CashFlowRE
Sign in Sign up
285 Sumner Ct
D+ Composite 47.13
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 +22.6/30.0
  • DSCR +7.3/10.0
  • 1% rule +6.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$125,000

285 Sumner Ct · Akron, OH 44311
5 bd · 2.0 ba · 1,404 sqft · SingleFamily public records · 1 Days on market
Built 1919 4,356 sqft lot Est $100k · 25% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This University of Akron rental property stands out for its recent updates and convenient location. The house features newer vinyl windows, roof, and vinyl siding. Significant improvements have been made including a fully updated kitchen. Both full bathrooms have newer counters and cabinets, the entire first floor has newer vinyl flooring, the electrical system has been upgraded including new wiring and electric panel, furnace and hot water tank have been replaced, plumbing upgrades have been made, the main support beam has been reinforced, and extensive insulation has been added. , The third floor has been divided into two bedrooms, bringing the total bedroom count to five. Additionally, the first-floor dining room could serve as a sixth bedroom, as it includes a closet. For security, most of the first-floor windows have additional frames to prevent unauthorized entry. The front porch has been updated with new decking, and the egress entry from the third floor has been rebuilt. , Located close to campus and situated on the Roo Line, this property offers a quiet setting on a dead-end court. The double lot provides ample off-street parking for 8-10 cars, and the fenced parking area includes high-security lighting and installed cameras that will remain with the house. Property currently has 4 tenants and provides good monthly cash flow. However, there is room for 2 more tenants and potential for even better monthly cash flow. .. hurry, this one is a great campus rental and won't last! GREAT OPPORTUNITY FOR AN INVESTOR OR PARENT OF A COLLEGE STUDENT!

Key facts

  • 4,356 sq ft lot
  • Parking
  • Built 1919

Property features AI

Exterior

  • Parking: Additional parking; Gravel parking area
  • Utilities: Public water; Public sewer
  • Home design: 2 stories (3 total levels); Asphalt roof; Aluminum siding construction; Block foundation; Built (year per public records)
  • Exterior features: Front porch

Interior

  • Bedrooms: 1 main-level bedroom
  • Bathrooms: 2 full bathrooms; 1 main-level bathroom
  • Heating & cooling: Gas heating; Ceiling fan cooling
  • 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 5-bed/2.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $214 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Cap rate 8.3% 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; 32 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 66% 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 $1,381/mo this rent would consume 68% 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 $864 of loan paydown is wiped out by about $4k 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 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 16 sale attempts since 32y 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 1919 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $125,000

Questions for the listing agent

  1. Built in 1919 — 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
1.10%
Cap rate
8.34%
Cash-on-cash
7.33%
DSCR
1.33
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$99,684
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
661 Sumner St 0.11mi 5/2.0 1,449 (+3%) 12mo $50,000 $35 79
647 Sherman St 0.11mi 4/2.0 (-1) 1,428 (+2%) 11mo $64,000 $45 78
650 Kling St 0.24mi 4/2.0 (-1) 1,456 (+4%) 3mo $158,000 $109 75
463 Allyn St 0.25mi 5/2.0 1,476 (+5%) 8mo $105,000 $71 73
424 E Thornton St 0.25mi 4/1.5 (-1) 1,445 (+3%) 15mo $115,000 $80 64
682 Brown St 0.37mi 4/1.5 (-1) 1,375 (-2%) 11mo $125,000 $91 63
508 Crouse St 0.57mi 4/2.0 (-1) 1,370 (-2%) 2mo $62,500 $46 63
289 Sumner Ct 0.01mi 4/2.0 (-1) 1,233 (-12%) 14mo $87,650 $71 62
642 Brown St 0.32mi 4/1.0 (-1) 1,457 (+4%) 11mo $101,028 $69 60
713 Kling St 0.35mi 4/1.0 (-1) 1,302 (-7%) 5mo $75,000 $58 58
885 Brown St 0.70mi 4/2.0 (-1) 1,280 (-9%) 2mo $93,500 $73 46
275 Fountain St 0.74mi 5/2.0 1,578 (+12%) 9mo $109,000 $69 37

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
-5.1%
Equity multiple
0.81×
Total profit
$-6,617
Equity at exit
$18,638
10-year hold
IRR
4.6%
Equity multiple
1.34×
Total profit
$11,880
Equity at exit
$10,808

Cash invested: $35,000 (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
7.5×

Monthly cashflow live

Estimated rent
$1,381 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$169 /mo · $2,034/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$214

Break-even live

Break-even rent $1,110
Max offer price $125,000
Occupancy floor 80%

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
$31,250
Closing costs
$3,750
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
288 Cross St Akron, OH 4.0 2.0 1512 $1,295 $0.86 43d 1 0.05mi
566 Sumner St Akron, OH 4.0 1.0 1170 $1,200 $1.03 43d 1 0.06mi
600 Sherman St Akron, OH 4.0 1.0–2.0 824 $1,600 $1.94 14d 14 0.09mi
497 Sumner St Akron, OH 5.0 2.0 1776 $1,295 $0.73 43d 1 0.19mi
356 Rankin St Akron, OH 4.0 1.5 1186 $1,197 $1.01 23d 1 0.21mi
548 Spicer St Akron, OH 4.0 2.0 1487 $1,100 $0.74 23d 1 0.33mi
406 Sumner St Akron, OH 2.0–4.0 1.0–2.0 836 $1,295 $1.55 14d 3 0.35mi
768 Beardsley St Akron, OH 5.0 1.5 1714 $1,500 $0.88 14d 1 0.41mi
490 Gage St Akron, OH 4.0 1.0 1326 $1,053 $0.79 43d 1 0.43mi
796 Brown St Akron, OH 4.0 2.0 1200 $900 $0.75 43d 1 0.54mi
401 S Main St Akron, OH 4.0 1.0–4.0 814 $1,871 $2.30 14d 54 0.66mi
885 Brown St Akron, OH 4.0 2.0 1280 $1,400 $1.09 23d 1 0.70mi
1139 Marcy St Akron, OH 4.0 1.5 1300 $1,300 $1.00 43d 1 0.82mi
1012 Brown St Akron, OH 4.0 2.0 1518 $1,295 $0.85 43d 1 0.92mi
1028 Kling St Akron, OH 4.0 2.0 1500 $1,450 $0.97 43d 1 0.92mi
783 Boulevard St Akron, OH 4.0 1.0 1440 $999 $0.69 23d 1 1.06mi
466 Adkins Ave Akron, OH 4.0 1.5 1800 $1,450 $0.81 43d 1 1.07mi
1282 Andrus St Akron, OH 4.0 1.0 1242 $1,195 $0.96 43d 1 1.10mi
1040 Neptune Ave Akron, OH 4.0 1.0 1400 $1,300 $0.93 43d 1 1.10mi
1085 Herberich Ave Akron, OH 4.0 1.0 1350 $1,400 $1.04 43d 1 1.10mi
1114 Herberich Ave Akron, OH 4.0 1.0 1308 $1,200 $0.92 43d 1 1.17mi
1071 Ackley St Akron, OH 4.0 2.0 1164 $1,175 $1.01 43d 1 1.24mi
516 Whitney Ave Akron, OH 4.0 2.0 1676 $1,500 $0.89 43d 1 1.27mi
1368 Moore St Akron, OH 4.0 1.0 1575 $1,300 $0.83 43d 1 1.27mi
1289 Girard St Akron, OH 5.0 1.0 1119 $1,350 $1.21 43d 1 1.33mi
949 Raymond St Akron, OH 5.0 1.0 1564 $1,150 $0.74 43d 1 1.35mi
846 Lee Dr Akron, OH 4.0 1.0 1433 $1,325 $0.92 14d 1 1.40mi
846 Lee Dr Akron, OH 4.0 1.5 1433 $1,325 $0.92 23d 1 1.40mi
488 Alexander St Akron, OH 4.0 2.0 1311 $1,350 $1.03 23d 1 1.42mi
67 E Archwood Ave Unit B Akron, OH 4.0 1.0 1200 $1,050 $0.88 43d 1 1.48mi
207 Crosby St Akron, OH 4.0 1.0 1200 $1,395 $1.16 43d 1 1.50mi
77 Kent Ct Akron, OH 4.0 1.0 1300 $1,200 $0.92 43d 1 1.50mi

Listing history 1 events

  1. 2026-06-17
    listed $125,000 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
$2,034 · $169/mo
Projected year-2 tax
$2,034 · $169/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 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
$16,568
− Mortgage interest
−$7,002
− Property taxes
−$2,034
− Insurance
−$625
− Repairs & maintenance
−$1,325
− Management
−$1,325
− Depreciation
−$3,636
Taxable income
$620
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$149
After-tax cash flow
$2,415/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

+481.4% since first listed
46 events — show timeline
  • 2026-06-17 Listed $125,000 MLSNOW
  • 2024-10-09 Rental Removed $995 RENTALBEAST
  • 2024-09-21 Price Changed $995 RENTALBEAST
  • 2024-09-08 Price Changed $1,095 RENTALBEAST
  • 2024-09-05 Listed for Rent $1,195 RENTALBEAST
  • 2024-09-05 Rental Removed $1,095 RENTEC
  • 2024-09-05 Price Changed $1,095 RENTEC
  • 2024-08-15 Listed for Rent $1,195 RENTEC
  • 2024-05-03 Sold (Public Records) $113,001 Public Records
  • 2024-05-03 Sold (MLS) $113,001 MLSNOW
  • 2024-03-26 Pending MLSNOW
  • 2024-03-20 Listed $114,900 MLSNOW
  • 2021-04-01 Sold (Public Records) $76,400 Public Records
  • 2021-03-29 Sold (MLS) $76,900 MLSNOW
  • 2021-03-03 Pending MLSNOW
  • 2021-02-12 Listed $74,900 MLSNOW
  • 2015-08-31 Sold (Public Records) $34,900 Public Records
  • 2015-08-28 Sold (MLS) $34,900 MLSNOW
  • 2015-06-01 Relisted MLSNOW
  • 2015-05-07 Pending MLSNOW
  • 2015-03-04 Listed $34,900 MLSNOW
  • 2012-12-21 Sold (Public Records) $20,000 Public Records
  • 2012-12-21 Sold (MLS) $20,000 MLSNOW
  • 2012-10-08 Listed $24,900 MLSNOW
  • 2008-05-12 Sold (Public Records) $38,100 Public Records
  • 2005-11-04 Sold (MLS) $20,000 MLSNOW
  • 2005-11-03 Sold (Public Records) $20,000 Public Records
  • 2005-08-09 Listing Removed MLSNOW
  • 2005-02-09 Listed $27,900 MLSNOW
  • 2004-05-25 Sold (Public Records) $22,500 Public Records
  • 1999-09-30 Listed $39,900 MLSNOW
  • 1997-01-22 Sold (Public Records) $34,815 Public Records
  • 1996-12-04 Listed $39,900 MLSNOW
  • 1996-10-10 Listing Removed MLSNOW
  • 1996-04-03 Listed $47,900 MLSNOW
  • 1996-04-01 Sold (Public Records) $33,500 Public Records
  • 1996-02-29 Listed $36,900 MLSNOW
  • 1995-08-04 Listing Removed MLSNOW
  • 1995-08-04 Listing Removed MLSNOW
  • 1995-05-06 Listed $34,900 MLSNOW
  • 1995-02-07 Listed $34,900 MLSNOW
  • 1994-12-06 Listing Removed MLSNOW
  • 1994-06-08 Listed $39,900 MLSNOW
  • 1992-09-03 Sold (Public Records) $35,000 Public Records
  • 1990-05-04 Sold (Public Records) $20,000 Public Records
  • 1985-05-29 Sold (Public Records) $21,500 Public Records

Property tax history

+3.9%/yr

Latest (2025): $2,034 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…