CashFlowRE
Sign in Sign up
2226 Penn Pl NE
A- Composite 81.37
Why this score? — see what drove the A- 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 +30.0/30.0
  • ARV discount +13.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +8.1/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0

$59,900

2226 Penn Pl NE · Canton, OH 44704
4 bd · 1.0 ba · 1,404 sqft · SingleFamily public records · 29 Days on market
Built 1916 $43/sqft · 12% below area Est $68k · 12% under ↓ 57% since listing

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

Listing remarks MLS

Needs work, but great potential. 4 bedrooms, 1404 sq ft, brick/vinyl exterior. Renovation financing available! Room sizes estimated. Foreclosure. Sold as is. No disclosures. Buyer MUST provide Proof of Funds or Pre-Approval Letter without contingencies WITH INITIAL OFFER. Offers without POF will NOT be considered. Agents read agent only remarks.

Key facts

  • Solid brick
  • Additional storage
  • Built 1916

Tags

SOLID BRICKMAJOR SYSTEMS UPDATEDFULL ELECTRICAL UPGRADESFULL PLUMBING UPGRADESFULL UNFINISHED BASEMENTADDITIONAL STORAGE

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 4-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $538 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $59k (1.5% below list) — sets the bar for market timing.
  • Cap rate 17.1% 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.
  • Canton City (urban): math 17% / reading 26% proficiency, ranked #627 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 20 active listings in the ZIP; 9 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 41% of the median local income ($34k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $4k of equity ($414 loan paydown + $4k appreciation (6.2% local appreciation)).
  • Stark County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (6.2% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($59k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $28k; list at $60k implies a 115% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $59,001 (1.5% below list)

Questions for the listing agent

  1. Built in 1916 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.94%
Cap rate
17.07%
Cash-on-cash
38.50%
DSCR
2.71
GRM
4.3

CMA / ARV

ARV (median comp)
$68,289
List price
$59,900
Delta
-12.28%
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
1817 Penn Pl NE 0.41mi 3/1.0 (-1) 1,389 (-1%) 10mo $59,900 $43 66
515 Flamos Cir NE 0.43mi 3/1.5 (-1) 1,300 (-7%) 2mo $119,000 $92 59
213 Hartford Ave SE 0.66mi 4/1.5 1,462 (+4%) 9mo $145,000 $99 53
2306 3rd St NE 0.43mi 3/2.0 (-1) 1,319 (-6%) 11mo $129,900 $98 52
2639 Squirrel Hollow St NE 0.44mi 3/2.0 (-1) 1,556 (+11%) 2mo $330,000 $212 51
2001 3rd St SE 0.60mi 3/1.0 (-1) 1,456 (+4%) 13mo $126,000 $87 50
1817 3rd St NE 0.53mi 3/1.0 (-1) 1,555 (+11%) 6mo $25,000 $16 48
211 Girard Ave NE 0.41mi 3/1.0 (-1) 1,248 (-11%) 19mo $61,000 $49 41
1942 4th St SE 0.74mi 4/1.0 1,536 (+9%) 13mo $40,000 $26 39
206 Monroe Ave SE 0.57mi 3/1.0 (-1) 1,232 (-12%) 17mo $90,000 $73 34
2511 Tuscarawas St E 0.62mi 3/1.0 (-1) 1,595 (+14%) 12mo $127,500 $80 33
122 Freedom Ave NE 0.58mi 3/2.0 (-1) 1,200 (-14%) 16mo $114,900 $96 26

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

6.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
48.6%
Equity multiple
4.11×
Total profit
$52,169
Equity at exit
$38,296
10-year hold
IRR
45.4%
Equity multiple
8.54×
Total profit
$126,451
Equity at exit
$70,008

Cash invested: $16,772 (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 44704

Home prices YoY
7.2%
Active inventory
20
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$1,161 high interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$40 /mo · $481/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$538

Break-even live

Break-even rent $480
Max offer price $59,900
Occupancy floor 49%

Sensitivity live

Price -10% $572 -5% $555 +0% $538 +5% $521 +10% $504
Rent -10% $446 -5% $492 +0% $538 +5% $584 +10% $630
Rate -1.0pp $568 -0.5pp $553 base $538 +0.5pp $523 +1.0pp $507

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
$14,975
Closing costs
$1,797
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1906 6th St NE Unit 1906-002 Canton, OH 3.0 1.0 906 $1,000 $1.10 14d 1 0.31mi
1946 Otto Pl NE Canton, OH 3.0 1.0 1499 $28,000 $18.68 14d 1 0.38mi
1511 2nd St NE Canton, OH 3.0 1.0 1129 $1,250 $1.11 44d 1 0.76mi
316 Young Ave NE Canton, OH 4.0 1.0 1268 $1,050 $0.83 14d 1 0.81mi
924 Spring Ave NE Canton, OH 4.0 1.5 1407 $1,395 $0.99 21d 1 1.12mi
1615 Rowland Ave NE Canton, OH 5.0 1.0 1388 $1,500 $1.08 14d 1 1.27mi
1504 14th St SE Canton, OH 3.0 1.0 924 $1,120 $1.21 14d 1 1.29mi
1613 Spring Ave NE Canton, OH 3.0 1.0 1320 $1,095 $0.83 21d 1 1.49mi
1220 Market Ave N Unit 4 Canton, OH 3.0 1.0 1400 $1,100 $0.79 44d 1 1.50mi

Listing history 18 events

  1. 2026-06-14
    days on market $59,900 Active 29 DOM
  2. 2026-06-13
    days on market $59,900 Active 28 DOM
  3. 2026-06-10
    days on market $59,900 Active 26 DOM
  4. 2026-06-09
    days on market $59,900 Active 25 DOM
  5. 2026-06-08
    days on market $59,900 Active 24 DOM
  6. 2026-06-07
    days on market $59,900 Active 23 DOM
  7. 2026-06-05
    days on market $59,900 Active 20 DOM
  8. 2026-06-03
    days on market $59,900 Active 19 DOM
  9. 2026-06-02
    days on market $59,900 Active 18 DOM
  10. 2026-06-01
    days on market $59,900 Active 17 DOM
  11. 2026-05-31
    days on market $59,900 Active 16 DOM
  12. 2026-05-30
    days on market $59,900 Active 15 DOM
  13. 2026-05-15
    listed $59,900 Active 740-char remark
  14. 2009-07-14
    soldstatus $27,900
  15. 2009-01-07
    soldstatus $3,500 348-char remark
    Show marketing remark (348 chars)

    Needs work, but great potential. 4 bedrooms, 1404 sq ft, brick/vinyl exterior. Renovation financing available! Room sizes estimated. Foreclosure. Sold as is. No disclosures. Buyer MUST provide Proof of Funds or Pre-Approval Letter without contingencies WITH INITIAL OFFER. Offers without POF will NOT be considered. Agents read agent only remarks.

  16. 2008-12-17
    historical 348-char remark
    Show marketing remark (348 chars)

    Needs work, but great potential. 4 bedrooms, 1404 sq ft, brick/vinyl exterior. Renovation financing available! Room sizes estimated. Foreclosure. Sold as is. No disclosures. Buyer MUST provide Proof of Funds or Pre-Approval Letter without contingencies WITH INITIAL OFFER. Offers without POF will NOT be considered. Agents read agent only remarks.

  17. 2008-08-22
    listed $6,900 348-char remark
    Show marketing remark (348 chars)

    Needs work, but great potential. 4 bedrooms, 1404 sq ft, brick/vinyl exterior. Renovation financing available! Room sizes estimated. Foreclosure. Sold as is. No disclosures. Buyer MUST provide Proof of Funds or Pre-Approval Letter without contingencies WITH INITIAL OFFER. Offers without POF will NOT be considered. Agents read agent only remarks.

  18. 2004-08-25
    soldstatus $65,000

ⓘ 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
$481 · $40/mo
Projected year-2 tax
$708 · $59/mo
Expected delta
+$227/yr (+$19/mo · 47.1%)

ⓘ 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
$13,934
− Mortgage interest
−$3,355
− Property taxes
−$481
− Insurance
−$300
− Repairs & maintenance
−$1,115
− Management
−$1,115
− Depreciation
−$1,743
Taxable income
$5,826
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,398
After-tax cash flow
$5,060/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
Canton City
NCES district ID
3904371
Math proficiency
17% ▼ -17.00%
Reading proficiency
26% ▼ -12.00%
Median HH income
$28,825
Composite
17.1/100
National rank
#9116
State rank
#627 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 · 366,688 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
3,583
Household income
$34,063
Rent vs Own
45.3% rent · 54.7% own
Severe rent burden
10.1

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 0.56)
Race & ethnicity
Black 58% White 33% Two or more races 7% Hispanic / Latino 2%
Common ancestry
Hispanic 3% Romanian 1% Polish 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
▲ 6.17%
Current HPI
91.3426
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

-57.1% since first listed
5 events — show timeline
  • 2009-07-14 Sold (Public Records) $27,900 Public Records
  • 2009-01-07 Sold (MLS) $3,500 MLSNOW
  • 2008-12-17 Listing Removed MLSNOW
  • 2008-08-22 Listed $6,900 MLSNOW
  • 2004-08-25 Sold (Public Records) $65,000 Public Records

Property tax history

-17.9%/yr

Latest (2024): $481 · +44.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…