CashFlowRE
Sign in Sign up
331 Elmwood Ave
C Composite 57.44
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 +19.6/30.0
  • ARV discount +12.6/15.0
  • DSCR +6.2/10.0
  • 1% rule +4.9/10.0
  • Schools +4.1/10.0
  • Rent growth +4.0/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,000

331 Elmwood Ave · Barberton, OH 44203
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 38 Days on market
Built 1972 4,830 sqft lot $134/sqft · 11% below area Est $146k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Must come inside to appreciate all the updates in this 3 bedroom ranch. Full basement with unlimited possibilities. 1 1/2 car detached garage (1978). Main bath updates with new tub, tile, floor and vanity. New kitchen counters and floor. Hot water tank in 2017. Freshly painted and new flooring throughout. Enclosed front porch.

Key facts

  • Manageable yard
  • Fresh paint
  • Full basement

Tags

UPDATED FLOORINGFRESH PAINTFULL BASEMENTMANAGEABLE YARDDEAD END STREET

Property features AI

Exterior

  • Parking: Detached, paved garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Construction: Vinyl siding; Asphalt/fiberglass roof; Built according to public records
  • Exterior features: Enclosed porch; Patio; Porch; Dead-end lot

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: Three main-level bedrooms
  • Flooring: Laminate flooring in bathroom and kitchen
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Forced air gas heating; Central air conditioning
  • Interior features: Full 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 $129k.

Deal economics

  • At list price, monthly cash flow is $149 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $128k (0.7% below list).
  • Recommended offer: $125k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 6.2% in Barberton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 71/100 on livability (#428 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, amenities F, commute F.
  • Barberton City (suburban): math 47% / reading 51% proficiency, ranked #466 of 656 in OH (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.9%/yr); 219 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $892 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.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($125k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 14y 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 $80k; list at $129k implies a 61% gain — meaningful room to come down on a strong offer.
Recommended offer $125,130 (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 1972 — 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. 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
0.99%
Cap rate
7.68%
Cash-on-cash
4.95%
DSCR
1.22
GRM
8.4

CMA / ARV

ARV (median comp)
$145,525
List price
$129,000
Delta
-11.36%
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
1451 Grand Blvd 0.09mi 3/1.0 960 (0%) 0mo $145,500 $152 96
2714 Romig Rd 0.24mi 3/1.5 960 (0%) 7mo $142,000 $148 81
1392 Belcher Ave 0.52mi 3/1.0 939 (-2%) 6mo $30,500 $32 67
1453 Woodbirch Ave 0.40mi 3/2.0 1,008 (+5%) 4mo $109,500 $109 65
146 Hermann St 0.64mi 3/1.0 926 (-4%) 0mo $67,000 $72 64
818 N Summit St 0.63mi 2/1.0 (-1) 966 (+1%) 7mo $122,000 $126 59
888 Orchard Ave 0.60mi 3/1.0 1,040 (+8%) 0mo $200,000 $192 58
1146 Wooster Rd N 0.55mi 4/1.0 (+1) 906 (-6%) 3mo $38,000 $42 57
134 Hazelwood Ave 0.50mi 3/2.0 1,062 (+11%) 2mo $212,500 $200 54
117 Fernwood Ave 0.45mi 2/1.0 (-1) 864 (-10%) 6mo $130,000 $150 52
1990 Connect Rd 0.65mi 4/2.0 (+1) 1,040 (+8%) 0mo $135,000 $130 46
1960 Newton St 0.64mi 2/1.5 (-1) 1,092 (+14%) 8mo $192,000 $176 34

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 · 5.86% rent growth · sell at horizon

5-year hold
IRR
-5.5%
Equity multiple
0.79×
Total profit
$-7,622
Equity at exit
$19,234
10-year hold
IRR
7.2%
Equity multiple
1.61×
Total profit
$22,085
Equity at exit
$11,154

Cash invested: $36,120 (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
8.4×

Monthly cashflow live

Estimated rent
$1,281 high interval (Pro) →
Mortgage (P&I)
$676
Tax from tax record
$133 /mo · $1,591/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$149

Break-even live

Break-even rent $1,092
Max offer price $129,000
Occupancy floor 83%

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
$32,250
Closing costs
$3,870
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2569 Romig Rd Unit 2561-16 Akron, OH 2.0 1.5 810 $1,125 $1.39 14d 1 0.39mi
1455 Woodbirch Ave Akron, OH 3.0 2.0 1008 $1,500 $1.49 21d 1 0.42mi
1453 Woodbirch Ave Akron, OH 3.0 2.0 1008 $1,500 $1.49 44d 1 0.42mi
1253 California Ave Akron, OH 2.0 1.0 780 $1,100 $1.41 44d 1 0.80mi
1253 California Ave Akron, OH 2.0 1.0 780 $950 $1.22 23d 1 0.80mi
2138 East Ave Akron, OH 3.0 1.0 990 $1,100 $1.11 23d 1 0.87mi
1138 Kohler Ave Akron, OH 3.0 1.0 1000 $1,250 $1.25 14d 1 1.06mi
1169 Weiser Ave Akron, OH 2.0 1.0 768 $950 $1.24 44d 1 1.09mi
1035 Chester Ave Akron, OH 2.0 1.0 624 $900 $1.44 14d 1 1.26mi
1035 Chester Ave Unit 1 Akron, OH 2.0 1.0 624 $900 $1.44 23d 1 1.27mi
2047 20th St SW Akron, OH 2.0 1.0 624 $695 $1.11 23d 1 1.28mi
2139 18th St SW Akron, OH 2.0 1.0 992 $1,100 $1.11 44d 1 1.32mi
543 Otterbein Ave Barberton, OH 4.0 1.0 1100 $1,500 $1.36 14d 1 1.34mi
1889 Vernon Odom Blvd Akron, OH 1.0–2.0 1.0–2.0 800 $1,310 $1.64 14d 1 1.36mi

Listing history 20 events

  1. 2026-06-09
    status $129,000 Pending 38 DOM
  2. 2026-06-08
    days on market $129,000 Active 38 DOM
  3. 2026-06-07
    days on market $129,000 Active 37 DOM
  4. 2026-06-03
    days on market $129,000 Active 33 DOM
  5. 2026-06-02
    days on market $129,000 Active 32 DOM
  6. 2026-06-01
    days on market $129,000 Active 31 DOM
  7. 2026-05-31
    days on market $129,000 Active 30 DOM
  8. 2026-05-31
    days on market $129,000 Active 29 DOM
  9. 2026-05-08
    status Active 786-char remark
  10. 2026-05-08
    price $129,000 786-char remark
  11. 2026-05-02
    status Pending 786-char remark
  12. 2026-04-25
    listed $129,900 Active 786-char remark
  13. 2018-06-08
    soldstatus $79,900 Sold 328-char remark
    Show marketing remark (328 chars)

    Must come inside to appreciate all the updates in this 3 bedroom ranch. Full basement with unlimited possibilities. 1 1/2 car detached garage (1978). Main bath updates with new tub, tile, floor and vanity. New kitchen counters and floor. Hot water tank in 2017. Freshly painted and new flooring throughout. Enclosed front porch.

  14. 2018-06-08
    soldstatus $79,900
    Show marketing remark (328 chars)

    Must come inside to appreciate all the updates in this 3 bedroom ranch. Full basement with unlimited possibilities. 1 1/2 car detached garage (1978). Main bath updates with new tub, tile, floor and vanity. New kitchen counters and floor. Hot water tank in 2017. Freshly painted and new flooring throughout. Enclosed front porch.

  15. 2018-04-13
    historical Contingent 328-char remark
    Show marketing remark (328 chars)

    Must come inside to appreciate all the updates in this 3 bedroom ranch. Full basement with unlimited possibilities. 1 1/2 car detached garage (1978). Main bath updates with new tub, tile, floor and vanity. New kitchen counters and floor. Hot water tank in 2017. Freshly painted and new flooring throughout. Enclosed front porch.

  16. 2018-04-05
    listed $79,900 Active 328-char remark
    Show marketing remark (328 chars)

    Must come inside to appreciate all the updates in this 3 bedroom ranch. Full basement with unlimited possibilities. 1 1/2 car detached garage (1978). Main bath updates with new tub, tile, floor and vanity. New kitchen counters and floor. Hot water tank in 2017. Freshly painted and new flooring throughout. Enclosed front porch.

  17. 2017-09-19
    soldstatus $50,000
  18. 2013-02-20
    soldstatus $41,600
    Show marketing remark (492 chars)

    Price Reduced!! This home has had extensive renovation including new roof, new carpet/vinyl flooring, totally renovated bath, fresh paint, and new kitchen appliance. Property is sold AS-IS including any existing appliances, plumbing, heating and air conditioning and electrical systems. Buyer is to inspect the property five (5) days prior to closing to determine that the property is in the same condition as when the offer to purchase was executed. The seller shall read: Owner of Record.

  19. 2012-11-14
    listed $39,900
    Show marketing remark (492 chars)

    Price Reduced!! This home has had extensive renovation including new roof, new carpet/vinyl flooring, totally renovated bath, fresh paint, and new kitchen appliance. Property is sold AS-IS including any existing appliances, plumbing, heating and air conditioning and electrical systems. Buyer is to inspect the property five (5) days prior to closing to determine that the property is in the same condition as when the offer to purchase was executed. The seller shall read: Owner of Record.

  20. 1986-08-08
    soldstatus $37,900

ⓘ 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
$1,591 · $133/mo
Projected year-2 tax
$1,802 · $150/mo
Expected delta
+$211/yr (+$18/mo · 13.3%)

ⓘ 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 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
$15,369
− Mortgage interest
−$7,226
− Property taxes
−$1,591
− Insurance
−$645
− Repairs & maintenance
−$1,230
− Management
−$1,230
− Depreciation
−$3,753
Taxable loss
−$305
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$73
After-tax cash flow
$1,861/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
Barberton City
NCES district ID
3904353
Math proficiency
47% ▼ -9.00%
Reading proficiency
51% ▼ -9.00%
Median HH income
$37,660
Composite
40.77/100
National rank
#3646
State rank
#466 of 656 in OH

Livability — Barberton

Score
71/100
State rank
#428
US rank
#7016

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Barberton, OH
County
Summit County · 440,783 people
City population
38,701
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

+240.4% since first listed
13 events — show timeline
  • 2026-06-08 Pending MLSNOW
  • 2026-05-08 Relisted MLSNOW
  • 2026-05-08 Price Changed $129,000 MLSNOW
  • 2026-05-02 Pending MLSNOW
  • 2026-04-25 Listed $129,900 MLSNOW
  • 2018-06-08 Sold (Public Records) $79,900 Public Records
  • 2018-06-08 Sold (MLS) $79,900 MLSNOW
  • 2018-04-13 Contingent MLSNOW
  • 2018-04-05 Listed $79,900 MLSNOW
  • 2017-09-19 Sold (Public Records) $50,000 Public Records
  • 2013-02-20 Sold (MLS) $41,600 MLSNOW
  • 2012-11-14 Listed $39,900 MLSNOW
  • 1986-08-08 Sold (Public Records) $37,900 Public Records

Property tax history

+1.5%/yr

Latest (2025): $1,591 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…