CashFlowRE
Sign in Sign up
1041 E Archwood Ave
B Composite 71.32
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 +27.8/30.0
  • ARV discount +13.2/15.0
  • DSCR +9.8/10.0
  • 1% rule +7.5/10.0
  • Rent growth +4.4/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$79,000

1041 E Archwood Ave · Akron, OH 44306
2 bd · 1.0 ba · 788 sqft · SingleFamily public records · 108 Days on market
Built 1920 6,433 sqft lot $100/sqft · 13% below area Est $90k · 13% under

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

Listing remarks MLS

INVESTOR OPPORTUNITY! Home currently used as a rental property with Longterm tenant. Tenant pays $725 a month plus all utilities. This property is available to purchase as a package with additional properties. Please call for more information.

Key facts

  • 6,433 sq ft lot
  • Parking
  • Built 1920

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 $79k.

Deal economics

  • At list price, monthly cash flow is $240 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($988 rent vs $79k).
  • Recommended offer: $72k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% 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.
  • Zoned schools: David Hill Community Learning Center (math 8% / reading 17%, grade F, #1,434 of 1,584 statewide, top 92%, 258 students, 0% FRL); National Inventors Hall of Fame School Center For Stem (math 45% / reading 56%, grade C, #413 of 654 statewide, top 63%, 406 students, 0% FRL); Akron Early College High School (math 62% / reading 98%, grade A, #34 of 781 statewide, top 4%, 377 students, 0% FRL) — zoned schools average 0% FRL vs 66% district-wide (66 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 48% at this address vs 26% district-wide (+22 pts) — the actual schools serving this property are materially stronger than the Akron City average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+7.6%/yr); 71 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $546 of loan paydown is wiped out by about $2k 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 + 7.6% rent growth), your $22k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($72k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 23y 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 $41k; list at $79k implies a 93% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $71,890 (9.0% below list)

Questions for the listing agent

  1. It's been on market 108 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.25%
Cap rate
9.93%
Cash-on-cash
13.00%
DSCR
1.58
GRM
6.7

CMA / ARV

ARV (median comp)
$90,434
List price
$79,000
Delta
-12.64%
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
993 Concord Ave 0.30mi 3/1.0 (+1) 774 (-2%) 8mo $76,000 $98 71
627 Arden Pl 0.44mi 2/1.0 840 (+7%) 2mo $99,000 $118 67
1000 Kelly Ave 0.44mi 3/1.0 (+1) 768 (-2%) 8mo $83,000 $108 63
1209 Ada St 0.60mi 2/1.0 804 (+2%) 8mo $133,500 $166 62
773 Austin Ave 0.50mi 2/1.0 720 (-9%) 1mo $99,500 $138 61
785 Reed Ave 0.54mi 2/1.0 732 (-7%) 5mo $109,900 $150 59
841 Concord Ave 0.50mi 3/1.0 (+1) 840 (+7%) 8mo $97,000 $115 54
787 Ravenswood St 0.30mi 3/2.0 (+1) 880 (+12%) 7mo $128,000 $145 52
1205 Ada St 0.60mi 2/1.0 720 (-9%) 8mo $135,500 $188 51
1210 Rowe St 0.66mi 2/1.0 720 (-9%) 9mo $113,800 $158 47
717 Virginia Ave 0.51mi 2/1.0 900 (+14%) 8mo $105,000 $117 46
1160 Hammel St 0.71mi 2/1.0 858 (+9%) 9mo $105,000 $122 45

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 · 7.63% rent growth · sell at horizon

5-year hold
IRR
8.0%
Equity multiple
1.33×
Total profit
$7,293
Equity at exit
$11,779
10-year hold
IRR
20.9%
Equity multiple
3.16×
Total profit
$47,812
Equity at exit
$6,830

Cash invested: $22,120 (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 44306

Rents YoY
7.6%
Active inventory
71
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$988 high interval (Pro) →
Mortgage (P&I)
$414
Tax from tax record
$94 /mo · $1,125/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$208
Net cashflow
$240

Break-even live

Break-even rent $685
Max offer price $79,000
Occupancy floor 71%

Sensitivity live

Price -10% $284 -5% $262 +0% $240 +5% $217 +10% $195
Rent -10% $162 -5% $201 +0% $240 +5% $279 +10% $318
Rate -1.0pp $279 -0.5pp $260 base $240 +0.5pp $219 +1.0pp $198

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
$19,750
Closing costs
$2,370
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
920 Clement St Akron, OH 2.0 1.0 940 $995 $1.06 16d 1 0.15mi
1055 Neville Ave Akron, OH 2.0 1.0 600 $700 $1.17 45d 1 0.20mi
1017 Neville Ave Akron, OH 2.0 1.0 600 $675 $1.12 45d 1 0.20mi
958 Hunt St Unit A Akron, OH 1.0 1.0 800 $750 $0.94 45d 1 0.24mi
958 Hunt St #2 Akron, OH 1.0 1.0 700 $600 $0.86 45d 1 0.24mi
1093 Georgia Ave Akron, OH 2.0 1.0 752 $1,103 $1.47 16d 1 0.27mi
778 Ravenswood St Akron, OH 2.0 1.0 616 $1,150 $1.87 25d 1 0.28mi
972 Concord Ave Akron, OH 2.0 1.0 720 $1,173 $1.63 45d 1 0.30mi
1125 Georgia Ave Akron, OH 3.0 1.0 1060 $1,300 $1.23 16d 1 0.31mi
864 Wyley Ave Akron, OH 2.0 1.0 800 $1,500 $1.88 45d 1 0.35mi
1078 Lindsay Ave Akron, OH 3.0 2.0 1005 $1,350 $1.34 45d 1 0.36mi
1070 Super Genius Cir Akron, OH 2.0–4.0 1.0–2.0 1145 $919 $0.80 16d 1 0.40mi
902 Cole Ave Akron, OH 3.0 1.0 984 $1,050 $1.07 16d 1 0.42mi
1005 Pardee Ave Akron, OH 2.0 1.0 862 $1,025 $1.19 45d 1 0.44mi
668 Roscoe Ave Akron, OH 2.0 1.0 720 $875 $1.22 45d 1 0.49mi
571 Chittenden St Akron, OH 3.0 1.0 982 $1,200 $1.22 45d 1 0.54mi
1204 Inman St Akron, OH 3.0 1.0 1080 $1,200 $1.11 25d 1 0.55mi
780 Anderson Ave #13 Akron, OH 1.0 1.0 700 $785 $1.12 45d 1 0.57mi
780 Anderson Ave #12 Akron, OH 1.0 1.0 700 $785 $1.12 16d 1 0.57mi
551 Baltimore Ave Unit 551 Akron, OH 2.0 1.0 588 $850 $1.45 45d 1 0.58mi
551 Baltimore Ave Akron, OH 2.0 1.0 588 $850 $1.45 25d 1 0.58mi
769 Anderson Ave #6 Akron, OH 1.0 1.0 600 $785 $1.31 16d 1 0.59mi
794 Anderson Ave #9 Akron, OH 1.0 1.0 600 $785 $1.31 25d 1 0.59mi
783 Anderson Ave Apt 5 Akron, OH 2.0 1.0 900 $900 $1.00 45d 1 0.60mi
764 Lindsay Ave Akron, OH 3.0 1.0 1000 $1,295 $1.29 16d 1 0.60mi
783 Anderson Ave Apt 10 Akron, OH 2.0 1.0 900 $900 $1.00 16d 1 0.60mi
779 Anderson Ave Apt 11 Akron, OH 2.0 1.0 900 $900 $1.00 25d 1 0.61mi
779 Anderson Ave Apt 10 Akron, OH 2.0 1.0 900 $900 $1.00 16d 1 0.61mi
779 Anderson Ave Apt 11 Akron, OH 2.0 1.0 900 $900 $1.00 45d 1 0.61mi
1313 Coventry St Akron, OH 2.0 1.0 913 $1,250 $1.37 16d 1 0.78mi
548 Winans Ave Akron, OH 1.0 1.0 700 $1,100 $1.57 45d 1 0.82mi
621 Hudson Ave Akron, OH 3.0 1.0 780 $1,100 $1.41 16d 1 0.87mi
1102 Neptune Ave Akron, OH 3.0 1.0 1000 $1,200 $1.20 45d 1 0.93mi
1036 Neptune Ave Akron, OH 3.0 1.0 1000 $1,350 $1.35 45d 1 0.97mi
1442 Virginia Ave Akron, OH 2.0 1.0 840 $795 $0.95 45d 1 1.02mi
1566 Coventry St Akron, OH 1.0 1.5 600 $795 $1.32 45d 1 1.02mi
629 Morgan Ave Akron, OH 2.0 1.0 960 $1,200 $1.25 45d 1 1.02mi
377 Talbot Ave Akron, OH 2.0 1.0 1070 $1,050 $0.98 45d 1 1.04mi
1588 Coventry St Unit 7 Akron, OH 1.0 1.0 600 $795 $1.32 25d 1 1.05mi
167 Chittenden St Unit 3 Akron, OH 1.0 1.0 575 $700 $1.22 45d 1 1.31mi

Listing history 26 events

  1. 2026-06-21
    days on market $79,000 Active 108 DOM
  2. 2026-06-18
    days on market $79,000 Active 105 DOM
  3. 2026-06-17
    days on market $79,000 Active 104 DOM
  4. 2026-06-16
    days on market $79,000 Active 103 DOM
  5. 2026-06-15
    days on market $79,000 Active 102 DOM
  6. 2026-06-14
    days on market $79,000 Active 100 DOM
  7. 2026-06-13
    days on market $79,000 Active 99 DOM
  8. 2026-06-10
    days on market $79,000 Active 97 DOM
  9. 2026-06-09
    days on market $79,000 Active 96 DOM
  10. 2026-06-08
    days on market $79,000 Active 95 DOM
  11. 2026-06-07
    days on market $79,000 Active 94 DOM
  12. 2026-06-05
    days on market $79,000 Active 91 DOM
  13. 2026-06-03
    days on market $79,000 Active 90 DOM
  14. 2026-06-02
    days on market $79,000 Active 89 DOM
  15. 2026-06-01
    days on market $79,000 Active 88 DOM
  16. 2026-05-31
    days on market $79,000 Active 87 DOM
  17. 2026-05-31
    days on market $79,000 Active 86 DOM
  18. 2026-03-05
    listed $79,000 Active 243-char remark
    Show marketing remark (243 chars)

    INVESTOR OPPORTUNITY! Home currently used as a rental property with Longterm tenant. Tenant pays $725 a month plus all utilities. This property is available to purchase as a package with additional properties. Please call for more information.

  19. 2021-08-30
    soldstatus $41,000 Closed 320-char remark
    Show marketing remark (320 chars)

    INVESTORS SPECIAL. Great opportunity to purchase this home currently used as a rental property. Newer roof, kitchen, bath, and flooring. Currently rented at $650 a month with tenant paying all utilities. This property is available to purchase as a package with additional properties. Please call us for more information.

  20. 2021-07-21
    status Pending 320-char remark
    Show marketing remark (320 chars)

    INVESTORS SPECIAL. Great opportunity to purchase this home currently used as a rental property. Newer roof, kitchen, bath, and flooring. Currently rented at $650 a month with tenant paying all utilities. This property is available to purchase as a package with additional properties. Please call us for more information.

  21. 2021-07-14
    listed $39,999 Active 320-char remark
    Show marketing remark (320 chars)

    INVESTORS SPECIAL. Great opportunity to purchase this home currently used as a rental property. Newer roof, kitchen, bath, and flooring. Currently rented at $650 a month with tenant paying all utilities. This property is available to purchase as a package with additional properties. Please call us for more information.

  22. 2019-02-09
    historical
  23. 2018-08-09
    listed $31,900 Active
  24. 2003-12-23
    historical
  25. 2003-06-24
    listed $54,900
  26. 2002-02-13
    soldstatus $41,000

ⓘ 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
$1,125 · $94/mo
Projected year-2 tax
$1,179 · $98/mo
Expected delta
+$54/yr (+$4/mo · 4.8%)

ⓘ 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
$11,858
− Mortgage interest
−$4,425
− Property taxes
−$1,125
− Insurance
−$395
− Repairs & maintenance
−$949
− Management
−$949
− Depreciation
−$2,298
Taxable income
$1,717
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$412
After-tax cash flow
$2,464/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)
20,905
Household income
$41,688
Rent vs Own
56.4% rent · 43.6% own
Severe rent burden
1251.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 48% Black 38% Two or more races 8% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 2% Iranian 1% Scotch-Irish 1%
Foreign-born
4% · Vietnam, Canada, Philippines
Languages at home
94% English-only · Spanish 2% Other Asian/Pacific 1% Vietnamese 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
▼ -101.46%
Current HPI
132.768
Rent YoY
▲ 7.63%
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

+92.7% since first listed
9 events — show timeline
  • 2026-03-05 Listed $79,000 MLSNOW
  • 2021-08-30 Sold (MLS) $41,000 MLSNOW
  • 2021-07-21 Pending MLSNOW
  • 2021-07-14 Listed $39,999 MLSNOW
  • 2019-02-09 Listing Removed MLSNOW
  • 2018-08-09 Listed $31,900 MLSNOW
  • 2003-12-23 Listing Removed MLSNOW
  • 2003-06-24 Listed $54,900 MLSNOW
  • 2002-02-13 Sold (Public Records) $41,000 Public Records

Property tax history

+2.7%/yr

Latest (2025): $1,125 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…