CashFlowRE
Sign in Sign up
1753-1757 Cromwell Dr Triplex
C Composite 59.19
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

1753-1757 Cromwell Dr · Akron, OH 44313
5 bd · 3.0 ba · 2,632 sqft · MultiFamily public records · 34 Days on market
Built 1964 0.26 ac lot $106/sqft · 44% above area Est $195k · 44% over

🖨 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

BRICK TRIPLEXPRIVATE DRIVEWAYDETACHED 3-CAR GARAGESPACIOUS LIVING ROOMHARDWOOD FLOORSFORMAL DINING ROOM

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

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 × 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.
Recommended offer $271,503 (3.0% below list)

Questions for the listing agent

  1. 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?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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

5-year hold
IRR
9.5%
Equity multiple
1.39×
Total profit
$30,937
Equity at exit
$41,734
10-year hold
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
3-day notice; Cleveland / Columbus have some habitability code enforcement; otherwise landlord-leaning.

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

Break-even rent $2,384
Max offer price $279,900
Occupancy floor 69%

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

UnitsBedsBathsEst. rent
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

AddressBedsBaths SqftRent$/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

  1. 2026-06-10
    status $279,900 Pending 34 DOM
  2. 2026-06-09
    days on market $279,900 Contingent 34 DOM
  3. 2026-06-08
    days on market $279,900 Contingent 33 DOM
  4. 2026-06-07
    days on market $279,900 Contingent 32 DOM
  5. 2026-06-05
    days on market $279,900 Contingent 29 DOM
  6. 2026-06-03
    days on market $279,900 Contingent 28 DOM
  7. 2026-06-02
    days on market $279,900 Contingent 27 DOM
  8. 2026-06-01
    days on market $279,900 Contingent 26 DOM
  9. 2026-05-31
    days on market $279,900 Contingent 25 DOM
  10. 2026-05-31
    days on market $279,900 Contingent 24 DOM
  11. 2026-05-12
    historical Contingent 613-char remark
  12. 2026-05-06
    listed $279,900 Active 613-char remark
  13. 2015-12-23
    soldstatus $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.

  14. 2015-12-22
    soldstatus $83,000
  15. 2015-11-03
    status 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.

  16. 2015-09-16
    listed $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
combined federal + state — saved on this device
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

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)
26,631
Household income
$75,671
Rent vs Own
38.8% rent · 61.2% 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

Price history

+211.3% since first listed
7 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%/yr

Latest (2025): $3,591 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…