CashFlowRE
Sign in Sign up
4217 Harrison Ave NW
F Composite 32.62
Why this score? — see what drove the F 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 +7.5/30.0
  • ARV discount +7.5/15.0
  • Schools +5.5/10.0
  • Livability +3.6/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.6/10.0
  • 1% rule +1.4/10.0
  • Appreciation +0.0/10.0

$169,900

4217 Harrison Ave NW · Canton, OH 44709
2 bd · 1.0 ba · 1,510 sqft · SingleFamily public records · 5 Days on market
Built 1946 5,998 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Looking for a workshop? This house is all ready for you to claim the extra large garage as a workshop or mechanic's garage, Or just store 4 cars or all your toys. The house has 3 decent sized bedrooms with an extra room upstairs for a possible 4th bedroom, a playroom, a den or maybe a large walk in closet. Home also has a decent sized LR and an eat in kitchen. Walk in from the back yard into a mud room with tons of extra storage space. You'll also find extra play space in the partially finished basement with a wet bar and a full bathroom.

Key facts

  • Possible 4th bedroom
  • Extra storage space
  • Extra large garage

Tags

EXTRA LARGE GARAGEPOSSIBLE 4TH BEDROOMMUD ROOMEXTRA STORAGE SPACEPARTIALLY FINISHED BASEMENTWET BAR

Property features AI

Exterior

  • Parking: Detached garage; Garage with opener; Oversized and tandem spaces; 4 garage spaces
  • Utilities: Public water; Public sewer
  • Home design: 2-story home
  • Construction: Vinyl siding; Asphalt/fiberglass roof; Full finished basement
  • Exterior features: Patio; Porch; Corner lot

Interior

  • Kitchen: Refrigerator included
  • Bedrooms: 2 main-level bedrooms
  • Flooring: Hardwood flooring
  • Bathrooms: 2 full bathrooms; 1 main-level bathroom
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Wet bar; Built-in features; Eat-in kitchen; Primary bedroom on the main level; Storage
  • Laundry & utility: Laundry in the 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 2-bed/1.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $-210 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $133k (21.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $109k (35.9% below list).
  • Recommended offer: $109k (35.9% below list) — sets the bar for 1% rule.

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.
  • Plain Local (suburban): math 61% / reading 69% proficiency, ranked #216 of 656 in OH (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Robert A. Taft Elementary School (math 62% / reading 62%, grade B, #590 of 1,584 statewide, top 41%, 379 students, 63% FRL); Oakwood Middle School (math 58% / reading 66%, grade B+, #242 of 654 statewide, top 38%, 940 students, 43% FRL); Glenoak High School (math 29% / reading 69%, grade D, #422 of 781 statewide, top 54%, 2,067 students, 37% FRL).
  • Market conditions: Rents rising (+1.9%/yr); 74 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $110k; list at $170k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $108,834 (35.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1946 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.64%
Cap rate
4.81%
Cash-on-cash
-5.29%
DSCR
0.76
GRM
13.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.94% rent growth · sell at horizon

5-year hold
IRR
-26.4%
Equity multiple
0.12×
Total profit
$-42,076
Equity at exit
$25,333
10-year hold
IRR
-27.2%
Equity multiple
-0.23×
Total profit
$-58,636
Equity at exit
$14,690

Cash invested: $47,572 (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 44709

Rents YoY
1.9%
Active inventory
74
Price-to-rent
13.0×

Monthly cashflow live

Estimated rent
$1,088 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$108 /mo · $1,291/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$-210

Break-even live

Break-even rent $1,354
Max offer price $132,877
Occupancy floor

Sensitivity live

Price -10% $-113 -5% $-161 +0% $-210 +5% $-258 +10% $-306
Rent -10% $-296 -5% $-253 +0% $-210 +5% $-167 +10% $-124
Rate -1.0pp $-124 -0.5pp $-166 base $-210 +0.5pp $-254 +1.0pp $-298

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
$42,475
Closing costs
$5,097
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
4035 Guilford Ave NW Canton, OH 1.0–3.0 1.0 886 $975 $1.10 23d 1 0.50mi
2901 Parklane St NW Canton, OH 3.0 1.5 1190 $1,490 $1.25 15d 2 0.61mi
100 Everhard Rd SW North Canton, OH 1.0–2.0 1.0–2.0 875 $2,250 $2.57 45d 1 0.89mi
4842 Cranberry Ave NW Canton, OH 1.0–3.0 1.0–1.5 1129 $970 $0.86 23d 1 0.96mi

Listing history 3 events

  1. 2026-05-18
    listed $169,900 Active
  2. 2025-12-03
    soldstatus $110,000
  3. 2025-06-23
    soldstatus $108,900

ⓘ 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
$1,291 · $108/mo
Projected year-2 tax
$1,971 · $164/mo
Expected delta
+$680/yr (+$57/mo · 52.6%)

ⓘ 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 · 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
$13,060
− Mortgage interest
−$9,517
− Property taxes
−$1,291
− Insurance
−$850
− Repairs & maintenance
−$1,045
− Management
−$1,045
− Depreciation
−$4,943
Taxable loss
−$5,630
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,351
After-tax cash flow
$-1,164/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
Plain Local
NCES district ID
3904993
Math proficiency
61% ▼ -13.00%
Reading proficiency
69% ▼ -5.00%
Median HH income
$48,337
Composite
55.04/100
National rank
#1293
State rank
#216 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

County
Stark County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
18,614
Household income
$57,842
Rent vs Own
38.7% rent · 61.3% own
Severe rent burden
859.0

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
Predominantly White (74%)
Race & ethnicity
White 74% Black 14% Two or more races 6% Hispanic / Latino 5% Asian 1%
Hispanic origin (detail)
Puerto Rican 4%
Common ancestry
Lithuanian 4% Italian 3% Romanian 3%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% Other Indo-European 1% Other Asian/Pacific 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
▼ -140.56%
Current HPI
195.6245
Rent YoY
▲ 1.94%
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

+56.0% since first listed
3 events — show timeline
  • 2026-05-18 Listed $169,900 MLSNOW
  • 2025-12-03 Sold (Public Records) $110,000 Public Records
  • 2025-06-23 Sold (Public Records) $108,900 Public Records

Property tax history

+2.4%/yr

Latest (2024): $1,291 · +16.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…