CashFlowRE
Sign in Sign up
750 Brown St
D+ Composite 49.32
Why this score? — see what drove the D+ 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 +24.1/30.0
  • DSCR +7.8/10.0
  • 1% rule +6.3/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$105,000

750 Brown St · Akron, OH 44311
3 bd · 1.0 ba · 1,040 sqft · SingleFamily public records · 38 Days on market
Built 1920 3,998 sqft lot $101/sqft · 55% above area Est $85k · 24% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Updated colonial home featuring 3 bedrooms and 1 full bath. The first floor offers new laminate flooring, while the second floor has brand new carpet. The finished attic provides additional living space and can be used as a 4th bedroom, office, or flex space. The home also includes an updated kitchen, a dining room, a completely renovated bathroom, and a new furnace. Enjoy a covered front porch, back deck, and a full basement for extra storage. Move-in ready with many recent updates throughout.

Key facts

  • New furnace
  • Finished attic
  • Updated kitchen

Tags

NEW LAMINATE FLOORINGBRAND NEW CARPETFINISHED ATTICUPDATED KITCHENCOMPLETELY RENOVATED BATHROOMNEW FURNACE

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Updated/remodeled condition; Vinyl siding; Asphalt/fiberglass roof
  • Construction: Vinyl siding construction; Asphalt/fiberglass roof; Built per public records (year built from public records)
  • Exterior features: Deck; Front porch

Interior

  • Kitchen: First-floor kitchen with laminate flooring
  • Bedrooms: Second-floor bedrooms with carpeted floors; Third-floor bedroom with carpeted floor (large loft/bedroom space)
  • Flooring: Carpet and laminate flooring throughout
  • Bathrooms: One full bathroom on the second floor with laminate flooring
  • Heating & cooling: Forced-air gas heating
  • Interior features: Full unfinished basement
  • Laundry & utility: Laundry located in the 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 $105k.

Deal economics

  • At list price, monthly cash flow is $208 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $102k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% 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: 54 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • At $1,183/mo this rent would consume 58% of the median local household income ($24k/yr) (locally 659% 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 $726 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.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($102k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $105k implies a 200% 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 $101,850 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
1.13%
Cap rate
8.67%
Cash-on-cash
8.48%
DSCR
1.38
GRM
7.4

CMA / ARV

ARV (median comp)
$84,688
List price
$105,000
Delta
23.98%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
791 Allyn St 0.19mi 3/1.0 992 (-5%) 4mo $85,000 $86 81
370 E Thornton St 0.33mi 3/1.0 1,015 (-2%) 6mo $75,500 $74 76
1100 Beardsley St 0.67mi 3/1.0 1,075 (+3%) 2mo $107,000 $100 61
685 Brown St 0.12mi 4/1.0 (+1) 899 (-14%) 8mo $90,000 $100 60
835 Inman St 0.65mi 3/1.0 1,079 (+4%) 5mo $81,000 $75 59
848 Kling St 0.18mi 4/2.5 (+1) 1,160 (+12%) 5mo $110,000 $95 58
920 Rowe St 0.69mi 2/1.0 (-1) 1,056 (+2%) 4mo $89,000 $84 57
807 Baird St 0.59mi 3/1.0 1,128 (+8%) 4mo $55,000 $49 55
381 Bethwayne Ct 0.39mi 4/1.0 (+1) 1,152 (+11%) 8mo $70,000 $61 52
314 Sterling Ct 0.58mi 4/1.0 (+1) 1,112 (+7%) 9mo $101,000 $91 49
823 Merton Ave 0.72mi 3/2.0 1,118 (+8%) 7mo $139,900 $125 44
1025 Coventry St 0.63mi 3/1.5 1,186 (+14%) 6mo $79,300 $67 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.4%
Equity multiple
0.87×
Total profit
$-3,771
Equity at exit
$15,656
10-year hold
IRR
6.3%
Equity multiple
1.47×
Total profit
$13,820
Equity at exit
$9,078

Cash invested: $29,400 (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 44311

Home prices YoY
-28.4%
Active inventory
54
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,183 high interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$132 /mo · $1,587/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$208

Break-even live

Break-even rent $920
Max offer price $105,000
Occupancy floor 77%

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
$26,250
Closing costs
$3,150
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
796 Brown St Akron, OH 4.0 2.0 1200 $900 $0.75 43d 1 0.06mi
689 Kling St Akron, OH 3.0 1.0 780 $1,075 $1.38 21d 1 0.18mi
885 Brown St Akron, OH 4.0 2.0 1280 $1,400 $1.09 23d 1 0.23mi
374 E Voris St Akron, OH 3.0 1.0 876 $1,150 $1.31 23d 1 0.24mi
907 Kling St Akron, OH 3.0 1.0 1248 $1,250 $1.00 14d 1 0.26mi
548 Spicer St Akron, OH 4.0 2.0 1487 $1,100 $0.74 23d 1 0.38mi
662 Sumner St Akron, OH 2.0 1.0 915 $999 $1.09 43d 1 0.40mi
658 Sumner St Akron, OH 2.0 1.0 915 $999 $1.09 43d 1 0.41mi
629 Morgan Ave Akron, OH 2.0 1.0 960 $1,200 $1.25 43d 1 0.44mi
484 Hammel St Akron, OH 2.0 1.0 792 $1,100 $1.39 43d 1 0.45mi
393 Cross St Unit 393 Akron, OH 2.0 1.0 864 $775 $0.90 43d 1 0.47mi
356 Rankin St Akron, OH 4.0 1.5 1186 $1,197 $1.01 23d 1 0.49mi
1028 Kling St Akron, OH 4.0 2.0 1500 $1,450 $0.97 43d 1 0.51mi
418 Power St Akron, OH 3.0 1.0 1000 $999 $1.00 23d 1 0.52mi
979 Neptune Ave Akron, OH 3.0 1.0 1248 $1,250 $1.00 23d 1 0.52mi
600 Sherman St Akron, OH 4.0 1.0–2.0 824 $1,400 $1.70 14d 14 0.53mi
420 Power St Akron, OH 3.0 1.0 900 $800 $0.89 23d 1 0.53mi
467 Spicer St Akron, OH 2.0 1.0 800 $915 $1.14 23d 1 0.53mi
461 Spicer St Akron, OH 3.0 2.0 1000 $995 $0.99 43d 1 0.54mi
566 Sumner St Akron, OH 4.0 1.0 1170 $1,200 $1.03 43d 1 0.55mi
490 Gage St Akron, OH 4.0 1.0 1326 $1,053 $0.79 43d 1 0.56mi
1036 Neptune Ave Akron, OH 3.0 1.0 1000 $1,350 $1.35 43d 1 0.62mi
1040 Neptune Ave Akron, OH 4.0 1.0 1400 $1,300 $0.93 43d 1 0.63mi
1085 Herberich Ave Akron, OH 4.0 1.0 1350 $1,400 $1.04 43d 1 0.63mi
1139 Marcy St Akron, OH 4.0 1.5 1300 $1,300 $1.00 43d 1 0.65mi
505 Rentschler St Unit Down Akron, OH 2.0 1.0 825 $850 $1.03 14d 1 0.66mi
287 Wheeler St Akron, OH 3.0 1.0 1100 $1,350 $1.23 23d 1 0.68mi
878 Clark St Akron, OH 3.0 2.0 1029 $1,440 $1.40 43d 1 0.69mi
1114 Herberich Ave Akron, OH 4.0 1.0 1308 $1,200 $0.92 43d 1 0.71mi
621 Hudson Ave Akron, OH 3.0 1.0 780 $1,100 $1.41 14d 1 0.72mi
421 Allyn St Unit 2 Akron, OH 3.0 1.0 743 $850 $1.14 43d 1 0.72mi
344 Lease St Akron, OH 3.0 1.0 1000 $1,199 $1.20 43d 1 0.73mi
437 Sumner St Apt A Akron, OH 3.0 1.5 750 $1,200 $1.60 23d 1 0.73mi
437 Sumner St Apt D Akron, OH 2.0 1.5 750 $900 $1.20 23d 1 0.73mi
1102 Neptune Ave Akron, OH 3.0 1.0 1000 $1,200 $1.20 43d 1 0.74mi
406 Sumner St Akron, OH 2.0–4.0 1.0–2.0 836 $1,085 $1.30 14d 3 0.80mi
1200 Girard St Akron, OH 3.0 2.0 1438 $1,100 $0.76 14d 1 0.85mi
1282 Andrus St Akron, OH 4.0 1.0 1242 $1,195 $0.96 43d 1 0.88mi
990 Baird St Akron, OH 3.0 1.0 1140 $1,250 $1.10 43d 1 0.92mi
377 Talbot Ave Akron, OH 2.0 1.0 1070 $1,050 $0.98 43d 1 0.95mi

Listing history 23 events

  1. 2026-06-18
    days on market $105,000 Active 38 DOM
  2. 2026-06-17
    days on market $105,000 Active 37 DOM
  3. 2026-06-16
    days on market $105,000 Active 36 DOM
  4. 2026-06-15
    days on market $105,000 Active 35 DOM
  5. 2026-06-14
    days on market $105,000 Active 33 DOM
  6. 2026-06-13
    days on market $105,000 Active 32 DOM
  7. 2026-06-10
    days on market $105,000 Active 30 DOM
  8. 2026-06-09
    days on market $105,000 Active 29 DOM
  9. 2026-06-08
    days on market $105,000 Active 28 DOM
  10. 2026-06-07
    days on market $105,000 Active 27 DOM
  11. 2026-06-05
    days on market $105,000 Active 24 DOM
  12. 2026-06-03
    days on market $105,000 Active 23 DOM
  13. 2026-06-02
    days on market $105,000 Active 22 DOM
  14. 2026-06-01
    days on market $105,000 Active 21 DOM
  15. 2026-05-31
    days on market $105,000 Active 20 DOM
  16. 2026-05-31
    days on market $105,000 Active 19 DOM
  17. 2026-05-08
    listed $105,000 Active 499-char remark
  18. 2026-04-24
    historical
  19. 2026-03-04
    listed $114,500 Active
  20. 2025-06-10
    soldstatus $35,000
  21. 2011-05-10
    soldstatus $1,298,000
  22. 2004-07-26
    soldstatus $32,000
  23. 1988-10-19
    soldstatus $17,000

ⓘ 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
$1,587 · $132/mo
Projected year-2 tax
$1,612 · $134/mo
Expected delta
+$26/yr (+$2/mo · 1.6%)

ⓘ 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 3/10 Moderate 2 unhealthy d/yr today · 4 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
$14,191
− Mortgage interest
−$5,882
− Property taxes
−$1,587
− Insurance
−$525
− Repairs & maintenance
−$1,135
− Management
−$1,135
− Depreciation
−$3,055
Taxable income
$873
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$209
After-tax cash flow
$2,282/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)
7,547
Household income
$24,369
Rent vs Own
83.0% rent · 17.0% own
Severe rent burden
659.0

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
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 53% Black 35% Two or more races 6% Hispanic / Latino 4% Asian 3%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 2%
Foreign-born
3% · Canada, Vietnam, Philippines
Languages at home
95% English-only · Spanish 2% Other Asian/Pacific 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
▼ -39.01%
Current HPI
98.3809
Rent YoY
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

+517.6% since first listed
7 events — show timeline
  • 2026-05-08 Listed $105,000 MLSNOW
  • 2026-04-24 Listing Removed MLSNOW
  • 2026-03-04 Listed $114,500 MLSNOW
  • 2025-06-10 Sold (Public Records) $35,000 Public Records
  • 2011-05-10 Sold (Public Records) $1,298,000 Public Records
  • 2004-07-26 Sold (Public Records) $32,000 Public Records
  • 1988-10-19 Sold (Public Records) $17,000 Public Records

Property tax history

+5.7%/yr

Latest (2025): $1,587 · +175.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…