CashFlowRE
Sign in Sign up
1302 Fulton Rd NW Fourplex
B- Composite 68.91
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 +7.5/15.0
  • Rent growth +3.7/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$225,000

1302 Fulton Rd NW · Canton, OH 44703
6 bd · 5.0 ba · 2,791 sqft · MultiFamily public records · 16 Days on market
Built 1909 8,603 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

4 bed, 5 bath home located in Canton, OH. The home is in need of updates and repairs before move in ready, once complete this will make a nice home.

Key facts

  • Rear parking
  • Stucco construction
  • Basement laundry

Tags

FULLY OCCUPIED QUADRUPLEXFULLY UPDATED KITCHENHOT WATER STEAM RADIANT HEATBASEMENT LAUNDRYREAR PARKINGSTUCCO CONSTRUCTION

Property features AI

Exterior

  • Parking: Parking lot
  • Utilities: Public water; Public sewer
  • Home design: Two-story property; Stucco exterior; Asphalt/fiberglass roof
  • Construction: Built in (year from public records); Stucco construction; Asphalt and fiberglass roofing; Unfinished basement
  • Exterior features: Wood full fencing

Interior

  • Bathrooms: Four full bathrooms
  • Heating & cooling: Hot water heating; Radiant heating; Steam heating; Wall/window air conditioning units
  • Interior features: Basement with storage space (unfinished)
  • Laundry & utility: Laundry located 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 4 × 6-bed/4.0-bath units multifamily listed at $225k.

Deal economics

  • At list price, monthly cash flow is $2k ($26k/yr) — positive. Per door: $534/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $225k).
  • Recommended offer: $222k (1.5% below list) — sets the bar for market timing.
  • Cap rate 17.7% 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: Rents rising fast (+4.6%/yr); 30 active listings in the ZIP; lower-income renter base — watch delinquency; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • At $4,491/mo this rent would consume 169% of the median local household income ($32k/yr) (locally 644% 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 $2k of loan paydown is wiped out by about $7k 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 + 4.6% rent growth), your $63k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($222k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 24y 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 $20k; list at $225k implies a 1031% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1909 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $221,625 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1909 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.00%
Cap rate
17.68%
Cash-on-cash
40.66%
DSCR
2.81
GRM
4.2

CMA / ARV

ARV (on-the-fly)
$145,132
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1018 9th St NW 0.44mi 5/4.0 (-1) 2,721 (-2%) 2mo $156,000 $57 64
1410 16th St NW 0.27mi 6/2.0 2,590 (-7%) 11mo $122,500 $47 54
1414 16th St NW 0.27mi 6/2.0 2,502 (-10%) 11mo $122,500 $49 49
607 High Ave NW 0.69mi 5/3.0 (-1) 2,667 (-4%) 4mo $40,000 $15 44
1008 6th St NW 0.59mi 6/3.0 2,600 (-7%) 11mo $171,500 $66 44
709 16th St NW 0.47mi 6/2.0 2,584 (-7%) 20mo $135,000 $52 36
501-503 11th St NW 0.56mi 7/3.5 (+1) 3,120 (+12%) 12mo $145,000 $46 34
1727 Woodland Ave NW 0.57mi 6/3.0 3,168 (+14%) 12mo $167,500 $53 33

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 · 4.61% rent growth · sell at horizon

5-year hold
IRR
38.9%
Equity multiple
2.70×
Total profit
$106,886
Equity at exit
$33,548
10-year hold
IRR
46.1%
Equity multiple
5.75×
Total profit
$299,427
Equity at exit
$19,454

Cash invested: $63,000 (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 44703

Home prices YoY
-20.5%
Rents YoY
4.6%
Active inventory
30
Price-to-rent
16.7×

Monthly cashflow live

Estimated rent
$4,491 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$139 /mo · $1,672/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$943
Net cashflow
$2,135

Break-even live

Break-even rent $1,789
Max offer price $225,000
Occupancy floor 47%

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $4,491

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
$56,250
Closing costs
$6,750
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.

Listing history 13 events

  1. 2026-06-18
    days on market $225,000 Active 16 DOM
  2. 2026-06-17
    days on market $225,000 Active 15 DOM
  3. 2026-06-16
    days on market $225,000 Active 14 DOM
  4. 2026-06-15
    days on market $225,000 Active 13 DOM
  5. 2026-06-14
    days on market $225,000 Active 11 DOM
  6. 2026-06-13
    days on market $225,000 Active 10 DOM
  7. 2026-06-10
    days on market $225,000 Active 8 DOM
  8. 2026-06-09
    days on market $225,000 Active 7 DOM
  9. 2026-06-08
    days on market $225,000 Active 6 DOM
  10. 2026-06-07
    days on market $225,000 Active 5 DOM
  11. 2026-06-05
    days on market $225,000 Active 2 DOM
  12. 2026-06-03
    remarks 699-char remark
  13. 2026-06-03
    listed $225,000 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
$1,672 · $139/mo
Projected year-2 tax
$2,591 · $216/mo
Expected delta
+$919/yr (+$77/mo · 55.0%)

ⓘ 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 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
$53,892
− Mortgage interest
−$12,603
− Property taxes
−$1,672
− Insurance
−$1,125
− Repairs & maintenance
−$4,311
− Management
−$4,311
− Depreciation
−$6,545
Taxable income
$23,324
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,598
After-tax cash flow
$20,021/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 County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
8,070
Household income
$31,957
Rent vs Own
67.2% rent · 32.8% own
Severe rent burden
644.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 58% Two or more races 19% Black 19% Hispanic / Latino 8% Pacific Islander 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 1% Cuban 3%
Common ancestry
Italian 15% Romanian 2% Lithuanian 2%
Foreign-born
2% · Canada

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
▼ -56.64%
Current HPI
220.0551
Rent YoY
▲ 4.61%
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

+282.0% since first listed
23 events — show timeline
  • 2026-06-02 Listed $225,000 MLSNOW
  • 2019-06-20 Sold (Public Records) $19,900 Public Records
  • 2019-06-19 Pending MLSNOW
  • 2019-06-18 Sold (MLS) $19,900 MLSNOW
  • 2019-02-22 Listed $19,900 MLSNOW
  • 2019-02-20 Listing Removed MLSNOW
  • 2019-02-19 Price Changed $19,900 MLSNOW
  • 2019-01-08 Price Changed $24,900 MLSNOW
  • 2018-12-13 Price Changed $27,900 MLSNOW
  • 2018-12-06 Price Changed $29,900 MLSNOW
  • 2018-11-14 Price Changed $33,900 MLSNOW
  • 2018-10-09 Price Changed $36,900 MLSNOW
  • 2018-08-21 Listed $39,900 MLSNOW
  • 2018-07-23 Pending MLSNOW
  • 2018-07-20 Price Changed $45,400 MLSNOW
  • 2018-07-20 Listing Removed MLSNOW
  • 2018-07-09 Relisted MLSNOW
  • 2018-06-30 Pending MLSNOW
  • 2018-06-23 Price Changed $48,000 MLSNOW
  • 2018-05-26 Listed $52,800 MLSNOW
  • 2002-09-01 Listing Removed MLSNOW
  • 2002-01-26 Listed $89,900 MLSNOW
  • 1988-06-15 Sold (Public Records) $58,900 Public Records

Property tax history

+1.1%/yr

Latest (2024): $1,672 · -28.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…