CashFlowRE
Sign in Sign up
643 Stevenson Ave
C+ Composite 61.52
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 +22.7/30.0
  • ARV discount +14.5/15.0
  • DSCR +7.3/10.0
  • 1% rule +5.9/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$92,900

643 Stevenson Ave · Akron, OH 44312
2 bd · 1.0 ba · 688 sqft · SingleFamily public records · 44 Days on market
Built 1939 4,800 sqft lot $135/sqft · 16% below area Est $110k · 16% under ↓ 12% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Tired of paying rent? Looking for a manageable home? This one is for you! The living room is a comfortable size to enjoy watching TV. Just off of the living room is the main bedroom with carpeted floors and a closet. The eat-in kitchen has ample counter and cupboard space. The bathroom is just off of the kitchen with a shower. You'll find the second bedroom next to the kitchen with a closet and a door to the back yard. The 2-car garage has extra storage space and there's also a shed at the back of the yard by the garage. Siding and Roof approx 12 years old, Hot Water Tank 2026. Call today to schedule your private showing.

Key facts

  • 4,800 sq ft lot
  • 2 garage spots
  • Built 1939

Property features AI

Exterior

  • Parking: Driveway; Attached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Construction: Vinyl siding; Asphalt/fiberglass roof
  • Exterior features: Patio; Porch; Storage shed(s)

Interior

  • Kitchen: Eat-in kitchen; Range; Refrigerator
  • Bedrooms: Two main-level bedrooms
  • Flooring: Carpet throughout primary rooms
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Forced-air gas heating; Wall/window cooling units
  • Interior features: Partial basement; Fireplace (1)

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 2-bed/1.0-bath single-family listed at $93k.

Deal economics

  • At list price, monthly cash flow is $159 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $93k).
  • Recommended offer: $90k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 6.6% in Akron — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: 137 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $642 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 44 days — a 3% lower offer ($90k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $90,113 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 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 1939 — 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. 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.
  6. 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.
  7. 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
1.09%
Cap rate
8.35%
Cash-on-cash
7.34%
DSCR
1.33
GRM
7.7

CMA / ARV

ARV (median comp)
$110,107
List price
$92,900
Delta
-15.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
432 Stevenson Ave 0.40mi 2/1.0 671 (-2%) 6mo $75,000 $112 72
544 Dennison Ave 0.16mi 3/1.0 (+1) 760 (+10%) 6mo $120,000 $158 66
495 Stetler Ave 0.42mi 2/1.0 756 (+10%) 5mo $92,000 $122 60
485 Sieber Ave 0.41mi 2/1.0 768 (+12%) 11mo $112,500 $146 52
425 Alpha Ave 0.37mi 2/1.0 595 (-14%) 12mo $77,000 $129 50
574 Stetler Ave 0.30mi 1/1.5 (-1) 768 (+12%) 11mo $110,000 $143 50
436 High Grove Blvd 0.32mi 3/2.0 (+1) 728 (+6%) 20mo $137,000 $188 49
261 Dennison Ave 0.63mi 2/1.0 672 (-2%) 21mo $111,000 $165 49
640 Plainfield Rd 0.75mi 2/1.0 768 (+12%) 2mo $131,000 $171 44

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
-5.1%
Equity multiple
0.81×
Total profit
$-4,912
Equity at exit
$13,852
10-year hold
IRR
4.6%
Equity multiple
1.34×
Total profit
$8,820
Equity at exit
$8,032

Cash invested: $26,012 (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 44312

Active inventory
137
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,011 medium interval (Pro) →
Mortgage (P&I)
$487
Tax from tax record
$114 /mo · $1,370/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$212
Net cashflow
$159

Break-even live

Break-even rent $810
Max offer price $92,900
Occupancy floor 79%

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
$23,225
Closing costs
$2,787
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2612 Leland Ave Unit Left/Down Akron, OH 2.0 1.0 572 $850 $1.49 21d 1 0.55mi
2888 Mogadore Rd Akron, OH 1.0 1.0 450 $859 $1.91 14d 1 1.05mi
2994 Mogadore Rd Akron, OH 2.0 1.0 715 $931 $1.30 23d 1 1.06mi
2948 Mogadore Rd Unit 5 Akron, OH 2.0 1.0 700 $975 $1.39 14d 1 1.06mi

Listing history 17 events

  1. 2026-06-18
    days on market $92,900 Active 44 DOM
  2. 2026-06-17
    days on market $92,900 Active 43 DOM
  3. 2026-06-16
    days on market $92,900 Active 42 DOM
  4. 2026-06-15
    days on market $92,900 Active 41 DOM
  5. 2026-06-14
    pricedays on market $92,900 Active 39 DOM
  6. 2026-06-13
    days on market $97,000 Active 38 DOM
  7. 2026-06-10
    days on market $97,000 Active 36 DOM
  8. 2026-06-09
    days on market $97,000 Active 35 DOM
  9. 2026-06-08
    days on market $97,000 Active 34 DOM
  10. 2026-06-07
    days on market $97,000 Active 33 DOM
  11. 2026-06-05
    days on market $97,000 Active 30 DOM
  12. 2026-06-03
    days on market $97,000 Active 29 DOM
  13. 2026-06-02
    days on market $97,000 Active 28 DOM
  14. 2026-06-01
    days on market $97,000 Active 27 DOM
  15. 2026-05-31
    days on market $97,000 Active 26 DOM
  16. 2026-05-31
    days on market $97,000 Active 25 DOM
  17. 2026-05-05
    listed $105,000 Active 632-char remark

ⓘ 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
$1,370 · $114/mo
Projected year-2 tax
$1,410 · $117/mo
Expected delta
+$40/yr (+$3/mo · 2.9%)

ⓘ 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
$12,138
− Mortgage interest
−$5,204
− Property taxes
−$1,370
− Insurance
−$464
− Repairs & maintenance
−$971
− Management
−$971
− Depreciation
−$2,703
Taxable income
$455
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$109
After-tax cash flow
$1,799/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)
30,280
Household income
$65,480
Rent vs Own
23.5% rent · 76.5% own
Severe rent burden
483.0

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 (90%)
Race & ethnicity
White 90% Two or more races 5% Black 3% Hispanic / Latino 2%
Common ancestry
Romanian 3% Slovak 2% Serbian 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2% Russian/Polish/Slavic 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
▼ -203.00%
Current HPI
197.5988
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

-11.5% since first listed
3 events — show timeline
  • 2026-06-13 Price Changed $92,900 MLSNOW
  • 2026-05-19 Price Changed $97,000 MLSNOW
  • 2026-05-05 Listed $105,000 MLSNOW

Property tax history

+0.3%/yr

Latest (2025): $1,370 · -31.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…