CashFlowRE
Sign in Sign up
600 Grace Ave
C Composite 57.92
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 +29.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.4/10.0
  • Livability +4.0/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$110,000

600 Grace Ave · Akron, OH 44320
4 bd · 1.5 ba · 1,096 sqft · SingleFamily public records · 46 Days on market
Built 1927 8,729 sqft lot $100/sqft · 35% above area Est $82k · 35% over ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Fantastic opportunity for homeowners and investors alike! This solid Akron home at 600 Grace Ave offers a functional layout with character throughout. Features include three bedrooms, a detached garage, and a level backyard. The interior has been well cared for, providing a great canvas for your personal touches. Conveniently located near shopping, dining, and public transit. Schedule your private showing today and see the potential for yourself!

Key facts

  • 8,729 sq ft lot
  • Parking
  • Built 1927

Property features AI

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Above-grade finished area approximately 1,096
  • Construction: Block construction; Shingle roof
  • Exterior features: Driveway

Interior

  • Bedrooms: 1 main-level bedroom
  • Bathrooms: 1 full bathroom; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Central air conditioning; Forced-air gas heating
  • Interior features: Partial 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 4-bed/1.5-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $375 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.4% vs local median 6.6% in Akron — 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 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: Rents rising (+1.6%/yr); 102 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($41k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k 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 + 1.6% rent growth), your $31k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $106,700 (3.0% below list)

Questions for the listing agent

  1. It's been on market 46 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 1927 — 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. 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
1.24%
Cap rate
10.38%
Cash-on-cash
14.60%
DSCR
1.65
GRM
6.7

CMA / ARV

ARV (median comp)
$81,637
List price
$110,000
Delta
34.74%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
923 Lawton St 0.17mi 3/1.0 (-1) 1,008 (-8%) 8mo $78,000 $77 65
1037 Hardesty Blvd 0.62mi 3/1.0 (-1) 1,109 (+1%) 1mo $98,000 $88 61
404 Noah Ave 0.36mi 3/1.0 (-1) 1,192 (+9%) 1mo $77,500 $65 60
912 Peckham St 0.40mi 3/1.0 (-1) 1,044 (-5%) 11mo $115,000 $110 57
379 Noble Ave 0.38mi 3/1.0 (-1) 1,224 (+12%) 2mo $90,000 $74 54
493 Bacon Ave 0.31mi 3/1.5 (-1) 972 (-11%) 10mo $85,000 $87 53
1040 Hardesty Blvd 0.65mi 3/1.5 (-1) 1,080 (-2%) 11mo $135,000 $125 53
1055 Whittier Ave 0.69mi 3/1.0 (-1) 1,095 (-0%) 12mo $72,500 $66 51
761 Glendora Ave 0.51mi 3/1.0 (-1) 1,210 (+10%) 3mo $60,000 $50 50
575 Fernwood Dr 0.30mi 3/1.0 (-1) 1,248 (+14%) 8mo $101,750 $82 49
650 Easter Ave 0.58mi 3/1.0 (-1) 1,179 (+8%) 7mo $50,000 $42 47
1073 Hartford Ave 0.66mi 3/1.0 (-1) 1,008 (-8%) 9mo $140,000 $139 42

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 · 1.65% rent growth · sell at horizon

5-year hold
IRR
3.6%
Equity multiple
1.14×
Total profit
$4,202
Equity at exit
$16,401
10-year hold
IRR
11.9%
Equity multiple
1.88×
Total profit
$27,039
Equity at exit
$9,511

Cash invested: $30,800 (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 44320

Rents YoY
1.6%
Active inventory
102
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,362 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$78 /mo · $940/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$286
Net cashflow
$375

Break-even live

Break-even rent $887
Max offer price $110,000
Occupancy floor 67%

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
$27,500
Closing costs
$3,300
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
575 Noble Ave Akron, OH 3.0 1.0 1300 $1,350 $1.04 14d 1 0.09mi
844 Lawton St Akron, OH 4.0 2.0 1240 $1,175 $0.95 44d 1 0.18mi
961 Lawton St Akron, OH 3.0 1.0 1144 $1,450 $1.27 14d 1 0.24mi
637 Storer Ave Akron, OH 3.0 1.5 1322 $1,250 $0.95 14d 1 0.30mi
730 Noble Ave Akron, OH 3.0 1.0 1092 $1,200 $1.10 23d 1 0.33mi
677 Crossings Ln Akron, OH 3.0 2.5 1440 $1,950 $1.35 23d 1 0.36mi
924 Hamlin St Akron, OH 3.0 1.0 1106 $1,300 $1.18 44d 1 0.43mi
321 Grace Ave Akron, OH 3.0 2.0 1484 $1,175 $0.79 14d 1 0.47mi
918 Bye St Akron, OH 3.0 1.0 1248 $1,200 $0.96 44d 1 0.49mi
295 Noble Ave Akron, OH 3.0 2.5 1488 $1,600 $1.08 44d 1 0.53mi
1040 Mercer Ave Akron, OH 3.0 1.0 850 $1,400 $1.65 21d 1 0.55mi
1092 Peerless Ave Akron, OH 3.0 1.0 998 $1,200 $1.20 44d 1 0.63mi
378 Trigonia Dr Akron, OH 3.0 1.5 1090 $1,200 $1.10 44d 1 0.67mi
601 Glendora Ave Akron, OH 3.0 1.0 1310 $1,200 $0.92 44d 1 0.70mi
1090 Hartford Ave Akron, OH 4.0 1.0 1328 $1,125 $0.85 44d 1 0.73mi
445 S Maple St Akron, OH 3.0 1.5 1041 $1,240 $1.19 44d 7 0.76mi
991 Diana Ave Akron, OH 3.0 2.0 1264 $1,325 $1.05 44d 1 0.80mi
783 Leonard St Akron, OH 3.0 1.0 1040 $1,250 $1.20 44d 1 0.85mi
202 Westwood Ave Akron, OH 3.0 1.0 1344 $1,250 $0.93 14d 1 0.91mi
627 Crosby St Unit B Akron, OH 4.0 1.0 1200 $875 $0.73 44d 1 0.93mi
152 S Balch St Akron, OH 3.0 1.5 1000 $1,195 $1.20 44d 1 0.98mi
1142 Jefferson Ave Unit 2 Akron, OH 3.0 1.0 1200 $1,150 $0.96 44d 1 0.99mi
1161 Seward Ave Akron, OH 3.0 1.5 1000 $1,200 $1.20 14d 1 1.06mi
900 W Market St Akron, OH 2.0–3.0 1.5–2.0 1880 $2,340 $1.24 23d 6 1.09mi
1331 Thurston St Unit 1326 Akron, OH 3.0 1.0 900 $925 $1.03 44d 1 1.10mi
1326 Thurston St Unit 1326 Akron, OH 3.0 1.0 900 $925 $1.03 23d 1 1.10mi
1328 Thurston St Unit 1328 Akron, OH 3.0 1.0 900 $925 $1.03 23d 1 1.11mi
1494 Diagonal Rd Akron, OH 3.0 1.0 1064 $1,495 $1.41 44d 1 1.15mi
80 N Portage Path Akron, OH 2.0–3.0 2.0 1462 $1,720 $1.18 44d 1 1.22mi
685 Longview Ave Akron, OH 3.0 1.0 1100 $1,150 $1.05 44d 1 1.28mi
39 N Balch St Akron, OH 4.0 1.0 1000 $995 $0.99 44d 1 1.29mi
1313 Manchester Rd Akron, OH 3.0 1.0 1221 $1,200 $0.98 21d 1 1.31mi
1161 La Croix Ave Akron, OH 3.0 1.0 1452 $1,200 $0.83 23d 1 1.35mi
1047 Yukon Ave Akron, OH 3.0 1.0 966 $995 $1.03 21d 1 1.39mi
783 Boulevard St Akron, OH 4.0 1.0 1440 $999 $0.69 23d 1 1.44mi
207 Crosby St Akron, OH 4.0 1.0 1200 $1,395 $1.16 44d 1 1.45mi
1032 Andrew St Akron, OH 3.0 1.0 960 $1,097 $1.14 44d 1 1.49mi
218 Twin Oaks Rd Unit 222-16 Akron, OH 3.0 2.0 1400 $1,500 $1.07 44d 1 1.50mi

Listing history 11 events

  1. 2026-06-10
    status $110,000 Pending 46 DOM
  2. 2026-06-09
    days on market $110,000 Active 46 DOM
  3. 2026-06-08
    days on market $110,000 Active 45 DOM
  4. 2026-06-07
    days on market $110,000 Active 44 DOM
  5. 2026-06-05
    days on market $110,000 Active 41 DOM
  6. 2026-06-03
    days on market $110,000 Active 40 DOM
  7. 2026-06-02
    days on market $110,000 Active 39 DOM
  8. 2026-06-01
    days on market $110,000 Active 38 DOM
  9. 2026-05-31
    days on market $110,000 Active 37 DOM
  10. 2026-05-31
    days on market $110,000 Active 36 DOM
  11. 2026-04-23
    listed $120,000 Active 450-char remark

ⓘ 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
$940 · $78/mo
Projected year-2 tax
$1,328 · $111/mo
Expected delta
+$388/yr (+$32/mo · 41.3%)

ⓘ 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 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
$16,340
− Mortgage interest
−$6,162
− Property taxes
−$940
− Insurance
−$550
− Repairs & maintenance
−$1,307
− Management
−$1,307
− Depreciation
−$3,200
Taxable income
$2,874
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$690
After-tax cash flow
$3,807/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)
17,690
Household income
$41,241
Rent vs Own
46.1% rent · 53.9% own
Severe rent burden
1316.0

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
Majority Black (63%)
Race & ethnicity
Black 63% White 27% Two or more races 7% Hispanic / Latino 4%
Common ancestry
Romanian 2% Italian 1% Scotch-Irish 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Other Indo-European 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
▼ -117.69%
Current HPI
122.9888
Rent YoY
▲ 1.65%
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

-8.3% since first listed
3 events — show timeline
  • 2026-06-09 Pending MLSNOW
  • 2026-05-22 Price Changed $110,000 MLSNOW
  • 2026-04-23 Listed $120,000 MLSNOW

Property tax history

+7.6%/yr

Latest (2025): $940 · -14.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…