CashFlowRE
Sign in Sign up
391 Alpha Ave
C- Composite 54.87
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 +19.0/30.0
  • ARV discount +13.4/15.0
  • DSCR +6.0/10.0
  • 1% rule +5.3/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$120,000

391 Alpha Ave · Akron, OH 44312
3 bd · 1.0 ba · 766 sqft · SingleFamily public records · 6 Days on market
Built 1952 4,800 sqft lot $157/sqft · 13% below area Est $138k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to 391 Alpha Ave! This cozy bungalow offers three bedrooms, one bath and a bonus rec room in the partially finished basement. As you enter the front door, you'll be welcomed into the living room area which boasts natural hardwood floors. The main bedroom is located on the first floor, as well as the bathroom making it perfect for those looking for first floor living. The kitchen rounds out the first floor. Head upstairs and you'll find two bedrooms of similar size that can be used either as bedrooms, an office or additional storage areas. There is a finished rec/bonus room in the basement as well as your laundry hookups. A detached garage, large front deck and fresh paint throughout round out this charming home that's perfect for a first-time buyer, investor or those looking to downsize. All this and a 1-year home warranty included! Call to schedule a private showing today!

Key facts

  • Refreshed interior
  • Front porch
  • Centrally located

Tags

REFRESHED INTERIORFRONT PORCHDETACHED GARAGEEASY HIGHWAY ACCESSCENTRALLY LOCATED

Property features AI

Exterior

  • Parking: Detached garage (1 car); Paved parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Above-grade finished living area reported as 766
  • Construction: Aluminum siding; Asphalt/fiberglass roof
  • Exterior features: Deck

Interior

  • Kitchen: Kitchen on first floor
  • Bedrooms: One main-level bedroom; Two second-level bedrooms
  • Flooring: Wood flooring in living room
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Forced-air gas heating; Central air conditioning
  • Interior features: Partially finished full basement; 8 total rooms

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 $120k.

Deal economics

  • At list price, monthly cash flow is $124 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).

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; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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 $830 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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 26y 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 $95k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $120,000

Questions for the listing agent

  1. Built in 1952 — 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
1.03%
Cap rate
7.54%
Cash-on-cash
4.45%
DSCR
1.20
GRM
8.1

CMA / ARV

ARV (median comp)
$138,259
List price
$120,000
Delta
-13.21%
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
544 Dennison Ave 0.33mi 3/1.0 760 (-1%) 6mo $120,000 $158 79
495 Stetler Ave 0.30mi 2/1.0 (-1) 756 (-1%) 5mo $92,000 $122 75
485 Sieber Ave 0.24mi 2/1.0 (-1) 768 (+0%) 11mo $112,500 $146 74
2616 Terrace Ave 0.38mi 2/1.0 (-1) 816 (+6%) 3mo $125,000 $153 64
432 Stevenson Ave 0.16mi 2/1.0 (-1) 671 (-12%) 6mo $75,000 $112 62
379 Stull Ave 0.26mi 2/1.0 (-1) 860 (+12%) 7mo $111,000 $129 57
2854 Morrison St 0.42mi 2/1.0 (-1) 800 (+4%) 14mo $140,000 $175 57
2606 Ellet Ave 0.42mi 2/1.0 (-1) 792 (+3%) 16mo $125,000 $158 57
2867 Morrison St 0.45mi 2/1.0 (-1) 720 (-6%) 14mo $115,000 $160 52
639 Cora Ave 0.39mi 2/1.0 (-1) 864 (+13%) 12mo $165,000 $191 46
2455 Albrecht Ave 0.70mi 2/1.0 (-1) 840 (+10%) 1mo $140,000 $167 45
2544 Woodmere Ave 0.53mi 2/1.0 (-1) 880 (+15%) 12mo $149,000 $169 35

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
-9.3%
Equity multiple
0.66×
Total profit
$-11,484
Equity at exit
$17,892
10-year hold
IRR
0.1%
Equity multiple
1.01×
Total profit
$340
Equity at exit
$10,375

Cash invested: $33,600 (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
8.1×

Monthly cashflow live

Estimated rent
$1,236 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$172 /mo · $2,068/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$124

Break-even live

Break-even rent $1,078
Max offer price $120,000
Occupancy floor 85%

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
$30,000
Closing costs
$3,600
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 6 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 0.38mi
2994 Mogadore Rd Akron, OH 2.0 1.0 715 $931 $1.30 23d 1 0.63mi
2948 Mogadore Rd Unit 5 Akron, OH 2.0 1.0 700 $975 $1.39 14d 1 0.63mi
931 Crestline Dr Akron, OH 3.0 1.0 976 $1,550 $1.59 14d 1 0.80mi
2620 Mogadore Rd Akron, OH 2.0 1.0 936 $1,250 $1.34 14d 1 1.05mi
3339 Samuel Rd Akron, OH 4.0 1.0 1109 $1,350 $1.22 14d 1 1.39mi

Listing history 29 events

  1. 2026-05-14
    listed $120,000 Active 663-char remark
  2. 2023-08-26
    price $55,900
  3. 2023-08-15
    status Pending
    Show marketing remark (899 chars)

    Welcome home to 391 Alpha Ave! This cozy bungalow offers three bedrooms, one bath and a bonus rec room in the partially finished basement. As you enter the front door, you'll be welcomed into the living room area which boasts natural hardwood floors. The main bedroom is located on the first floor, as well as the bathroom making it perfect for those looking for first floor living. The kitchen rounds out the first floor. Head upstairs and you'll find two bedrooms of similar size that can be used either as bedrooms, an office or additional storage areas. There is a finished rec/bonus room in the basement as well as your laundry hookups. A detached garage, large front deck and fresh paint throughout round out this charming home that's perfect for a first-time buyer, investor or those looking to downsize. All this and a 1-year home warranty included! Call to schedule a private showing today!

  4. 2023-08-15
    soldstatus $95,000 Closed
    Show marketing remark (899 chars)

    Welcome home to 391 Alpha Ave! This cozy bungalow offers three bedrooms, one bath and a bonus rec room in the partially finished basement. As you enter the front door, you'll be welcomed into the living room area which boasts natural hardwood floors. The main bedroom is located on the first floor, as well as the bathroom making it perfect for those looking for first floor living. The kitchen rounds out the first floor. Head upstairs and you'll find two bedrooms of similar size that can be used either as bedrooms, an office or additional storage areas. There is a finished rec/bonus room in the basement as well as your laundry hookups. A detached garage, large front deck and fresh paint throughout round out this charming home that's perfect for a first-time buyer, investor or those looking to downsize. All this and a 1-year home warranty included! Call to schedule a private showing today!

  5. 2023-07-14
    price $55,900
  6. 2023-07-14
    price $55,900
  7. 2023-07-06
    soldstatus $95,000
  8. 2023-07-06
    soldstatus $95,000
  9. 2023-06-03
    historical Contingent
    Show marketing remark (899 chars)

    Welcome home to 391 Alpha Ave! This cozy bungalow offers three bedrooms, one bath and a bonus rec room in the partially finished basement. As you enter the front door, you'll be welcomed into the living room area which boasts natural hardwood floors. The main bedroom is located on the first floor, as well as the bathroom making it perfect for those looking for first floor living. The kitchen rounds out the first floor. Head upstairs and you'll find two bedrooms of similar size that can be used either as bedrooms, an office or additional storage areas. There is a finished rec/bonus room in the basement as well as your laundry hookups. A detached garage, large front deck and fresh paint throughout round out this charming home that's perfect for a first-time buyer, investor or those looking to downsize. All this and a 1-year home warranty included! Call to schedule a private showing today!

  10. 2023-06-02
    listed $89,900 Active
    Show marketing remark (899 chars)

    Welcome home to 391 Alpha Ave! This cozy bungalow offers three bedrooms, one bath and a bonus rec room in the partially finished basement. As you enter the front door, you'll be welcomed into the living room area which boasts natural hardwood floors. The main bedroom is located on the first floor, as well as the bathroom making it perfect for those looking for first floor living. The kitchen rounds out the first floor. Head upstairs and you'll find two bedrooms of similar size that can be used either as bedrooms, an office or additional storage areas. There is a finished rec/bonus room in the basement as well as your laundry hookups. A detached garage, large front deck and fresh paint throughout round out this charming home that's perfect for a first-time buyer, investor or those looking to downsize. All this and a 1-year home warranty included! Call to schedule a private showing today!

  11. 2020-08-25
    price $55,900
  12. 2014-02-12
    price $55,900
  13. 2014-02-12
    price $55,900
  14. 2009-09-25
    soldstatus $49,500
  15. 2009-09-25
    soldstatus $49,500
  16. 2009-05-01
    listed $55,900
  17. 2008-11-25
    historical
  18. 2008-08-05
    listed $64,900
  19. 2001-02-24
    historical
  20. 2000-07-24
    listed $159,900
  21. 1998-02-11
    soldstatus $54,025
  22. 1998-01-31
    price $159,900
  23. 1998-01-31
    price $159,900
  24. 1998-01-31
    price $159,900
  25. 1998-01-31
    price $159,900
  26. 1998-01-31
    price $159,900
  27. 1990-11-27
    soldstatus $37,750
  28. 1988-09-08
    soldstatus $28,000
  29. 1985-04-30
    soldstatus $25,000

ⓘ 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
$2,068 · $172/mo
Projected year-2 tax
$2,068 · $172/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 20% 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
$14,827
− Mortgage interest
−$6,722
− Property taxes
−$2,068
− Insurance
−$600
− Repairs & maintenance
−$1,186
− Management
−$1,186
− Depreciation
−$3,491
Taxable loss
−$426
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$102
After-tax cash flow
$1,596/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

+380.0% since first listed
30 events — show timeline
  • 2026-05-21 Pending MLSNOW
  • 2026-05-14 Listed $120,000 MLSNOW
  • 2023-08-26 Price Changed $55,900 MLSNOW
  • 2023-08-15 Pending MLSNOW
  • 2023-08-15 Sold (MLS) $95,000 MLSNOW
  • 2023-07-14 Price Changed $55,900 MLSNOW
  • 2023-07-14 Price Changed $55,900 MLSNOW
  • 2023-07-06 Sold (Public Records) $95,000 Public Records
  • 2023-07-06 Sold (Public Records) $95,000 Public Records
  • 2023-06-03 Contingent MLSNOW
  • 2023-06-02 Listed $89,900 MLSNOW
  • 2020-08-25 Price Changed $55,900 MLSNOW
  • 2014-02-12 Price Changed $55,900 MLSNOW
  • 2014-02-12 Price Changed $55,900 MLSNOW
  • 2009-09-25 Sold (Public Records) $49,500 Public Records
  • 2009-09-25 Sold (MLS) $49,500 MLSNOW
  • 2009-05-01 Listed $55,900 MLSNOW
  • 2008-11-25 Listing Removed MLSNOW
  • 2008-08-05 Listed $64,900 MLSNOW
  • 2001-02-24 Listing Removed MLSNOW
  • 2000-07-24 Listed $159,900 MLSNOW
  • 1998-02-11 Sold (Public Records) $54,025 Public Records
  • 1998-01-31 Price Changed $159,900 MLSNOW
  • 1998-01-31 Price Changed $159,900 MLSNOW
  • 1998-01-31 Price Changed $159,900 MLSNOW
  • 1998-01-31 Price Changed $159,900 MLSNOW
  • 1998-01-31 Price Changed $159,900 MLSNOW
  • 1990-11-27 Sold (Public Records) $37,750 Public Records
  • 1988-09-08 Sold (Public Records) $28,000 Public Records
  • 1985-04-30 Sold (Public Records) $25,000 Public Records

Property tax history

+3.0%/yr

Latest (2025): $2,068 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…