CashFlowRE
Sign in Sign up
3858 Easton St NE
B- Composite 68.5
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 +25.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.4/10.0
  • 1% rule +5.6/10.0
  • Schools +5.5/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

3858 Easton St NE · Canton, OH 44721
3 bd · 1.0 ba · 1,240 sqft · SingleFamily public records · 156 Days on market
Built 1960 0.47 ac lot $129/sqft · 39% below area Est $261k · 39% under ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great Brick Ranch in this prime Plain location. Situated on just under 1/2 acres. This is going to be a great investment or first family home. Bring your design ideas and make it your own. Sold As Is.

Key facts

  • 0.47 acre lot
  • 2 garage spots
  • Built 1960

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/1.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $370 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $141k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% 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.
  • 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: 72 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 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 $1k of loan paydown is wiped out by about $5k 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 156 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
Recommended offer $140,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 156 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — 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
1.06%
Cap rate
9.07%
Cash-on-cash
9.91%
DSCR
1.44
GRM
7.9

CMA / ARV

ARV (median comp)
$260,781
List price
$159,900
Delta
-38.68%
Verdict
UNDERPRICED
Comps
20 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-1.4%
Equity multiple
0.95×
Total profit
$-2,421
Equity at exit
$23,842
10-year hold
IRR
8.2%
Equity multiple
1.62×
Total profit
$27,978
Equity at exit
$13,825

Cash invested: $44,772 (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 44721

Active inventory
72
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,695 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$64 /mo · $770/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$356
Net cashflow
$370

Break-even live

Break-even rent $1,227
Max offer price $159,900
Occupancy floor 73%

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
$39,975
Closing costs
$4,797
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6525 Blossomwood Cir NE Canton, OH 2.0 1.5 1400 $1,695 $1.21 13d 1 0.97mi

Listing history 21 events

  1. 2026-06-18
    days on market $159,900 Active 156 DOM
  2. 2026-06-17
    days on market $159,900 Active 155 DOM
  3. 2026-06-16
    days on market $159,900 Active 154 DOM
  4. 2026-06-15
    days on market $159,900 Active 153 DOM
  5. 2026-06-14
    statusdays on market $159,900 Active 151 DOM
  6. 2026-06-13
    days on market $159,900 Contingent 150 DOM
  7. 2026-06-10
    days on market $159,900 Contingent 148 DOM
  8. 2026-06-09
    days on market $159,900 Contingent 147 DOM
  9. 2026-06-08
    days on market $159,900 Contingent 146 DOM
  10. 2026-06-07
    days on market $159,900 Contingent 145 DOM
  11. 2026-06-05
    days on market $159,900 Contingent 142 DOM
  12. 2026-06-03
    days on market $159,900 Contingent 141 DOM
  13. 2026-06-02
    days on market $159,900 Contingent 140 DOM
  14. 2026-06-01
    days on market $159,900 Contingent 139 DOM
  15. 2026-05-31
    days on market $159,900 Contingent 138 DOM
  16. 2026-05-30
    days on market $159,900 Contingent 137 DOM
  17. 2026-05-20
    historical Contingent 200-char remark
    Show marketing remark (200 chars)

    Great Brick Ranch in this prime Plain location. Situated on just under 1/2 acres. This is going to be a great investment or first family home. Bring your design ideas and make it your own. Sold As Is.

  18. 2026-05-11
    price $159,900 200-char remark
    Show marketing remark (200 chars)

    Great Brick Ranch in this prime Plain location. Situated on just under 1/2 acres. This is going to be a great investment or first family home. Bring your design ideas and make it your own. Sold As Is.

  19. 2026-03-10
    price $164,900 200-char remark
    Show marketing remark (200 chars)

    Great Brick Ranch in this prime Plain location. Situated on just under 1/2 acres. This is going to be a great investment or first family home. Bring your design ideas and make it your own. Sold As Is.

  20. 2026-02-04
    price $169,900 200-char remark
    Show marketing remark (200 chars)

    Great Brick Ranch in this prime Plain location. Situated on just under 1/2 acres. This is going to be a great investment or first family home. Bring your design ideas and make it your own. Sold As Is.

  21. 2026-01-12
    listed $179,900 Active 200-char remark
    Show marketing remark (200 chars)

    Great Brick Ranch in this prime Plain location. Situated on just under 1/2 acres. This is going to be a great investment or first family home. Bring your design ideas and make it your own. Sold As Is.

ⓘ 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
$770 · $64/mo
Projected year-2 tax
$1,632 · $136/mo
Expected delta
+$862/yr (+$72/mo · 112.0%)

ⓘ 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 ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$20,340
− Mortgage interest
−$8,957
− Property taxes
−$770
− Insurance
−$800
− Repairs & maintenance
−$1,627
− Management
−$1,627
− Depreciation
−$4,652
Taxable income
$1,908
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$458
After-tax cash flow
$3,979/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

County
Stark · 366,688 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
13,722
Household income
$95,199
Rent vs Own
11.6% rent · 88.4% own
Severe rent burden
8.7

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 (88%)
Race & ethnicity
White 88% Two or more races 8% Hispanic / Latino 3% Black 2%
Common ancestry
Italian 3% Romanian 3% Lithuanian 3%
Foreign-born
2%
Languages at home
98% English-only · Other Indo-European 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
▼ -147.35%
Current HPI
226.5841
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

-11.1% since first listed
5 events — show timeline
  • 2026-05-20 Contingent MLSNOW
  • 2026-05-11 Price Changed $159,900 MLSNOW
  • 2026-03-10 Price Changed $164,900 MLSNOW
  • 2026-02-04 Price Changed $169,900 MLSNOW
  • 2026-01-12 Listed $179,900 MLSNOW

Property tax history

-3.7%/yr

Latest (2024): $770 · +189.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…