CashFlowRE
Sign in Sign up
690 Upson St
D Composite 42.11
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 +14.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.3/10.0
  • Livability +4.0/5.0
  • 1% rule +3.7/10.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$175,000

690 Upson St · Akron, OH 44305
4 bd · 2.5 ba · 2,322 sqft · SingleFamily public records · 6 Days on market
Built 1901 8,799 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Amazing opportunity for 1st time buyers, anyone looking for more space, or investors! This home has been freshly updated including paint, flooring, countertops, lighting, and more. Huge garage with ample storage makes a wonderful opportunity for small business owners, landscapers, remodelers, etc. Enjoy summer on the spacious back deck and the convenient location right by major highways, entertainment, and fine dining. With over 2300 square feet of living space the options are endless! A spacious first floor primary with full bath on main level allows for multi generation living and aging in place. Huge basement with ample storage allow for tidy and organized living combined with the 3rd

Key facts

  • Spacious back deck
  • Huge basement
  • Huge garage

Tags

HUGE GARAGESPACIOUS BACK DECKCONVENIENT LOCATIONSPACIOUS FIRST FLOOR PRIMARYHUGE BASEMENT3RD FLOOR LIVING SPACE

Property features AI

Exterior

  • Parking: 2-car garage; Concrete driveway
  • Utilities: Public water; Public sewer
  • Home design: Asphalt roof
  • Construction: Block foundation; Built (year per public records)
  • Exterior features: Vinyl siding

Interior

  • Bedrooms: 1 main-level bedroom
  • Bathrooms: 2 full bathrooms; 1 half bathroom; 2 main-level bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Updated/remodeled condition; Basement; One fireplace

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 4-bed/2.5-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $32 ($385/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $151k (13.4% below list).
  • Recommended offer: $151k (13.4% below list) — sets the bar for 1% rule.

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 (+4.5%/yr); 101 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($53k/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 $1k of loan paydown is wiped out by about $5k 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 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 34y 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 $58k; list at $175k implies a 204% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $151,486 (13.4% below list)

Questions for the listing agent

  1. Built in 1901 — 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
0.87%
Cap rate
6.51%
Cash-on-cash
0.79%
DSCR
1.03
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$97,524
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
678 Hazel St 0.08mi 5/2.0 (+1) 2,039 (-12%) 13mo $85,000 $42 58

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 · 4.51% rent growth · sell at horizon

5-year hold
IRR
-13.4%
Equity multiple
0.51×
Total profit
$-23,984
Equity at exit
$26,093
10-year hold
IRR
-2.4%
Equity multiple
0.83×
Total profit
$-8,387
Equity at exit
$15,131

Cash invested: $49,000 (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 44305

Rents YoY
4.5%
Active inventory
101
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,515 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$174 /mo · $2,088/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$318
Net cashflow
$32

Break-even live

Break-even rent $1,474
Max offer price $175,000
Occupancy floor 93%

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
$43,750
Closing costs
$5,250
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
177 Kent Ct Akron, OH 3.0 1.0 2613 $1,150 $0.44 23d 1 0.56mi
1147 Newton St Akron, OH 3.0 2.0 1932 $1,250 $0.65 21d 1 0.82mi
1076 Ackley St Akron, OH 4.0 2.0 1998 $2,000 $1.00 14d 1 0.95mi
435 Margaret St Akron, OH 4.0 2.0 1900 $1,450 $0.76 43d 1 0.97mi
578 Plum St Akron, OH 3.0 1.0 1920 $1,250 $0.65 23d 1 1.20mi
497 Sumner St Akron, OH 5.0 2.0 1776 $1,295 $0.73 43d 1 1.23mi

Listing history 6 events

  1. 2026-06-18
    days on market $175,000 Active 6 DOM
  2. 2026-06-17
    days on market $175,000 Active 5 DOM
  3. 2026-06-16
    days on market $175,000 Active 4 DOM
  4. 2026-06-15
    days on market $175,000 Active 3 DOM
  5. 2026-06-13
    remarks 699-char remark
  6. 2026-06-13
    listed $175,000 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
$2,088 · $174/mo
Projected year-2 tax
$2,409 · $201/mo
Expected delta
+$321/yr (+$27/mo · 15.4%)

ⓘ 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 · 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
$18,178
− Mortgage interest
−$9,803
− Property taxes
−$2,088
− Insurance
−$875
− Repairs & maintenance
−$1,454
− Management
−$1,454
− Depreciation
−$5,091
Taxable loss
−$2,587
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$621
After-tax cash flow
$1,006/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)
21,103
Household income
$52,768
Rent vs Own
42.7% rent · 57.3% own
Severe rent burden
1021.0

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 0.57)
Race & ethnicity
White 62% Black 20% Two or more races 12% Asian 5% Hispanic / Latino 2%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
4% · India, Philippines, Canada
Languages at home
94% English-only · Other Asian/Pacific 3% Other Indo-European 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
▼ -140.39%
Current HPI
190.6223
Rent YoY
▲ 4.51%
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

+872.2% since first listed
7 events — show timeline
  • 2026-06-12 Listed $175,000 MLSNOW
  • 1994-09-21 Sold (Public Records) $57,500 Public Records
  • 1994-07-28 Listed $65,000 MLSNOW
  • 1994-07-28 Listed $65,000 MLSNOW
  • 1992-09-10 Sold (Public Records) $14,000 Public Records
  • 1992-06-08 Listed $31,900 MLSNOW
  • 1991-02-01 Sold (Public Records) $18,000 Public Records

Property tax history

+7.3%/yr

Latest (2025): $2,088 · +52.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…