM
  • 2020-04-07 Sold (Public Records) $175,000 Public Records
  • 2020-04-07 Sold (MLS) $35,000 MLSNOW
  • 2020-03-08 Pending MLSNOW
  • 2020-03-04 Price Changed $40,000 MLSNOW
  • 2020-02-18 Listed $45,000 MLSNOW
  • 2019-11-22 Listing Removed MLSNOW
  • 2019-09-15 Price Changed $45,000 MLSNOW
  • 2019-09-03 Relisted MLSNOW
  • 2019-08-26 Relisted MLSNOW
  • 2019-08-26 Delisted MLSNOW
  • 2019-08-11 Listing Removed MLSNOW
  • 2019-07-26 Listed $50,000 MLSNOW
  • 2016-08-19 Sold (MLS) $15,500 MLSNOW
  • 2016-08-01 Pending MLSNOW
  • 2016-07-14 Contingent MLSNOW
  • 2016-06-25 Listed $21,900 MLSNOW

Property tax history

-2.6%/yr

Latest (2025): $1,740 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…