CashFlowRE
Sign in Sign up
974 Wyley Ave
C Composite 58.09
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 +27.8/30.0
  • DSCR +9.8/10.0
  • 1% rule +7.5/10.0
  • Rent growth +4.4/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$69,900

974 Wyley Ave · Akron, OH 44306
2 bd · 1.0 ba · 610 sqft · SingleFamily public records · 12 Days on market
Built 1928 4,922 sqft lot Est $53k · 32% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Ranch with Full Basement and Detached Garage. Location Convenient to Metro Bus Lines, Freeways, Downtown, Retail and Resturants. Perfect Starter or Investment. Great Winter Project! Contact Listing Agent for additional information. Seller has NO Reports or Disclosures. Property to be sold AS-IS. Buyer is responsible for researching all information, taxes, assessments, certifications, or city orders(IF ANY). * * AGENTS SEE BROKER REMARKS FOR OFFER INSTRUCTIONS. Buyer pays for all inspections and related cost.

Key facts

  • Built in desk area
  • Double basin sink
  • Large yard

Tags

SINGLE STORY LIVINGWOOD CABINETRYDOUBLE BASIN SINKBUILT IN DESK AREASPACIOUS UNFINISHED BASEMENTLARGE YARD

Property features AI

Finance

  • Financial info: Annual tax amount listed (not included per instructions)

Exterior

  • Parking: Detached asphalt paved garage; 1 garage space
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Aluminum and vinyl siding; Block foundation; Asphalt and fiberglass roof; Above-grade finished area approximately 610 (source: assessor)
  • Construction: Built (year source: public records)
  • Exterior features: Front porch; Chain link fencing; City lot (approx. 41 x 120)

Interior

  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Forced air gas heating
  • Interior features: Full unfinished basement; Updated/remodeled condition; Has view
  • Laundry & utility: Washer/dryer hookups in basement with electric and gas dryer hookups

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 $70k.

Deal economics

  • At list price, monthly cash flow is $212 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($871 rent vs $70k).
  • Cap rate 9.9% 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 fast (+7.6%/yr); 69 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 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 + 7.6% rent growth), your $20k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 14y 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 $9k; list at $70k implies a 685% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $69,900

Questions for the listing agent

  1. Built in 1928 — 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
1.25%
Cap rate
9.93%
Cash-on-cash
13.00%
DSCR
1.58
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$53,070
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
975 Concord Ave 0.19mi 2/1.0 648 (+6%) 6mo $35,000 $54 76
864 Wyley Ave 0.19mi 2/1.0 600 (-2%) 17mo $90,000 $150 74
654 Van Everett Ave 0.33mi 2/2.0 600 (-2%) 8mo $52,000 $87 71
932 Cole Ave 0.25mi 2/1.0 660 (+8%) 7mo $52,000 $79 69
713 Virginia Ave 0.36mi 2/1.0 560 (-8%) 7mo $69,000 $123 64
676 Roscoe Ave 0.47mi 2/1.0 640 (+5%) 13mo $52,000 $81 59
734 Corice St 0.72mi 1/1.0 (-1) 592 (-3%) 2mo $70,000 $118 55
897 Reed Ave 0.36mi 2/1.5 700 (+15%) 17mo $76,000 $109 42
1135 Coventry St 0.63mi 1/1.0 (-1) 658 (+8%) 13mo $50,000 $76 42

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 · 7.63% rent growth · sell at horizon

5-year hold
IRR
8.0%
Equity multiple
1.33×
Total profit
$6,438
Equity at exit
$10,422
10-year hold
IRR
20.9%
Equity multiple
3.16×
Total profit
$42,217
Equity at exit
$6,044

Cash invested: $19,572 (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 44306

Rents YoY
7.6%
Active inventory
69
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$871 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$80 /mo · $964/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$183
Net cashflow
$212

Break-even live

Break-even rent $603
Max offer price $69,900
Occupancy floor 71%

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
$17,475
Closing costs
$2,097
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
958 Hunt St #2 Akron, OH 1.0 1.0 700 $600 $0.86 43d 1 0.13mi
972 Concord Ave Akron, OH 2.0 1.0 720 $1,173 $1.63 43d 1 0.18mi
1017 Neville Ave Akron, OH 2.0 1.0 600 $675 $1.12 43d 1 0.30mi
1055 Neville Ave Akron, OH 2.0 1.0 600 $700 $1.17 43d 1 0.33mi
778 Ravenswood St Akron, OH 2.0 1.0 616 $1,150 $1.87 23d 1 0.45mi
668 Roscoe Ave Akron, OH 2.0 1.0 720 $875 $1.22 43d 1 0.50mi
978 Kelly Ave Akron, OH 1.0 1.0 500 $875 $1.75 23d 1 0.61mi
978 Kelly Ave Akron, OH 1.0 1.0 500 $900 $1.80 43d 1 0.61mi
551 Baltimore Ave Unit 551 Akron, OH 2.0 1.0 588 $850 $1.45 43d 1 0.72mi
548 Winans Ave Akron, OH 1.0 1.0 700 $1,100 $1.57 43d 1 0.72mi
551 Baltimore Ave Akron, OH 2.0 1.0 588 $850 $1.45 23d 1 0.72mi
780 Anderson Ave #12 Akron, OH 1.0 1.0 700 $785 $1.12 14d 1 0.74mi
780 Anderson Ave #13 Akron, OH 1.0 1.0 700 $785 $1.12 43d 1 0.74mi
769 Anderson Ave #6 Akron, OH 1.0 1.0 600 $785 $1.31 14d 1 0.76mi
794 Anderson Ave #9 Akron, OH 1.0 1.0 600 $785 $1.31 23d 1 0.76mi
1566 Coventry St Akron, OH 1.0 1.5 600 $795 $1.32 43d 1 0.94mi
1588 Coventry St Unit 7 Akron, OH 1.0 1.0 600 $795 $1.32 23d 1 0.98mi
167 Chittenden St Unit 3 Akron, OH 1.0 1.0 575 $700 $1.22 43d 1 1.26mi
1119 Johnston St Apt 1 Akron, OH 1.0 1.0 365 $675 $1.85 14d 1 1.37mi
429 Lovisa St Akron, OH 1.0 1.0 600 $900 $1.50 43d 1 1.49mi

Listing history 11 events

  1. 2026-06-18
    days on market $69,900 Active 12 DOM
  2. 2026-06-17
    days on market $69,900 Active 11 DOM
  3. 2026-06-16
    days on market $69,900 Active 10 DOM
  4. 2026-06-15
    days on market $69,900 Active 9 DOM
  5. 2026-06-14
    days on market $69,900 Active 7 DOM
  6. 2026-06-13
    days on market $69,900 Active 6 DOM
  7. 2026-06-10
    days on market $69,900 Active 4 DOM
  8. 2026-06-09
    days on market $69,900 Active 3 DOM
  9. 2026-06-08
    days on market $69,900 Active 2 DOM
  10. 2026-06-07
    remarks 693-char remark
  11. 2026-06-07
    listed $69,900 Active 1 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
$964 · $80/mo
Projected year-2 tax
$1,027 · $86/mo
Expected delta
+$63/yr (+$5/mo · 6.5%)

ⓘ 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
$10,453
− Mortgage interest
−$3,915
− Property taxes
−$964
− Insurance
−$350
− Repairs & maintenance
−$836
− Management
−$836
− Depreciation
−$2,033
Taxable income
$1,518
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$364
After-tax cash flow
$2,181/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)
20,905
Household income
$41,688
Rent vs Own
56.4% rent · 43.6% own
Severe rent burden
1251.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 48% Black 38% Two or more races 8% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 2% Iranian 1% Scotch-Irish 1%
Foreign-born
4% · Vietnam, Canada, Philippines
Languages at home
94% English-only · Spanish 2% Other Asian/Pacific 1% Vietnamese 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
▼ -101.46%
Current HPI
132.768
Rent YoY
▲ 7.63%
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

+606.1% since first listed
5 events — show timeline
  • 2026-06-05 Listed $69,900 MLSNOW
  • 2013-04-24 Sold (MLS) $8,900 MLSNOW
  • 2013-03-26 Listed $8,900 MLSNOW
  • 2013-02-28 Listing Removed MLSNOW
  • 2012-10-08 Listed $9,900 MLSNOW

Property tax history

-0.1%/yr

Latest (2025): $964 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…