CashFlowRE
Sign in Sign up
3359 Orion St NW
B Composite 72.42
Why this score? — see what drove the B 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 +25.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.6/10.0
  • 1% rule +6.8/10.0
  • Schools +6.7/10.0
  • Livability +4.2/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

3359 Orion St NW · North Canton, OH 44720
3 bd · 2.0 ba · 1,188 sqft · SingleFamily public records · 22 Days on market
Built 2016 0.67 ac lot Est $232k · 46% under

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

Listing remarks MLS

Lovely 3 bedroom, 2 bath open floor plan manufactured home. Large kitchen features plenty of cabinets, counter space, stove and refrigerator. Wood flooring in the kitchen and living room is bamboo. Large master bedroom and bath. Private patio on the side of the house looks over a beautiful treed lot. One garage attached the second is detached. Close to shopping, restaurants and major highways. Don't miss out schedule your showing now.

Key facts

  • Covered front porch
  • Water softener
  • Hurricane straps

Tags

COVERED FRONT PORCHWATER SOFTENERSOLAR PANELSHURRICANE STRAPSUPDATED KITCHEN CABINETRYPELLET BURNER IN LIVING ROOM

Property features AI

Exterior

  • Parking: Attached garage with two spaces
  • Utilities: Public sewer; Well water
  • Home design: Single-story home; Vinyl siding; Asphalt/fiberglass roof; Above-grade living area reported as 1,189
  • Construction: Vinyl siding construction; Asphalt/fiberglass roof
  • Exterior features: Lot approximately 0.67 acres

Interior

  • Bedrooms: Three main-level bedrooms
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Electric heating; Fireplace heat sources
  • Interior features: Two wood-burning fireplaces

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/2.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $304 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $123k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 4.0% in North Canton — 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 85/100 on livability (#44 in OH, #598 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, cost of living A+; Watch: amenities D-, commute F.
  • North Canton City (suburban): math 77% / reading 79% proficiency, ranked #64 of 656 in OH (top 10%) — strong family-tenant draw, lease renewals of 3-5y typical; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents flat; 226 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 70% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $864 of loan paydown is wiped out by about $4k 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

  • It's been on market 22 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y 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 $97k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $123,125 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  3. 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.
  4. 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.
  5. 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
1.18%
Cap rate
9.21%
Cash-on-cash
10.42%
DSCR
1.46
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$231,660
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7890 Killington Ave NW 0.53mi 3/3.0 1,240 (+4%) 8mo $329,900 $266 58
3008 Mount Pleasant St NW 0.72mi 3/2.0 1,287 (+8%) 1mo $325,000 $253 52
7901 Killington Ave NW 0.50mi 3/1.0 1,240 (+4%) 17mo $237,900 $192 51
7914 Killington Ave NW 0.53mi 3/2.0 1,300 (+9%) 17mo $230,000 $177 46
8062 Sandleford Ave NW 0.67mi 3/1.0 1,240 (+4%) 15mo $250,100 $202 45
1406 Chatham Ave NE 0.72mi 3/1.5 1,284 (+8%) 11mo $250,000 $195 42
8146 Sandleford Ave NW 0.71mi 2/2.0 (-1) 1,308 (+10%) 13mo $220,000 $168 34
3136 Mount Pleasant NW 0.67mi 2/1.5 (-1) 1,092 (-8%) 23mo $179,900 $165 29

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 · 0.82% rent growth · sell at horizon

5-year hold
IRR
-3.2%
Equity multiple
0.88×
Total profit
$-4,053
Equity at exit
$18,638
10-year hold
IRR
3.9%
Equity multiple
1.26×
Total profit
$9,018
Equity at exit
$10,808

Cash invested: $35,000 (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 44720

Rents YoY
0.8%
Active inventory
226
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,478 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$156 /mo · $1,874/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$304

Break-even live

Break-even rent $1,093
Max offer price $125,000
Occupancy floor 74%

Sensitivity live

Price -10% $375 -5% $339 +0% $304 +5% $268 +10% $233
Rent -10% $187 -5% $245 +0% $304 +5% $362 +10% $421
Rate -1.0pp $367 -0.5pp $336 base $304 +0.5pp $271 +1.0pp $239

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
$31,250
Closing costs
$3,750
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
285 Wilbur Dr NE North Canton, OH 1.0–2.0 1.0 908 $1,230 $1.35 45d 1 0.36mi
171 Applegrove St NE North Canton, OH 1.0–2.0 1.0–2.0 1100 $1,590 $1.45 45d 1 0.52mi
3617 Mount Pleasant St NW Unit 3617 North Canton, OH 3.0 1.5 1310 $1,350 $1.03 45d 1 0.55mi
1303 N Main St North Canton, OH 2.0 2.0 1000 $1,415 $1.42 45d 1 0.68mi
8523 Pleasantwood Ave NW North Canton, OH 2.0 1.5 1200 $1,300 $1.08 45d 1 0.73mi
1113 N Main St North Canton, OH 2.0 1.0 565 $1,090 $1.93 45d 1 0.77mi
7514 Peachmont Ave NW North Canton, OH 3.0 2.0 1441 $1,625 $1.13 15d 1 1.30mi
415 Sheraton Dr NW Unit 415 North Canton, OH 2.0 1.5 1200 $1,269 $1.06 15d 1 1.37mi
407 Sheraton Dr NW Unit 407 North Canton, OH 2.0 1.5 1200 $1,269 $1.06 15d 1 1.38mi
4640 Applegrove St NW North Canton, OH 2.0 1.5 1000 $1,199 $1.20 45d 1 1.47mi

Listing history 16 events

  1. 2026-06-21
    days on market $125,000 Active 22 DOM
  2. 2026-06-18
    days on market $125,000 Active 19 DOM
  3. 2026-06-17
    days on market $125,000 Active 18 DOM
  4. 2026-06-16
    days on market $125,000 Active 17 DOM
  5. 2026-06-15
    days on market $125,000 Active 16 DOM
  6. 2026-06-14
    days on market $125,000 Active 14 DOM
  7. 2026-06-13
    days on market $125,000 Active 13 DOM
  8. 2026-06-10
    days on market $125,000 Active 11 DOM
  9. 2026-06-09
    days on market $125,000 Active 10 DOM
  10. 2026-06-08
    days on market $125,000 Active 9 DOM
  11. 2026-06-07
    days on market $125,000 Active 8 DOM
  12. 2026-06-05
    days on market $125,000 Active 5 DOM
  13. 2026-06-02
    days on market $125,000 Active 3 DOM
  14. 2026-06-01
    days on market $125,000 Active 2 DOM
  15. 2026-05-31
    remarks 699-char remark
  16. 2026-05-31
    listed $125,000 Active 1 DOM

ⓘ 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
$1,874 · $156/mo
Projected year-2 tax
$1,912 · $159/mo
Expected delta
+$38/yr (+$3/mo · 2.0%)

ⓘ 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
$17,735
− Mortgage interest
−$7,002
− Property taxes
−$1,874
− Insurance
−$625
− Repairs & maintenance
−$1,419
− Management
−$1,419
− Depreciation
−$3,636
Taxable income
$1,761
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$423
After-tax cash flow
$3,224/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
North Canton City
NCES district ID
3904450
Math proficiency
77% ▼ -6.00%
Reading proficiency
79% ▼ -4.00%
Median HH income
$59,644
Composite
66.92/100
National rank
#400
State rank
#64 of 656 in OH

Livability — North Canton

Score
85/100
State rank
#44
US rank
#598

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Stark County · 272,865 people
City population
39,851
Metro
Canton-Massillon, OH
Population (ZIP)
39,851
Household income
$82,594
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
1068.0

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 (92%)
Race & ethnicity
White 92% Two or more races 3% Hispanic / Latino 2% Black 2% Asian 2%
Common ancestry
Romanian 5% Italian 4% Lithuanian 3%
Foreign-born
3% · Canada, China
Languages at home
97% English-only · Spanish 1% Other Indo-European 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
▼ -218.69%
Current HPI
215.4995
Rent YoY
▲ 0.82%
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

+363.0% since first listed
7 events — show timeline
  • 2026-05-30 Listed $125,000 MLSNOW
  • 2021-03-29 Sold (Public Records) $97,000 Public Records
  • 2021-03-22 Sold (MLS) $97,000 MLSNOW
  • 2020-09-17 Pending MLSNOW
  • 2020-09-15 Price Changed $104,900 MLSNOW
  • 2020-08-31 Listed $109,000 MLSNOW
  • 2015-07-22 Sold (Public Records) $27,000 Public Records

Property tax history

+22.6%/yr

Latest (2024): $1,874 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…