CashFlowRE
Sign in Sign up
671 Kling St
D+ Composite 46.6
Why this score? — see what drove the D+ 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 +21.1/30.0
  • DSCR +6.7/10.0
  • 1% rule +6.3/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +1.2/15.0
  • Appreciation +0.0/10.0

$89,900

671 Kling St · Akron, OH 44311
2 bd · 2.0 ba · 928 sqft · SingleFamily public records · 13 Days on market
Built 1904 6,599 sqft lot Est $79k · 14% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Motivated sellers. Move in condition. Many updates including huge covered rear porch. Well maintained.

Key facts

  • Central ac
  • Furnace replaced
  • Detached garage

Tags

COVERED BACK AND FRONT PORCHESDETACHED GARAGEFURNACE REPLACEDCENTRAL AC

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/2.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $129 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Cap rate 8.0% vs local median 6.6% in Akron — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: 54 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% 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).
  • At $1,019/mo this rent would consume 50% of the median local household income ($24k/yr) (locally 659% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k 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.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 15y 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.

Risks & watch-outs

  • Watch-outs: built in 1904 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,900

Questions for the listing agent

  1. Built in 1904 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
1.13%
Cap rate
8.01%
Cash-on-cash
6.15%
DSCR
1.27
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$78,880
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
374 E Voris St 0.10mi 3/1.0 (+1) 876 (-6%) 5mo $102,000 $116 73
396 E Voris St 0.06mi 2/1.0 858 (-8%) 9mo $79,900 $93 73
440 Tyner St 0.18mi 3/1.0 (+1) 880 (-5%) 9mo $72,100 $82 66
791 Allyn St 0.25mi 3/1.0 (+1) 992 (+7%) 4mo $85,000 $86 65
370 E Thornton St 0.14mi 3/1.0 (+1) 1,015 (+9%) 6mo $75,500 $74 64
912 Ashland Ave 0.45mi 2/1.0 864 (-7%) 1mo $87,000 $101 63
348 Jewell Dr 0.36mi 2/1.0 999 (+8%) 9mo $59,500 $60 59
917 Clay St 0.47mi 2/1.0 864 (-7%) 8mo $72,000 $83 56
696 Merton Ave 0.72mi 2/1.0 816 (-12%) 2mo $70,000 $86 40
484 Hammel St 0.44mi 3/1.0 (+1) 792 (-15%) 12mo $67,000 $85 36
720 Kipling St 0.64mi 2/1.0 800 (-14%) 12mo $51,500 $64 33
560 Nash St 0.70mi 3/2.0 (+1) 1,049 (+13%) 11mo $60,500 $58 32

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.8%
Equity multiple
0.75×
Total profit
$-6,307
Equity at exit
$13,404
10-year hold
IRR
2.9%
Equity multiple
1.21×
Total profit
$5,280
Equity at exit
$7,773

Cash invested: $25,172 (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 44311

Home prices YoY
-28.4%
Active inventory
54
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,019 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$167 /mo · $2,003/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$214
Net cashflow
$129

Break-even live

Break-even rent $855
Max offer price $89,900
Occupancy floor 82%

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
$22,475
Closing costs
$2,697
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
689 Kling St Akron, OH 3.0 1.0 780 $1,075 $1.38 21d 1 0.04mi
429 Lovisa St Akron, OH 1.0 1.0 600 $900 $1.50 43d 1 0.07mi
374 E Voris St Akron, OH 3.0 1.0 876 $1,150 $1.31 23d 1 0.11mi
549 Brown St Unit 1 Akron, OH 1.0 1.0 900 $600 $0.67 23d 1 0.20mi
549 Brown St Unit 3 Akron, OH 1.0 1.0 900 $900 $1.00 23d 1 0.20mi
662 Sumner St Akron, OH 2.0 1.0 915 $999 $1.09 43d 1 0.24mi
658 Sumner St Akron, OH 2.0 1.0 915 $999 $1.09 43d 1 0.24mi
393 Cross St Unit 393 Akron, OH 2.0 1.0 864 $775 $0.90 43d 1 0.25mi
375 Cross St Akron, OH 1.0 1.0 800 $820 $1.02 43d 1 0.26mi
418 Power St Akron, OH 3.0 1.0 1000 $999 $1.00 23d 1 0.32mi
420 Power St Akron, OH 3.0 1.0 900 $800 $0.89 23d 1 0.33mi
600 Sherman St Akron, OH 4.0 1.0–2.0 824 $1,200 $1.46 14d 14 0.35mi
467 Spicer St Akron, OH 2.0 1.0 800 $915 $1.14 23d 1 0.36mi
461 Spicer St Akron, OH 3.0 2.0 1000 $995 $0.99 43d 1 0.37mi
484 Hammel St Akron, OH 2.0 1.0 792 $1,100 $1.39 43d 1 0.43mi
505 Rentschler St Unit Down Akron, OH 2.0 1.0 825 $850 $1.03 14d 1 0.45mi
287 Wheeler St Akron, OH 3.0 1.0 1100 $1,350 $1.23 23d 1 0.47mi
472 Sumner St Apt 3 Akron, OH 1.0 1.0 600 $850 $1.42 23d 1 0.50mi
470 Sumner St Unit 2 Akron, OH 2.0 1.0 560 $900 $1.61 23d 1 0.50mi
421 Allyn St Unit 2 Akron, OH 3.0 1.0 743 $850 $1.14 43d 1 0.51mi
437 Sumner St Apt T Akron, OH 3.0 1.5 600 $960 $1.60 23d 1 0.52mi
437 Sumner St Apt P Akron, OH 3.0 1.5 600 $750 $1.25 23d 1 0.52mi
437 Sumner St Apt A Akron, OH 3.0 1.5 750 $1,200 $1.60 23d 1 0.52mi
437 Sumner St Apt R Akron, OH 2.0 1.5 600 $500 $0.83 23d 1 0.52mi
437 Sumner St Apt D Akron, OH 2.0 1.5 750 $900 $1.20 23d 1 0.52mi
195 Wheeler St Apt 301 Akron, OH 2.0 1.0 600 $750 $1.25 43d 1 0.54mi
195 Wheeler St Apt 104 Akron, OH 1.0 1.0 600 $700 $1.17 43d 1 0.54mi
406 Sumner St Akron, OH 2.0–4.0 1.0–2.0 836 $875 $1.05 14d 3 0.59mi
344 Lease St Akron, OH 3.0 1.0 1000 $1,199 $1.20 43d 1 0.62mi
629 Morgan Ave Akron, OH 2.0 1.0 960 $1,200 $1.25 43d 1 0.65mi
878 Clark St Akron, OH 3.0 2.0 1029 $1,440 $1.40 43d 1 0.67mi
1036 Neptune Ave Akron, OH 3.0 1.0 1000 $1,350 $1.35 43d 1 0.83mi
621 Hudson Ave Akron, OH 3.0 1.0 780 $1,100 $1.41 14d 1 0.84mi
548 Winans Ave Akron, OH 1.0 1.0 700 $1,100 $1.57 43d 1 0.93mi
530 S Main St Akron, OH 1.0–2.0 1.0–2.0 937 $2,195 $2.34 43d 2 0.94mi
401 S Main St Akron, OH 4.0 1.0–4.0 814 $1,198 $1.47 14d 54 0.96mi
1102 Neptune Ave Akron, OH 3.0 1.0 1000 $1,200 $1.20 43d 1 0.96mi
783 E Exchange St Unit 2nd Akron, OH 2.0 1.0 951 $875 $0.92 23d 1 0.96mi
22 E Exchange St Apt 123 Akron, OH 1.0 1.0 525 $1,164 $2.22 43d 1 0.96mi
22 E Exchange St Unit 339 Akron, OH 2.0 2.0 976 $1,434 $1.47 43d 1 0.96mi

Listing history 16 events

  1. 2026-04-23
    status Pending
  2. 2026-04-09
    listed $89,900 Active
  3. 2023-06-25
    historical
  4. 2022-03-14
    soldstatus $81,250
  5. 2022-03-10
    soldstatus $81,250 Closed 102-char remark
    Show marketing remark (102 chars)

    Motivated sellers. Move in condition. Many updates including huge covered rear porch. Well maintained.

  6. 2022-01-18
    status Pending 102-char remark
    Show marketing remark (102 chars)

    Motivated sellers. Move in condition. Many updates including huge covered rear porch. Well maintained.

  7. 2021-12-16
    listed $89,000 Active 102-char remark
    Show marketing remark (102 chars)

    Motivated sellers. Move in condition. Many updates including huge covered rear porch. Well maintained.

  8. 2013-01-01
    historical
  9. 2012-10-31
    listed $59,900
  10. 2012-10-17
    historical
  11. 2012-09-15
    historical
  12. 2012-09-14
    listed $59,900
  13. 2012-04-21
    listed $59,000
  14. 2011-06-21
    historical
  15. 2011-03-21
    listed $52,000
  16. 1987-08-28
    soldstatus $10,500

ⓘ 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
$2,003 · $167/mo
Projected year-2 tax
$2,003 · $167/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 ≥96°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$12,224
− Mortgage interest
−$5,036
− Property taxes
−$2,003
− Insurance
−$450
− Repairs & maintenance
−$978
− Management
−$978
− Depreciation
−$2,615
Taxable income
$165
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$40
After-tax cash flow
$1,508/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)
7,547
Household income
$24,369
Rent vs Own
83.0% rent · 17.0% own
Severe rent burden
659.0

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 0.60)
Race & ethnicity
White 53% Black 35% Two or more races 6% Hispanic / Latino 4% Asian 3%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 2%
Foreign-born
3% · Canada, Vietnam, Philippines
Languages at home
95% English-only · Spanish 2% Other Asian/Pacific 1% Other Indo-European 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
▼ -39.01%
Current HPI
98.3809
Rent YoY
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

+756.2% since first listed
16 events — show timeline
  • 2026-04-23 Pending MLSNOW
  • 2026-04-09 Listed $89,900 MLSNOW
  • 2023-06-25 Rental Removed RENTEC
  • 2022-03-14 Sold (Public Records) $81,250 Public Records
  • 2022-03-10 Sold (MLS) $81,250 MLSNOW
  • 2022-01-18 Pending MLSNOW
  • 2021-12-16 Listed $89,000 MLSNOW
  • 2013-01-01 Listing Removed MLSNOW
  • 2012-10-31 Listed $59,900 MLSNOW
  • 2012-10-17 Listing Removed MLSNOW
  • 2012-09-15 Listing Removed MLSNOW
  • 2012-09-14 Listed $59,900 MLSNOW
  • 2012-04-21 Listed $59,000 MLSNOW
  • 2011-06-21 Listing Removed MLSNOW
  • 2011-03-21 Listed $52,000 MLSNOW
  • 1987-08-28 Sold (Public Records) $10,500 Public Records

Property tax history

+5.5%/yr

Latest (2025): $2,003 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…