CashFlowRE
Sign in Sign up
433 Allenford St
B Composite 74.05
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 +28.6/30.0
  • ARV discount +14.7/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • 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

433 Allenford St · Akron, OH 44314
3 bd · 2.0 ba · 1,037 sqft · SingleFamily public records · 17 Days on market
Built 1953 9,909 sqft lot $87/sqft · 16% below area Est $107k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming bungalow featuring a welcoming front porch and flexible living potential. This 2-bedroom, 2 full bath home offers two kitchens, providing the opportunity for separate living areas or added convenience. The property does require some updates and TLC, making it a great opportunity for owner-occupants, investors, or those looking to add value. Convenient layout with plenty of potential to make it your own. Property is being sold AS-IS, WHERE-IS. Seller will not consider wholesale offers, rent-to-own agreements, or seller financing.

Key facts

  • Two kitchens
  • Front porch
  • Convenient layout

Tags

FRONT PORCHTWO KITCHENSSEPARATE LIVING AREASCONVENIENT LAYOUT

Property features AI

Exterior

  • Parking: Carport; Driveway; One carport space
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Above-grade finished area recorded as 1,037 (public records)
  • Construction: Wood siding; Asphalt/fiberglass roof; Block foundation; Built per public records
  • Exterior features: Rear porch; Front porch

Interior

  • Bedrooms: Two main-level bedrooms
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Hot water heating; Steam heating; Wall/window cooling units
  • Interior features: Full, unfinished basement
  • Laundry & utility: Laundry on lower level

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/2.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $297 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $89k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.3% 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; 28 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% 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

  • It's been on market 17 days — a 2% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 26y 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 $69k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $88,551 (1.5% below list)

Questions for the listing agent

  1. Built in 1953 — 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
1.36%
Cap rate
10.25%
Cash-on-cash
14.14%
DSCR
1.63
GRM
6.1

CMA / ARV

ARV (median comp)
$107,051
List price
$89,900
Delta
-16.02%
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
2365 Pelton Ave 0.19mi 3/1.0 1,016 (-2%) 6mo $140,000 $138 78
407 Stanford St 0.16mi 3/1.0 1,080 (+4%) 11mo $135,000 $125 72
372 Waterford St 0.24mi 3/2.0 988 (-5%) 11mo $146,000 $148 72
2255 Nesmith Lake Blvd 0.12mi 2/1.0 (-1) 942 (-9%) 2mo $116,500 $124 68
2407 Nesmith Lake Blvd 0.35mi 2/1.0 (-1) 1,002 (-3%) 2mo $131,000 $131 67
447 Allenford St 0.03mi 2/2.0 (-1) 1,152 (+11%) 11mo $137,000 $119 66
2445 Gilbert St 0.44mi 3/2.0 1,092 (+5%) 9mo $175,000 $160 63
474 Rexford St 0.34mi 2/2.0 (-1) 968 (-7%) 11mo $175,000 $181 59
636 Flora Ave 0.39mi 4/2.0 (+1) 903 (-13%) 1mo $163,000 $181 55
592 Sharon St 0.72mi 2/1.5 (-1) 1,020 (-2%) 6mo $50,000 $49 52
2499 Nesmith Lake Blvd 0.47mi 2/1.0 (-1) 1,092 (+5%) 11mo $156,000 $143 51
2303 6th St SW 0.48mi 3/1.0 912 (-12%) 6mo $53,000 $58 48

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
5.6%
Equity multiple
1.22×
Total profit
$5,502
Equity at exit
$13,404
10-year hold
IRR
15.9%
Equity multiple
2.35×
Total profit
$34,024
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
6.1×

Monthly cashflow live

Estimated rent
$1,220 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$158 /mo · $1,902/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$297

Break-even live

Break-even rent $845
Max offer price $89,900
Occupancy floor 71%

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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
720 Florida Ave Akron, OH 4.0 1.0 1124 $1,500 $1.33 14d 1 0.67mi
36 W Wilbeth Rd Akron, OH 3.0 1.0 1382 $1,150 $0.83 14d 1 0.74mi
835 Kenmore Blvd Unit UP Akron, OH 2.0 1.0 872 $750 $0.86 21d 1 0.79mi
2250 11th St SW Akron, OH 3.0 1.0 1308 $1,350 $1.03 14d 1 0.80mi
2222 12th St SW Akron, OH 3.0 1.5 1270 $1,050 $0.83 43d 1 0.87mi
2160 12th St SW Akron, OH 3.0 1.0 1445 $1,300 $0.90 43d 1 0.93mi
721 Polk Ave Akron, OH 3.0 1.5 1500 $1,600 $1.07 23d 1 0.94mi
2163 13th St SW Akron, OH 3.0 2.5 1480 $1,150 $0.78 43d 1 0.95mi
773 Montana Ave Akron, OH 3.0 1.5 1128 $1,195 $1.06 23d 1 0.96mi
58 E Archwood Ave Akron, OH 2.0 1.0 750 $850 $1.13 43d 1 1.08mi
46 Brighton Dr Akron, OH 2.0 1.0 850 $1,100 $1.29 43d 1 1.10mi
67 E Archwood Ave Unit A Akron, OH 2.0 1.0 1000 $850 $0.85 43d 1 1.12mi
67 E Archwood Ave Unit B Akron, OH 4.0 1.0 1200 $1,050 $0.88 43d 1 1.12mi
45 E Emerling Ave Unit F Akron, OH 2.0 1.0 850 $795 $0.94 43d 1 1.14mi
527 Brady Ave Akron, OH 3.0 1.5 1416 $1,395 $0.99 43d 1 1.15mi
2211 18th St SW Akron, OH 3.0 1.0 1332 $1,250 $0.94 14d 1 1.16mi
94 Brighton Dr Akron, OH 3.0 1.0 1000 $1,100 $1.10 43d 1 1.17mi
2139 18th St SW Akron, OH 2.0 1.0 992 $1,100 $1.11 43d 1 1.22mi
875 Harrison Ave Akron, OH 3.0 1.0 1157 $1,150 $0.99 14d 1 1.23mi
147 Brighton Dr Akron, OH 3.0 1.0 1040 $1,350 $1.30 23d 1 1.27mi
1029 Harpster Ave Akron, OH 4.0 1.0 1403 $1,250 $0.89 14d 1 1.27mi
1127 Victory St Unit 1129 Akron, OH 3.0 1.0 1368 $950 $0.69 43d 1 1.34mi
1298 Bellows St Akron, OH 3.0 1.0 1300 $1,250 $0.96 43d 1 1.35mi
781 Saxon Ave Akron, OH 2.0 1.0 800 $900 $1.12 43d 1 1.42mi
760 Lakewood Blvd Akron, OH 3.0 2.0 1398 $1,150 $0.82 23d 1 1.43mi
847 Jason Ave Unit 1 Akron, OH 2.0 1.0 798 $825 $1.03 23d 1 1.45mi
1138 Kohler Ave Akron, OH 3.0 1.0 1000 $1,250 $1.25 14d 1 1.46mi
1282 Andrus St Akron, OH 4.0 1.0 1242 $1,195 $0.96 43d 1 1.47mi

Listing history 20 events

  1. 2026-05-11
    listed $89,900 Active 547-char remark
  2. 2020-11-04
    price $69,900
  3. 2020-11-04
    price $69,900
  4. 2020-11-04
    price $69,900
  5. 2020-11-04
    price $69,900
  6. 2020-11-04
    price $69,900
  7. 2020-05-02
    price $69,900
  8. 2014-02-12
    price $69,900
  9. 2014-02-12
    price $69,900
  10. 2001-02-10
    historical
  11. 2000-08-11
    listed $117,000
  12. 1998-01-08
    soldstatus $69,000
  13. 1997-11-26
    price $117,000
  14. 1997-11-26
    price $117,000
  15. 1997-11-26
    price $117,000
  16. 1997-11-26
    price $117,000
  17. 1997-11-26
    price $117,000
  18. 1997-11-26
    price $117,000
  19. 1997-11-26
    price $117,000
  20. 1997-10-14
    soldstatus $48,500

ⓘ 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
$1,902 · $158/mo
Projected year-2 tax
$1,902 · $158/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
$14,644
− Mortgage interest
−$5,036
− Property taxes
−$1,902
− Insurance
−$450
− Repairs & maintenance
−$1,172
− Management
−$1,172
− Depreciation
−$2,615
Taxable income
$2,298
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$552
After-tax cash flow
$3,008/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

+85.4% since first listed
21 events — show timeline
  • 2026-05-29 Pending MLSNOW
  • 2026-05-11 Listed $89,900 MLSNOW
  • 2020-11-04 Price Changed $69,900 MLSNOW
  • 2020-11-04 Price Changed $69,900 MLSNOW
  • 2020-11-04 Price Changed $69,900 MLSNOW
  • 2020-11-04 Price Changed $69,900 MLSNOW
  • 2020-11-04 Price Changed $69,900 MLSNOW
  • 2020-05-02 Price Changed $69,900 MLSNOW
  • 2014-02-12 Price Changed $69,900 MLSNOW
  • 2014-02-12 Price Changed $69,900 MLSNOW
  • 2001-02-10 Listing Removed MLSNOW
  • 2000-08-11 Listed $117,000 MLSNOW
  • 1998-01-08 Sold (Public Records) $69,000 Public Records
  • 1997-11-26 Price Changed $117,000 MLSNOW
  • 1997-11-26 Price Changed $117,000 MLSNOW
  • 1997-11-26 Price Changed $117,000 MLSNOW
  • 1997-11-26 Price Changed $117,000 MLSNOW
  • 1997-11-26 Price Changed $117,000 MLSNOW
  • 1997-11-26 Price Changed $117,000 MLSNOW
  • 1997-11-26 Price Changed $117,000 MLSNOW
  • 1997-10-14 Sold (Public Records) $48,500 Public Records

Property tax history

+3.4%/yr

Latest (2025): $1,902 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…