CashFlowRE
Sign in Sign up
2534 Bollinger Ave NE
F Composite 33.43
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 +13.0/30.0
  • Schools +5.5/10.0
  • DSCR +3.9/10.0
  • Livability +3.6/5.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$155,000

2534 Bollinger Ave NE · Canton, OH 44705
3 bd · 1.0 ba · 912 sqft · SingleFamily public records · 2 Days on market
Built 1974 5,148 sqft lot Est $104k · 49% over

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

Listing remarks

* OFFER DEADLINE * 5/23/2025 AT 5PM * The pride of homeownership is clearly seen in every corner of this charming 3-bedroom, 1.5-bathroom ranch in Plain Township! As soon as you pull in the drive, you’ll notice the love and care that went into maintaining this home. Between the beautiful flower beds/landscaping, covered porch (2015), large concrete driveway, and newer siding/windows, this home is ready for a new owner to call it their own. Upon entering, you'll immediately notice the newer vinyl flooring in the living room and kitchen. Custom, solid-wood trim and doors can be found all throughout and continue the display of how much attention to detail went into this home. It's n

Key facts

  • Covered porch
  • Custom cabinetry
  • Walk-in shower

Tags

COVERED PORCHCUSTOM CABINETRYGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESFULLY REMODELED BATHROOMWALK-IN SHOWER

Property features AI

Exterior

  • Parking: Concrete driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Block foundation
  • Construction: Vinyl siding; Asphalt/fiberglass roof; Built (year per public records)
  • Exterior features: Front porch; Covered rear porch with awning(s); Shed; Privacy wood fencing; Flat, level, rectangular lot

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: 3 main-level bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Full, partially finished basement
  • Laundry & utility: Washer; Dryer (lower level laundry)

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 $155k.

Deal economics

  • At list price, monthly cash flow is $-9 ($-104/yr) — negative.
  • To cash-flow at today's rent, offer at most $153k (1.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $117k (24.5% below list).
  • Recommended offer: $117k (24.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 5.1% in Canton — 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 (#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.
  • Market conditions: Rents soft (-0.2%/yr); 71 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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).
  • This rent runs 32% of the median local income ($43k/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 $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 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $27k; list at $155k implies a 474% gain — meaningful room to come down on a strong offer.
Recommended offer $117,051 (24.5% 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 1974 — 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
0.76%
Cap rate
6.23%
Cash-on-cash
-0.24%
DSCR
0.99
GRM
11.0

CMA / ARV

ARV (on-the-fly)
$103,968
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2102 Endrow Ave NE 0.30mi 3/1.0 850 (-7%) 2mo $102,500 $121 73
2310 Willowrow Ave NE 0.16mi 3/1.0 1,008 (+10%) 8mo $135,000 $134 68
2602 Fletcher Ave NE 0.35mi 2/1.0 (-1) 888 (-3%) 10mo $115,000 $130 66
2550 Ellis Ave NE 0.46mi 2/2.0 (-1) 908 (-0%) 9mo $80,000 $88 61
2830 Harmont Ave NE 0.30mi 2/1.0 (-1) 980 (+8%) 9mo $110,000 $112 61
2656 22nd St NE 0.47mi 3/1.0 1,008 (+10%) 1mo $25,000 $25 59
2735 19th St NE 0.49mi 3/1.0 1,008 (+10%) 2mo $84,000 $83 58
2810 Daleford Ave NE 0.39mi 3/1.0 1,040 (+14%) 2mo $70,000 $67 57
2715 19th St NE 0.51mi 3/1.0 1,008 (+10%) 8mo $107,500 $107 52
1909 Gridley Ave NE 0.58mi 3/1.0 1,008 (+10%) 7mo $115,000 $114 50
2823 Kirby Ave NE 0.56mi 2/1.0 (-1) 984 (+8%) 9mo $122,500 $124 48
2808 Kirby Ave NE 0.57mi 2/2.0 (-1) 835 (-8%) 3mo $127,000 $152 48

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
-19.7%
Equity multiple
0.33×
Total profit
$-29,167
Equity at exit
$23,111
10-year hold
IRR
-19.5%
Equity multiple
0.09×
Total profit
$-39,640
Equity at exit
$13,402

Cash invested: $43,400 (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
11.0×

Monthly cashflow live

Estimated rent
$1,171 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$56 /mo · $672/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$-9

Break-even live

Break-even rent $1,182
Max offer price $153,465
Occupancy floor 96%

Sensitivity live

Price -10% $79 -5% $35 +0% $-9 +5% $-53 +10% $-96
Rent -10% $-101 -5% $-55 +0% $-9 +5% $38 +10% $84
Rate -1.0pp $69 -0.5pp $31 base $-9 +0.5pp $-49 +1.0pp $-90

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
$38,750
Closing costs
$4,650
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2321 Harmont Ave NE Canton, OH 2.0 1.0 800 $1,200 $1.50 14d 1 0.18mi
2103 Willowrow Ave NE Canton, OH 3.0 1.0 850 $1,000 $1.18 14d 1 0.31mi
1908 Taft Ave NE Canton, OH 2.0 1.0 633 $925 $1.46 45d 1 0.86mi

Listing history 2 events

  1. 2026-05-21
    listed $155,000 Active
  2. 1986-01-30
    soldstatus $27,000

ⓘ 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
$672 · $56/mo
Projected year-2 tax
$1,545 · $129/mo
Expected delta
+$873/yr (+$73/mo · 130.0%)

ⓘ 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 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
$14,046
− Mortgage interest
−$8,682
− Property taxes
−$672
− Insurance
−$775
− Repairs & maintenance
−$1,124
− Management
−$1,124
− Depreciation
−$4,509
Taxable loss
−$2,839
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$681
After-tax cash flow
$577/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)
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

+474.1% since first listed
2 events — show timeline
  • 2026-05-21 Listed $155,000 MLSNOW
  • 1986-01-30 Sold (Public Records) $27,000 Public Records

Property tax history

-2.1%/yr

Latest (2024): $672 · +111.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…