CashFlowRE
Sign in Sign up
1511 34th St NW
C Composite 56.81
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 +17.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.5/10.0
  • Schools +5.5/10.0
  • 1% rule +4.4/10.0
  • Livability +3.6/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

1511 34th St NW · Canton, OH 44709
2 bd · 1.0 ba · 958 sqft · SingleFamily public records · 53 Days on market
Built 1926 6,433 sqft lot $104/sqft · 23% below area Est $129k · 23% under ↓ 9% since listing

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

Listing remarks MLS

Check out this opportunity in Canton and Plain Township Schools! This 2-bedroom, 1-bath ranch is ready for your next project and priced for value. Was most recent used as a rental so very livable just dated. Major exterior updates already completed with newer roof, siding, gutters and windows—saving you time and money on big-ticket items. Other features include a single detached garage, shared driveway, and a sizable yard with strong potential for added value. Property needs some TLC so bring your vision and capitalize on this opportunity.

Key facts

  • Newer roof
  • Newer siding
  • Newer windows

Tags

PRIME FLIP OPPORTUNITYMAJOR EXTERIOR UPDATESNEWER ROOFNEWER SIDINGNEWER GUTTERSNEWER WINDOWS

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 $100k.

Deal economics

  • At list price, monthly cash flow is $76 ($915/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $93k (6.5% below list).
  • Recommended offer: $93k (6.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 5.1% in 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 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 rising (+1.9%/yr); 74 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $691 of loan paydown is wiped out by about $3k 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 53 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $93,426 (6.5% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1926 — 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
0.94%
Cap rate
7.21%
Cash-on-cash
3.27%
DSCR
1.15
GRM
8.9

CMA / ARV

ARV (median comp)
$129,142
List price
$99,900
Delta
-22.64%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1407 Norwood Pl NW 0.68mi 2/1.0 982 (+2%) 21mo $119,900 $122 46

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 · 1.94% rent growth · sell at horizon

5-year hold
IRR
-12.3%
Equity multiple
0.56×
Total profit
$-12,323
Equity at exit
$14,895
10-year hold
IRR
-4.8%
Equity multiple
0.70×
Total profit
$-8,455
Equity at exit
$8,638

Cash invested: $27,972 (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 44709

Rents YoY
1.9%
Active inventory
74
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$934 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$96 /mo · $1,156/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$196
Net cashflow
$76

Break-even live

Break-even rent $838
Max offer price $99,900
Occupancy floor 87%

Sensitivity live

Price -10% $133 -5% $104 +0% $76 +5% $48 +10% $20
Rent -10% $2 -5% $39 +0% $76 +5% $113 +10% $150
Rate -1.0pp $127 -0.5pp $102 base $76 +0.5pp $50 +1.0pp $24

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
$24,975
Closing costs
$2,997
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1459 Rachel St NW Canton, OH 1.0–2.0 1.0 750 $950 $1.27 22d 1 0.07mi
2701 Harrison Ave NW Canton, OH 1.0–2.0 1.0 576 $1,049 $1.82 14d 6 0.71mi
4035 Guilford Ave NW Canton, OH 1.0–3.0 1.0 886 $975 $1.10 22d 1 1.07mi
4842 Cranberry Ave NW Canton, OH 1.0–3.0 1.0–1.5 1129 $970 $0.86 22d 1 1.18mi
1103 19th St NW Unit 1103 Canton, OH 1.0 1.0 981 $750 $0.76 44d 1 1.20mi
2901 Parklane St NW Canton, OH 3.0 1.5 1190 $1,490 $1.25 14d 2 1.33mi
1027 17th St NW Apt 3 Canton, OH 2.0 1.0 653 $900 $1.38 22d 1 1.33mi
1224 15th St NW Unit 1 Canton, OH 2.0 1.0 900 $749 $0.83 22d 1 1.48mi

Listing history 5 events

  1. 2026-05-15
    status Pending 551-char remark
    Show marketing remark (551 chars)

    Check out this opportunity in Canton and Plain Township Schools! This 2-bedroom, 1-bath ranch is ready for your next project and priced for value. Was most recent used as a rental so very livable just dated. Major exterior updates already completed with newer roof, siding, gutters and windows—saving you time and money on big-ticket items. Other features include a single detached garage, shared driveway, and a sizable yard with strong potential for added value. Property needs some TLC so bring your vision and capitalize on this opportunity.

  2. 2026-04-29
    status Active 551-char remark
    Show marketing remark (551 chars)

    Check out this opportunity in Canton and Plain Township Schools! This 2-bedroom, 1-bath ranch is ready for your next project and priced for value. Was most recent used as a rental so very livable just dated. Major exterior updates already completed with newer roof, siding, gutters and windows—saving you time and money on big-ticket items. Other features include a single detached garage, shared driveway, and a sizable yard with strong potential for added value. Property needs some TLC so bring your vision and capitalize on this opportunity.

  3. 2026-04-26
    historical Contingent 551-char remark
    Show marketing remark (551 chars)

    Check out this opportunity in Canton and Plain Township Schools! This 2-bedroom, 1-bath ranch is ready for your next project and priced for value. Was most recent used as a rental so very livable just dated. Major exterior updates already completed with newer roof, siding, gutters and windows—saving you time and money on big-ticket items. Other features include a single detached garage, shared driveway, and a sizable yard with strong potential for added value. Property needs some TLC so bring your vision and capitalize on this opportunity.

  4. 2026-04-02
    price $99,900 551-char remark
    Show marketing remark (551 chars)

    Check out this opportunity in Canton and Plain Township Schools! This 2-bedroom, 1-bath ranch is ready for your next project and priced for value. Was most recent used as a rental so very livable just dated. Major exterior updates already completed with newer roof, siding, gutters and windows—saving you time and money on big-ticket items. Other features include a single detached garage, shared driveway, and a sizable yard with strong potential for added value. Property needs some TLC so bring your vision and capitalize on this opportunity.

  5. 2026-03-23
    listed $109,900 Active 551-char remark
    Show marketing remark (551 chars)

    Check out this opportunity in Canton and Plain Township Schools! This 2-bedroom, 1-bath ranch is ready for your next project and priced for value. Was most recent used as a rental so very livable just dated. Major exterior updates already completed with newer roof, siding, gutters and windows—saving you time and money on big-ticket items. Other features include a single detached garage, shared driveway, and a sizable yard with strong potential for added value. Property needs some TLC so bring your vision and capitalize on this opportunity.

ⓘ 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
$1,156 · $96/mo
Projected year-2 tax
$1,357 · $113/mo
Expected delta
+$201/yr (+$17/mo · 17.4%)

ⓘ 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 · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$11,211
− Mortgage interest
−$5,596
− Property taxes
−$1,156
− Insurance
−$500
− Repairs & maintenance
−$897
− Management
−$897
− Depreciation
−$2,906
Taxable loss
−$740
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$178
After-tax cash flow
$1,092/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

Census place
Canton, OH
County
Stark County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
18,614
Household income
$57,842
Rent vs Own
38.7% rent · 61.3% own
Severe rent burden
859.0

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 (74%)
Race & ethnicity
White 74% Black 14% Two or more races 6% Hispanic / Latino 5% Asian 1%
Hispanic origin (detail)
Puerto Rican 4%
Common ancestry
Lithuanian 4% Italian 3% Romanian 3%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% Other Indo-European 1% Other Asian/Pacific 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
▼ -140.56%
Current HPI
195.6245
Rent YoY
▲ 1.94%
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

-9.1% since first listed
5 events — show timeline
  • 2026-05-15 Pending MLSNOW
  • 2026-04-29 Relisted MLSNOW
  • 2026-04-26 Contingent MLSNOW
  • 2026-04-02 Price Changed $99,900 MLSNOW
  • 2026-03-23 Listed $109,900 MLSNOW

Property tax history

+1.5%/yr

Latest (2024): $1,156 · +14.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…