Triplex
1753-1757 Cromwell Dr · Akron, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 3/10 · Minor
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C 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 +28.4/30.0
- DSCR +10.0/10.0
- 1% rule +7.6/10.0
- Rent growth +4.5/5.0
- Livability +4.0/5.0
- Condition / age +2.5/5.0
- Schools +2.1/10.0
- ARV discount +0.0/15.0
- Appreciation +0.0/10.0
$279,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed
Listing remarks MLS
All brick 3 units. Lower unit kitchen 12x13, Living room 14x20 and bedroom 11x13. Middle and top unit are the same size. Living room 14x19, dining room 10x12, kitchen 13x16, br 10x14 amd 2 bedroom 12x12. 3 car garage, one for each unit. New electric service boxes for all 3 units. Central Air 2nd & 3rd floor unit, H2O tank 2001, 2011, 2013, 3 furnaces 15+ years. All dates approximate. Upper unit was owner occupied and the other 2 units left vacant for new owner. 2 stoves, 3 refrigerators and 2 dishwashers.
Key facts
- Formal dining room
- Private driveway
- Brick triplex
Tags
Property features AI
Finance
- Financial info: Owner pays water, sewer, and trash collection; Tenants pay electricity and gas; One unit is leased at $750/month
Exterior
- Parking: Detached garage; Three garage spaces
- Utilities: Public water; Public sewer
- Home design: Multi-unit property with three separate units; Above-grade finished area approximately 2,632 square feet
- Construction: Brick construction; Asphalt/fiberglass shingle roof
- Exterior features: Lot size approximately 0.2576 acres; Single building on the lot
Interior
- Bedrooms: Multiple units: two 2-bedroom units and one 1-bedroom unit (unit-level bedroom counts shown)
- Bathrooms: Three full bathrooms total; Each unit includes one bathroom
- Heating & cooling: Central air conditioning; Ceiling fans; Forced-air heating (gas)
- Interior features: Unfinished basement; 14 total rooms
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3 × 2-bed/?-bath units multifamily listed at $280k.
Deal economics
- At list price, monthly cash flow is $906 ($11k/yr) — positive. Per door: $302/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($4k rent vs $280k).
- Recommended offer: $272k (3.0% below list) — sets the bar for market timing.
- Cap rate 10.2% 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 fast (+8.0%/yr); 126 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
- At $3,531/mo this rent would consume 56% of the median local household income ($76k/yr) (locally 1193% 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 $8k 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 + 8.0% rent growth), your $78k cash investment doubles in ~7 years — after that, you're playing with house money.
Negotiation context
- It's been on market 34 days — a 3% lower offer ($272k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 11y 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 $83k; list at $280k implies a 237% gain — meaningful room to come down on a strong offer.
Questions for the listing agent
- It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.26% ✓
- Cap rate
- 10.18%
- Cash-on-cash
- 13.87%
- DSCR
- 1.62
- GRM
- 6.6
CMA / ARV
- ARV (median comp)
- $194,881
- List price
- $279,900
- Delta
- 43.63%
- Verdict
- OVERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1834-1836 Cromwell Dr | 0.14mi | 4/2.0 (-1) | 2,756 (+5%) | 9mo | $180,000 | $65 | 69 |
| 1633-1635 Liberty Dr | 0.55mi | 4/3.0 (-1) | 2,520 (-4%) | 8mo | $210,000 | $83 | 56 |
| 463-465 Treeside Dr | 0.22mi | 4/2.0 (-1) | 2,322 (-12%) | 16mo | $195,463 | $84 | 48 |
| 1623-1625 Liberty Dr | 0.55mi | 4/3.0 (-1) | 2,382 (-10%) | 8mo | $210,000 | $88 | 47 |
| 1697-1699 Liberty Dr | 0.55mi | 4/2.0 (-1) | 2,450 (-7%) | 9mo | $265,000 | $108 | 47 |
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 · 7.98% rent growth · sell at horizon
- IRR
- 9.5%
- Equity multiple
- 1.39×
- Total profit
- $30,937
- Equity at exit
- $41,734
- IRR
- 22.4%
- Equity multiple
- 3.37×
- Total profit
- $185,852
- Equity at exit
- $24,201
Cash invested: $78,372 (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
ZIP-level market 44313
- Rents YoY
- 8.0%
- Active inventory
- 126
- Price-to-rent
- 19.8×
Monthly cashflow live
- Estimated rent
- $3,531 high interval (Pro) →
- Mortgage (P&I)
- −$1,468
- Tax from tax record
- −$299 /mo · $3,591/yr
- Insurance
- −$117
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$742
- Net cashflow
- $906
Break-even live
3-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 3× units | 2 | — | $3,531 |
| #1 | 2 | — | $1,177 |
| #2 | 2 | — | $1,177 |
| #3 | 2 | — | $1,177 |
| Total (3 units) | $3,531 | ||
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
- $69,975
- Closing costs
- $8,397
- 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 1 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1183 Romayne Dr Akron, OH | 4.0 | 2.0 | 2024 | $2,400 | $1.19 | 23d | 1 | 1.06mi |
Listing history 16 events
-
2026-06-10status $279,900 Pending 34 DOM
-
2026-06-09days on market $279,900 Contingent 34 DOM
-
2026-06-08days on market $279,900 Contingent 33 DOM
-
2026-06-07days on market $279,900 Contingent 32 DOM
-
2026-06-05days on market $279,900 Contingent 29 DOM
-
2026-06-03days on market $279,900 Contingent 28 DOM
-
2026-06-02days on market $279,900 Contingent 27 DOM
-
2026-06-01days on market $279,900 Contingent 26 DOM
-
2026-05-31days on market $279,900 Contingent 25 DOM
-
2026-05-31days on market $279,900 Contingent 24 DOM
-
2026-05-12historical Contingent 613-char remark
-
2026-05-06$279,900 Active 613-char remark
-
2015-12-23soldstatus $83,000 Sold 518-char remark
Show marketing remark (518 chars)
All brick 3 units. Lower unit kitchen 12x13, Living room 14x20 and bedroom 11x13. Middle and top unit are the same size. Living room 14x19, dining room 10x12, kitchen 13x16, br 10x14 amd 2 bedroom 12x12. 3 car garage, one for each unit. New electric service boxes for all 3 units. Central Air 2nd & 3rd floor unit, H2O tank 2001, 2011, 2013, 3 furnaces 15+ years. All dates approximate. Upper unit was owner occupied and the other 2 units left vacant for new owner. 2 stoves, 3 refrigerators and 2 dishwashers.
-
2015-12-22soldstatus $83,000
-
2015-11-03status Pending 518-char remark
Show marketing remark (518 chars)
All brick 3 units. Lower unit kitchen 12x13, Living room 14x20 and bedroom 11x13. Middle and top unit are the same size. Living room 14x19, dining room 10x12, kitchen 13x16, br 10x14 amd 2 bedroom 12x12. 3 car garage, one for each unit. New electric service boxes for all 3 units. Central Air 2nd & 3rd floor unit, H2O tank 2001, 2011, 2013, 3 furnaces 15+ years. All dates approximate. Upper unit was owner occupied and the other 2 units left vacant for new owner. 2 stoves, 3 refrigerators and 2 dishwashers.
-
2015-09-16$89,900 Active 518-char remark
Show marketing remark (518 chars)
All brick 3 units. Lower unit kitchen 12x13, Living room 14x20 and bedroom 11x13. Middle and top unit are the same size. Living room 14x19, dining room 10x12, kitchen 13x16, br 10x14 amd 2 bedroom 12x12. 3 car garage, one for each unit. New electric service boxes for all 3 units. Central Air 2nd & 3rd floor unit, H2O tank 2001, 2011, 2013, 3 furnaces 15+ years. All dates approximate. Upper unit was owner occupied and the other 2 units left vacant for new owner. 2 stoves, 3 refrigerators and 2 dishwashers.
ⓘ 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
- $3,591 · $299/mo
- Projected year-2 tax
- $3,979 · $332/mo
- Expected delta
- +$388/yr (+$32/mo · 10.8%)
ⓘ 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
- $42,372
- − Mortgage interest
- −$15,679
- − Property taxes
- −$3,591
- − Insurance
- −$1,400
- − Repairs & maintenance
- −$3,390
- − Management
- −$3,390
- − Depreciation
- −$8,143
- Taxable income
- $6,780
- Est. tax owed @ 24.0%
- −$1,627
- After-tax cash flow
- $9,242/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
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)
- 26,631
- Household income
- $75,671
- Rent vs Own
- Severe rent burden
- 1193.0
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 (67%)
- Race & ethnicity
- White 67% Black 22% Two or more races 8% Hispanic / Latino 3% Asian 2%
- Common ancestry
- Romanian 3% Slovak 3% Lithuanian 2%
- Foreign-born
- 3% · Canada
- Languages at home
- 96% English-only · Spanish 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
- ▼ -164.43%
- Current HPI
- 208.6149
- Rent YoY
- ▲ 7.98%
- Metro
- Akron, OH
- State GDP YoY
- ▲ 1.98%
- F500 in state
- 48
Industry mix (Fortune 500 HQ in OH)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+211.3% since first listed7 events — show timeline
- 2026-06-09 Pending — MLSNOW
- 2026-05-12 Contingent — MLSNOW
- 2026-05-06 Listed $279,900 MLSNOW
- 2015-12-23 Sold (MLS) $83,000 MLSNOW
- 2015-12-22 Sold (Public Records) $83,000 Public Records
- 2015-11-03 Pending — MLSNOW
- 2015-09-16 Listed $89,900 MLSNOW
Property tax history
+0.4%/yrLatest (2025): $3,591 · +0.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…