CashFlowRE
Sign in Sign up
873 Polk Ave
B+ Composite 77.16
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$79,900

873 Polk Ave · Akron, OH 44314
3 bd · 1.5 ba · 1,110 sqft · SingleFamily public records · 8 Days on market
Built 1917 4,800 sqft lot Est $108k · 26% under

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

Listing remarks MLS

Limited TLC on interior. Not a adrive by.

Key facts

  • Covered front porch
  • Generous yard
  • Galley-style kitchen

Tags

COVERED FRONT PORCHGALLEY-STYLE KITCHENAMPLE STORAGEDETACHED 2-CAR GARAGEGENEROUS YARDMATURE TREES

Property features AI

Exterior

  • Parking: Detached 1-car garage; Driveway parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family property; Asphalt and fiberglass roof; Aluminum siding
  • Construction: Aluminum siding construction; Asphalt/fiberglass roof
  • Exterior features: Driveway; Detached garage; Garage

Interior

  • Bedrooms: One main-level bedroom
  • Bathrooms: One full bathroom; One half bathroom; One main-level bathroom
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Full basement

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/1.5-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $401 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Cap rate 12.3% 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.
  • Market conditions: Rents rising (+3.9%/yr); 104 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 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 + 3.9% rent growth), your $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 8 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.
  • Current owner paid $15k; list at $80k implies a 433% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1917 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $79,900

Questions for the listing agent

  1. Built in 1917 — 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
1.57%
Cap rate
12.32%
Cash-on-cash
21.51%
DSCR
1.96
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$107,670
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
773 Montana Ave 0.21mi 3/1.5 1,128 (+2%) 4mo $83,000 $74 84
780 Silvercrest Ave 0.30mi 3/1.0 1,109 (-0%) 3mo $140,000 $126 82
2083 17th St SW 0.12mi 3/1.0 1,175 (+6%) 4mo $114,000 $97 79
2031 Verde Ave 0.40mi 3/1.5 1,072 (-3%) 0mo $143,000 $133 76
2079 12th St SW 0.16mi 3/1.5 1,004 (-10%) 3mo $137,500 $137 74
1132 Battles Ave 0.49mi 3/1.0 1,075 (-3%) 1mo $164,900 $153 70
2001 13th St SW 0.15mi 2/1.0 (-1) 1,016 (-8%) 4mo $94,900 $93 68
603 Indian Trl 0.60mi 3/1.0 1,100 (-1%) 2mo $83,000 $75 66
2209 26th St SW 0.64mi 3/2.0 1,112 (+0%) 2mo $125,000 $112 66
2351 13th St SW 0.56mi 3/1.0 1,142 (+3%) 2mo $55,000 $48 65
2134 7th St SW 0.42mi 3/2.0 1,256 (+13%) 4mo $95,000 $76 53
2138 East Ave 0.66mi 3/1.0 990 (-11%) 5mo $51,000 $52 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 · 3.91% rent growth · sell at horizon

5-year hold
IRR
15.2%
Equity multiple
1.62×
Total profit
$13,798
Equity at exit
$11,913
10-year hold
IRR
24.6%
Equity multiple
3.23×
Total profit
$49,929
Equity at exit
$6,908

Cash invested: $22,372 (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 44314

Rents YoY
3.9%
Active inventory
104
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,256 high interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$139 /mo · $1,668/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$401

Break-even live

Break-even rent $748
Max offer price $79,900
Occupancy floor 63%

Sensitivity live

Price -10% $446 -5% $424 +0% $401 +5% $378 +10% $356
Rent -10% $302 -5% $351 +0% $401 +5% $451 +10% $500
Rate -1.0pp $441 -0.5pp $421 base $401 +0.5pp $380 +1.0pp $359

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
$19,975
Closing costs
$2,397
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 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
875 Harrison Ave Akron, OH 3.0 1.0 1157 $1,150 $0.99 14d 1 0.08mi
773 Montana Ave Akron, OH 3.0 1.5 1128 $1,195 $1.06 24d 1 0.21mi
2139 18th St SW Akron, OH 2.0 1.0 992 $1,100 $1.11 44d 1 0.25mi
2163 13th St SW Akron, OH 3.0 2.5 1480 $1,150 $0.78 44d 1 0.25mi
2160 12th St SW Akron, OH 3.0 1.0 1445 $1,300 $0.90 44d 1 0.25mi
721 Polk Ave Akron, OH 3.0 1.5 1500 $1,600 $1.07 24d 1 0.29mi
2211 18th St SW Akron, OH 3.0 1.0 1332 $1,250 $0.94 14d 1 0.35mi
2222 12th St SW Akron, OH 3.0 1.5 1270 $1,050 $0.83 44d 1 0.36mi
1029 Harpster Ave Akron, OH 4.0 1.0 1403 $1,250 $0.89 14d 1 0.36mi
835 Kenmore Blvd Unit UP Akron, OH 2.0 1.0 872 $750 $0.86 21d 1 0.38mi
2250 11th St SW Akron, OH 3.0 1.0 1308 $1,350 $1.03 14d 1 0.43mi
960 Jason Ave Akron, OH 3.0 1.5 935 $1,095 $1.17 21d 1 0.45mi
847 Jason Ave Unit 1 Akron, OH 2.0 1.0 798 $825 $1.03 24d 1 0.47mi
720 Florida Ave Akron, OH 4.0 1.0 1124 $1,500 $1.33 14d 1 0.52mi
781 Saxon Ave Akron, OH 2.0 1.0 800 $900 $1.12 44d 1 0.56mi
760 Lakewood Blvd Akron, OH 3.0 2.0 1398 $1,150 $0.82 24d 1 0.60mi
2138 East Ave Akron, OH 3.0 1.0 990 $1,100 $1.11 24d 1 0.67mi
527 Brady Ave Akron, OH 3.0 1.5 1416 $1,395 $0.99 44d 1 0.68mi
1304 Kellogg Ave Akron, OH 2.0 2.0 1148 $2,000 $1.74 14d 1 0.82mi
899 Rosamond Ave Akron, OH 1.0–2.0 1.0 690 $825 $1.20 24d 1 0.89mi
1253 California Ave Akron, OH 2.0 1.0 780 $1,100 $1.41 44d 1 0.94mi
1253 California Ave Akron, OH 2.0 1.0 780 $950 $1.22 24d 1 0.94mi
1292 W Wilbeth Rd Akron, OH 3.0 1.0 1248 $1,200 $0.96 21d 1 0.97mi
1032 Andrew St Akron, OH 3.0 1.0 960 $1,097 $1.14 44d 1 1.09mi
1171 La Croix Ave Unit 2 Akron, OH 2.0 1.0 1267 $975 $0.77 44d 1 1.12mi
1161 La Croix Ave Akron, OH 3.0 1.0 1452 $1,200 $0.83 24d 1 1.12mi
1313 Manchester Rd Akron, OH 3.0 1.0 1221 $1,200 $0.98 21d 1 1.14mi
1455 Woodbirch Ave Akron, OH 3.0 2.0 1008 $1,500 $1.49 21d 1 1.14mi
1453 Woodbirch Ave Akron, OH 3.0 2.0 1008 $1,500 $1.49 44d 1 1.15mi
685 Longview Ave Akron, OH 3.0 1.0 1100 $1,150 $1.05 44d 1 1.15mi
1138 Kohler Ave Akron, OH 3.0 1.0 1000 $1,250 $1.25 14d 1 1.16mi
2569 Romig Rd Unit 2561-16 Akron, OH 2.0 1.5 810 $1,125 $1.39 14d 1 1.17mi
1069 Fess Ave Akron, OH 2.0 1.0 940 $1,095 $1.16 44d 1 1.25mi
1127 Victory St Unit 1129 Akron, OH 3.0 1.0 1368 $950 $0.69 44d 1 1.26mi
1169 Weiser Ave Akron, OH 2.0 1.0 768 $950 $1.24 44d 1 1.32mi
1494 Diagonal Rd Akron, OH 3.0 1.0 1064 $1,495 $1.41 44d 1 1.47mi

Listing history 7 events

  1. 2026-06-14
    statusdays on market $79,900 Pending 8 DOM
  2. 2026-06-13
    days on market $79,900 Active 7 DOM
  3. 2026-06-10
    days on market $79,900 Active 5 DOM
  4. 2026-06-09
    days on market $79,900 Active 4 DOM
  5. 2026-06-08
    days on market $79,900 Active 3 DOM
  6. 2026-06-07
    remarks 699-char remark
  7. 2026-06-07
    listed $79,900 Active 2 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
$1,668 · $139/mo
Projected year-2 tax
$1,668 · $139/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥97°F today · 17 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
$15,073
− Mortgage interest
−$4,476
− Property taxes
−$1,668
− Insurance
−$400
− Repairs & maintenance
−$1,206
− Management
−$1,206
− Depreciation
−$2,324
Taxable income
$3,794
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$911
After-tax cash flow
$3,902/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)
17,885
Household income
$47,468
Rent vs Own
48.0% rent · 52.0% own
Severe rent burden
975.0

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
Predominantly White (69%)
Race & ethnicity
White 69% Black 16% Two or more races 12% Hispanic / Latino 3% Asian 3%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 1%
Foreign-born
3% · India, Canada, Philippines
Languages at home
96% English-only · Chinese 2% Russian/Polish/Slavic 1% Spanish 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
▼ -166.61%
Current HPI
151.066
Rent YoY
▲ 3.91%
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

+88.0% since first listed
6 events — show timeline
  • 2026-06-05 Listed $79,900 MLSNOW
  • 2008-02-08 Sold (MLS) $15,000 MLSNOW
  • 2008-01-31 Listing Removed MLSNOW
  • 2007-09-14 Listed $29,900 MLSNOW
  • 2002-09-25 Sold (Public Records) $83,000 Public Records
  • 1993-12-20 Sold (Public Records) $42,500 Public Records

Property tax history

+0.8%/yr

Latest (2025): $1,668 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…