CashFlowRE
Sign in Sign up
1629 Gibbs Ave NE
B Composite 73.59
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$79,800

1629 Gibbs Ave NE · Canton, OH 44705
3 bd · 1.0 ba · 1,152 sqft · SingleFamily public records · 14 Days on market
Built 1926 4,617 sqft lot $69/sqft · 17% below area Est $96k · 17% under ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 4,617 sq ft lot
  • Parking
  • Built 1926

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 $80k.

Deal economics

  • At list price, monthly cash flow is $365 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Cap rate 11.8% vs local median 5.1% in Canton — 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 71/100 on livability (#441 in OH) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A; Watch: crime F, employment F.
  • Canton City (urban): math 17% / reading 26% proficiency, ranked #627 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-0.2%/yr); 71 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Stark County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $22k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $79,800

Questions for the listing agent

  1. Built in 1926 — 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
1.34%
Cap rate
11.79%
Cash-on-cash
19.63%
DSCR
1.87
GRM
6.2

CMA / ARV

ARV (median comp)
$96,288
List price
$79,800
Delta
-17.12%
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
1629 Gibbs Ave NE 0.00mi 3/1.0 1,152 (0%) 0mo $75,000 $65 100
601 Melrose Pl NE 0.30mi 3/1.0 1,158 (+0%) 2mo $75,000 $65 84
1311 18th St NE 0.24mi 3/1.0 1,100 (-4%) 1mo $125,000 $114 80
1446 Downing Ct NE 0.21mi 3/1.0 1,248 (+8%) 1mo $10,000 $8 75
1115 21st St NE 0.40mi 3/1.0 1,053 (-9%) 0mo $125,000 $119 67
1525 14th St NE 0.40mi 3/1.0 1,264 (+10%) 2mo $21,900 $17 63
1624 May Pl NE 0.42mi 2/1.0 (-1) 1,222 (+6%) 3mo $108,150 $89 63
1003 Sherlock Pl NE 0.32mi 3/1.0 1,008 (-12%) 2mo $80,000 $79 63
1220 Havana Pl NE 0.70mi 3/1.0 1,208 (+5%) 1mo $163,000 $135 59
1529 23rd St NE 0.62mi 3/2.0 1,239 (+8%) 1mo $162,000 $131 54
1410 Colonial Blvd NE 0.72mi 2/2.0 (-1) 1,171 (+2%) 2mo $145,000 $124 53
2005 17th St NE 0.71mi 3/1.0 1,040 (-10%) 1mo $144,100 $139 50

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
8.5%
Equity multiple
1.32×
Total profit
$7,184
Equity at exit
$11,898
10-year hold
IRR
15.2%
Equity multiple
2.07×
Total profit
$24,010
Equity at exit
$6,900

Cash invested: $22,344 (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 44705

Rents YoY
-0.2%
Active inventory
71
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,068 high interval (Pro) →
Mortgage (P&I)
$418
Tax from tax record
$27 /mo · $321/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$224
Net cashflow
$365

Break-even live

Break-even rent $606
Max offer price $79,800
Occupancy floor 61%

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
$19,950
Closing costs
$2,394
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1613 Spring Ave NE Canton, OH 3.0 1.0 1320 $1,095 $0.83 20d 1 0.17mi
1629 Spring Ave NE Unit Na Canton, OH 2.0 1.0 1100 $836 $0.76 20d 1 0.17mi
1524 Parkhill Pl NE Canton, OH 3.0 1.0 856 $995 $1.16 43d 1 0.39mi
123 17th St NW Canton, OH 2.0 1.0–1.5 766 $1,050 $1.37 13d 1 0.41mi
1206 Lawrence Rd NE Apt 3 Canton, OH 2.0 1.0 900 $950 $1.06 20d 1 0.56mi
1220 Market Ave N Unit 4 Canton, OH 3.0 1.0 1400 $1,100 $0.79 43d 1 0.57mi
2018 Maple Ave NE Canton, OH 2.0 1.0 1206 $950 $0.79 13d 1 0.62mi
924 Spring Ave NE Canton, OH 4.0 1.5 1407 $1,395 $0.99 20d 1 0.71mi
1307 Woodland Ave NW Unit 2 Canton, OH 2.0 1.0 973 $675 $0.69 43d 1 0.72mi
2213 17th St NE Canton, OH 2.0 1.0 1132 $1,100 $0.97 44d 1 0.90mi
1212 Shorb Ave NW #1 Canton, OH 2.0 1.0 832 $850 $1.02 43d 1 0.97mi
1008 14th St NW Canton, OH 3.0 1.5 1100 $898 $0.82 20d 1 0.99mi
1216 14th St NW Canton, OH 3.0 1.0 1352 $1,100 $0.81 20d 1 1.15mi
1224 15th St NW Unit 1 Canton, OH 2.0 1.0 900 $749 $0.83 20d 1 1.16mi
1029 23rd St NW Canton, OH 3.0 1.0 1356 $1,500 $1.11 13d 1 1.17mi
316 Young Ave NE Canton, OH 4.0 1.0 1268 $1,050 $0.83 13d 1 1.19mi
1421 Piper Ct NW Canton, OH 3.0 1.5 1311 $995 $0.76 20d 1 1.22mi
1511 2nd St NE Canton, OH 3.0 1.0 1129 $1,250 $1.11 43d 1 1.30mi
1906 6th St NE Unit 1906-002 Canton, OH 3.0 1.0 906 $1,000 $1.10 13d 1 1.32mi
1946 Otto Pl NE Canton, OH 3.0 1.0 1499 $28,000 $18.68 13d 1 1.43mi
1016 2nd St NW Canton, OH 1.0–3.0 1.0–2.0 916 $1,050 $1.15 13d 20 1.45mi

Listing history 6 events

  1. 2026-05-12
    listed $79,800 Active 416-char remark
  2. 2026-03-20
    status Pending
  3. 2026-03-12
    historical
  4. 2026-03-03
    price $83,900
  5. 2026-02-09
    price $84,900
  6. 2026-01-12
    listed $89,900 Active

ⓘ 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
$321 · $27/mo
Projected year-2 tax
$783 · $65/mo
Expected delta
+$462/yr (+$38/mo · 143.6%)

ⓘ 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 · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$12,819
− Mortgage interest
−$4,470
− Property taxes
−$321
− Insurance
−$399
− Repairs & maintenance
−$1,026
− Management
−$1,026
− Depreciation
−$2,321
Taxable income
$3,256
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$782
After-tax cash flow
$3,604/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
Canton City
NCES district ID
3904371
Math proficiency
17% ▼ -17.00%
Reading proficiency
26% ▼ -12.00%
Median HH income
$28,825
Composite
17.1/100
National rank
#9116
State rank
#627 of 656 in OH

Livability — Canton

Score
71/100
State rank
#441
US rank
#7259

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, OH
County
Stark County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
16,872
Household income
$43,439
Rent vs Own
42.8% rent · 57.2% own
Severe rent burden
524.0

Population outlook (Stark County) Hauer SSP2

Today (2025)
373,708 people
By 2030
371,245 · -0.7%
By 2040
361,331 · -3.3%
By 2050
345,290 · -7.6%
By 2075
302,669 · -19.0%
By 2100
238,870 · -36.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 58% Black 22% Two or more races 13% Hispanic / Latino 9%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Italian 5% Romanian 4% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Stark

2024 margin
Strong R (+21.9) · D 38.6% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.5pp · 2024: -21.9pp
All cycles
2024: R+21.9 2020: R+18.5 2016: R+17.4 2012: R+0.4 2008: D+5.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -200.62%
Current HPI
150.1531
Rent YoY
▼ -0.23%
Metro
Canton-Massillon, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

-16.6% since first listed
9 events — show timeline
  • 2026-06-05 Sold (Public Records) $75,000 Public Records
  • 2026-06-05 Sold (MLS) $75,000 MLSNOW
  • 2026-05-27 Pending MLSNOW
  • 2026-05-12 Listed $79,800 MLSNOW
  • 2026-03-20 Pending MLSNOW
  • 2026-03-12 Listing Removed MLSNOW
  • 2026-03-03 Price Changed $83,900 MLSNOW
  • 2026-02-09 Price Changed $84,900 MLSNOW
  • 2026-01-12 Listed $89,900 MLSNOW

Property tax history

+18.9%/yr

Latest (2024): $321 · +804.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…