CashFlowRE
Sign in Sign up
4096 Sherman Rd 🏷️ Likely Rental
B- Composite 65.58
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 +21.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.9/10.0
  • Schools +5.9/10.0
  • 1% rule +5.5/10.0
  • Rent growth +4.0/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

4096 Sherman Rd · Norton, OH 44203
3 bd · 1.0 ba · 840 sqft · SingleFamily public records · 37 Days on market
Built 1893 7,501 sqft lot $155/sqft · 45% below area Est $234k · 45% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming country home located in the desirable Norton School District! This 3-bedroom, 1.5-bath home offers plenty of parking with a spacious stone driveway and a beautiful rear deck perfect for relaxing or entertaining. Features include low-maintenance vinyl siding and a durable metal roof. Currently tenant-occupied, this property presents a great opportunity for homeowners or investors looking to expand their portfolio. Serious inquiries only-no wholesalers, seller financing, or rent-to-own options.

Key facts

  • Stone driveway
  • Metal roof
  • Vinyl siding

Tags

NORTON SCHOOL DISTRICTSTONE DRIVEWAYREAR DECKVINYL SIDINGMETAL ROOF

Property features AI

Finance

  • Financial info: Annual tax amount listed (details available)

Exterior

  • Parking: Driveway parking
  • Utilities: Well water; Septic tank
  • Home design: Two-story home; Above-grade finished area 840 (source: public records)
  • Construction: Wood siding exterior; Metal roof
  • Exterior features: Driveway

Interior

  • Bedrooms: Total of 6 rooms (bedroom count not specified)
  • Bathrooms: 1 full bathroom; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Forced air heating; Heating present
  • Interior features: Full unfinished basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $130,000 price doesn't fit this home's estimated sale value (~$234,420) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $200 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $126k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 3.2% in Norton — 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 80/100 on livability (#118 in OH, #1,738 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Norton City (suburban): math 68% / reading 69% proficiency, ranked #152 of 656 in OH (top 23%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+5.9%/yr); 219 active listings in the ZIP; 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 $899 of loan paydown is wiped out by about $4k 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 + 5.9% rent growth), your $36k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 27y 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.

Risks & watch-outs

  • Watch-outs: built in 1893 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $126,100 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 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 1893 — 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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.05%
Cap rate
8.14%
Cash-on-cash
6.60%
DSCR
1.29
GRM
7.9

CMA / ARV

ARV (median comp)
$234,420
List price
$130,000
Delta
-44.54%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.86% rent growth · sell at horizon

5-year hold
IRR
-3.0%
Equity multiple
0.88×
Total profit
$-4,242
Equity at exit
$19,383
10-year hold
IRR
9.6%
Equity multiple
1.84×
Total profit
$30,418
Equity at exit
$11,240

Cash invested: $36,400 (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 44203

Rents YoY
5.9%
Active inventory
219
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,369 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$146 /mo · $1,748/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$200

Break-even live

Break-even rent $1,116
Max offer price $130,000
Occupancy floor 80%

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
$32,500
Closing costs
$3,900
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.

Listing history 21 events

  1. 2026-06-18
    days on market $130,000 Active 37 DOM
  2. 2026-06-17
    days on market $130,000 Active 36 DOM
  3. 2026-06-16
    days on market $130,000 Active 35 DOM
  4. 2026-06-15
    days on market $130,000 Active 34 DOM
  5. 2026-06-14
    days on market $130,000 Active 32 DOM
  6. 2026-06-10
    days on market $130,000 Active 29 DOM
  7. 2026-06-09
    days on market $130,000 Active 28 DOM
  8. 2026-06-08
    days on market $130,000 Active 27 DOM
  9. 2026-06-07
    days on market $130,000 Active 26 DOM
  10. 2026-06-03
    days on market $130,000 Active 22 DOM
  11. 2026-06-02
    days on market $130,000 Active 21 DOM
  12. 2026-06-01
    days on market $130,000 Active 20 DOM
  13. 2026-05-31
    days on market $130,000 Active 19 DOM
  14. 2026-05-31
    days on market $130,000 Active 18 DOM
  15. 2026-05-11
    listed $130,000 Active 509-char remark
  16. 2015-07-22
    historical
  17. 2015-07-02
    listed $24,900 Active
  18. 2002-04-07
    historical
  19. 2001-09-19
    listed $49,900
  20. 2000-07-25
    historical
  21. 1999-11-19
    listed $79,900

ⓘ 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
$1,748 · $146/mo
Projected year-2 tax
$1,888 · $157/mo
Expected delta
+$140/yr (+$12/mo · 8.0%)

ⓘ 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 2/10 Low 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 · 1 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
$16,434
− Mortgage interest
−$7,282
− Property taxes
−$1,748
− Insurance
−$650
− Repairs & maintenance
−$1,315
− Management
−$1,315
− Depreciation
−$3,782
Taxable income
$343
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$82
After-tax cash flow
$2,322/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
Norton City
NCES district ID
3904455
Math proficiency
68% ▼ -7.00%
Reading proficiency
69% ▼ -5.00%
Median HH income
$61,163
Composite
59.19/100
National rank
#946
State rank
#152 of 656 in OH

Livability — Norton

Score
80/100
State rank
#118
US rank
#1738

Category grades

Amenities F Commute F Cost of living A+ Crime A- Employment A- Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norton, OH
County
Summit County · 440,783 people
City population
38,705
Metro
Akron, OH
Population (ZIP)
38,701
Household income
$63,759
Rent vs Own
28.3% rent · 71.7% own
Severe rent burden
805.0

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 (86%)
Race & ethnicity
White 86% Black 7% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 3% Slovak 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · 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
▼ -224.82%
Current HPI
199.8143
Rent YoY
▲ 5.86%
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

+62.7% since first listed
7 events — show timeline
  • 2026-05-11 Listed $130,000 MLSNOW
  • 2015-07-22 Listing Removed MLSNOW
  • 2015-07-02 Listed $24,900 MLSNOW
  • 2002-04-07 Listing Removed MLSNOW
  • 2001-09-19 Listed $49,900 MLSNOW
  • 2000-07-25 Listing Removed MLSNOW
  • 1999-11-19 Listed $79,900 MLSNOW

Property tax history

+8.9%/yr

Latest (2025): $1,748 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…