CashFlowRE
Sign in Sign up
134 Center Rd Duplex
B- Composite 67.04
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 +26.9/30.0
  • DSCR +9.3/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.3/10.0
  • Schools +6.3/10.0
  • Condition / age +3.8/5.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$260,000

134 Center Rd · New Franklin, OH 44319
4 bd · 2.0 ba · 1,664 sqft · MultiFamily · 9 Days on market
Built 1969 Good condition 0.70 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

* * Attention Investors * * Turnkey opportunity to buy this duplex that has been well maintained with long term tenants that have a great payment history. Both units have two car garages attached to add to the value of this pristine property. This duplex is in a convenient location close to everything and well cared for. The duplex next door is listed as well (116/120 Center Rd) for an investor ready to increase their portfolio.

Key facts

  • Two car garages
  • Convenient location
  • Turnkey opportunity

Tags

TURNKEY OPPORTUNITYTWO CAR GARAGESCONVENIENT LOCATION

Property features AI

Finance

  • Financial info: Annual taxes listed (2025): $3,966

Exterior

  • Parking: Attached garage with 4 spaces
  • Utilities: Well water; Septic tank
  • Home design: Two-story home; Above-grade finished area approximately 1,664 (source: Realist)
  • Construction: Wood siding; Shingle roof; Built (year per public records)
  • Exterior features: Lot is approximately 0.6973 acres

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating (gas)
  • Interior features: Unfinished walk-out basement; Total of 8 rooms

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 × 2-bed/1.0-bath units multifamily listed at $260k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $720 ($9k/yr) — positive. Per door: $360/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $260k).
  • Cap rate 9.6% vs local median 4.3% in New Franklin — 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 71/100 on livability (#424 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Manchester Local (suburban): math 71% / reading 75% proficiency, ranked #112 of 656 in OH (top 17%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 90 active listings in the ZIP; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • At $3,186/mo this rent would consume 51% of the median local household income ($75k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 + 3.0% rent growth), your $73k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 19y 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.
Recommended offer $260,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.23%
Cap rate
9.62%
Cash-on-cash
11.87%
DSCR
1.53
GRM
6.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
1.4%
Equity multiple
1.05×
Total profit
$3,783
Equity at exit
$38,767
10-year hold
IRR
11.0%
Equity multiple
1.86×
Total profit
$62,549
Equity at exit
$22,480

Cash invested: $72,800 (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 44319

Active inventory
90
Price-to-rent
13.6×

Monthly cashflow live

Estimated rent
$3,186 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax est. 1.5%
$325 /mo · $3,900/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$669
Net cashflow
$720

Break-even live

Break-even rent $2,274
Max offer price $260,000
Occupancy floor 72%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,186

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
$65,000
Closing costs
$7,800
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.

Listing history 3 events

  1. 2026-05-20
    listed $260,000 Active
  2. 2008-04-15
    historical
  3. 2007-12-15
    listed $157,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$38,232
− Mortgage interest
−$14,564
− Property taxes
−$3,900
− Insurance
−$1,300
− Repairs & maintenance
−$3,059
− Management
−$3,059
− Depreciation
−$7,564
Taxable income
$4,787
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,149
After-tax cash flow
$7,493/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab

This well-maintained duplex is in good condition with some cosmetic updates needed to modernize the kitchen and bathrooms. The property is turnkey and located in a convenient location.

Repairs flagged

  • Moderate kitchen cabinets — dated and worn
  • Moderate bathroom fixtures — dated and worn
  • Moderate kitchen appliances — dated and worn

Value-add opportunities

  • Both update kitchen cabinets and appliances — modernizing the kitchen would appeal to both buyers and renters
  • Both update bathroom fixtures — modernizing the bathrooms would appeal to both buyers and renters
  • Both paint interior walls — fresh paint would improve the overall appearance and appeal of the home

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and worn Moderate $3,000–15,000
bathroom fixtures · dated and worn Moderate $3,000–15,000
kitchen appliances · dated and worn Moderate $3,000–15,000
Total estimated repair cost · 3 items $9,000–45,000

Value-add ROI direction

  • Both update kitchen cabinets and appliances — modernizing the kitchen would appeal to both buyers and renters
  • Both update bathroom fixtures — modernizing the bathrooms would appeal to both buyers and renters
  • Both paint interior walls — fresh paint would improve the overall appearance and appeal of the home

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Manchester Local
NCES district ID
3905000
Math proficiency
71% ▼ -11.00%
Reading proficiency
75% ▼ -4.00%
Median HH income
$62,055
Composite
63.0/100
National rank
#653
State rank
#112 of 656 in OH

Livability — New Franklin

Score
71/100
State rank
#424
US rank
#6949

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Franklin, OH
County
Summit · 539,389 people
City population
9,461
Metro
Akron, OH
Population (ZIP)
21,469
Household income
$74,781
Rent vs Own
25.6% rent · 74.4% own
Severe rent burden
12.4

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
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Black 2% Hispanic / Latino 2% Asian 2%
Common ancestry
Romanian 5% Slovak 2% Serbian 1%
Foreign-born
2% · China, Vietnam
Languages at home
97% English-only · Other Indo-European 1% Spanish 1% Chinese 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
▼ -236.58%
Current HPI
213.2267
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+65.6% since first listed
3 events — show timeline
  • 2026-05-20 Listed $260,000 MLSNOW
  • 2008-04-15 Listing Removed MLSNOW
  • 2007-12-15 Listed $157,000 MLSNOW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…