CashFlowRE
Sign in Sign up
590 Flora Ave
B- Composite 69.66
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$33,900

590 Flora Ave · Akron, OH 44314
2 bd · 1.0 ba · 1,056 sqft · SingleFamily public records · 135 Days on market
Built 1914 6,098 sqft lot $32/sqft · 56% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 590 Flora Ave. This is a 2 bedroom 1 bath colonial with a nice size front and back yard. There is a deck with a fenced back yard. Easy access to highways and nearby Portage Lakes with shopping and entertainment. The property is sold As-Is, where-is. Seller has no knowledge of condition. Buyer should perform their due diligence and make own assessments. Priced to sell. Great opportunity for an investor!

Key facts

  • Fenced back yard
  • Front and back yard
  • Deck

Tags

FRONT AND BACK YARDDECKFENCED BACK YARDEASY ACCESS TO HIGHWAYSNEARBY PORTAGE LAKESSHOPPING AND ENTERTAINMENT

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 $34k.

Deal economics

  • At list price, monthly cash flow is $606 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $34k).
  • Recommended offer: $30k (12.0% below list) — sets the bar for market timing.
  • Cap rate 27.7% 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 (+3.9%/yr); 104 active listings in the ZIP; 29 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; 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 $234 of loan paydown is wiped out by about $1k 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 + 3.9% rent growth), your $9k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 135 days — a 12% lower offer ($30k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 22y 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: property tax is 3.8% of price; built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $29,832 (12.0% below list)

Questions for the listing agent

  1. It's been on market 135 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 1914 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
3.38%
Cap rate
27.75%
Cash-on-cash
76.63%
DSCR
4.41
GRM
2.5

CMA / ARV

ARV (median comp)
$76,621
List price
$33,900
Delta
-55.76%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2365 Pelton Ave 0.37mi 3/1.0 (+1) 1,016 (-4%) 6mo $140,000 $138 66
575 Flora Ave 0.05mi 3/2.0 (+1) 1,208 (+14%) 3mo $120,000 $99 63
2407 Nesmith Lake Blvd 0.61mi 2/1.0 1,002 (-5%) 2mo $131,000 $131 61
2255 Nesmith Lake Blvd 0.43mi 2/1.0 942 (-11%) 2mo $116,500 $124 60
592 Sharon St 0.58mi 2/1.5 1,020 (-3%) 6mo $50,000 $49 60
2031 Verde Ave 0.71mi 3/1.5 (+1) 1,072 (+2%) 0mo $143,000 $133 57
2351 13th St SW 0.49mi 3/1.0 (+1) 1,142 (+8%) 2mo $55,000 $48 57
2137 12th St SW 0.66mi 3/1.0 (+1) 1,084 (+3%) 5mo $60,000 $55 56
2079 12th St SW 0.75mi 3/1.5 (+1) 1,004 (-5%) 3mo $137,500 $137 48
773 Montana Ave 0.70mi 3/1.5 (+1) 1,128 (+7%) 4mo $83,000 $74 46
486 W Waterloo Rd 0.61mi 3/1.0 (+1) 1,204 (+14%) 6mo $74,900 $62 38
622 Polk Ave 0.68mi 3/2.0 (+1) 928 (-12%) 6mo $115,000 $124 34

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 · 3.91% rent growth · sell at horizon

5-year hold
IRR
77.8%
Equity multiple
4.61×
Total profit
$34,227
Equity at exit
$5,055
10-year hold
IRR
81.6%
Equity multiple
9.87×
Total profit
$84,169
Equity at exit
$2,931

Cash invested: $9,492 (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 44314

Rents YoY
3.9%
Active inventory
104
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,145 high interval (Pro) →
Mortgage (P&I)
$178
Tax from tax record
$107 /mo · $1,281/yr
Insurance
$14
HOA
$0
Vacancy / Maint / Mgmt
$241
Net cashflow
$606

Break-even live

Break-even rent $378
Max offer price $33,900
Occupancy floor 42%

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
$8,475
Closing costs
$1,017
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2250 11th St SW Akron, OH 3.0 1.0 1308 $1,350 $1.03 14d 1 0.50mi
835 Kenmore Blvd Unit UP Akron, OH 2.0 1.0 872 $750 $0.86 21d 1 0.52mi
2222 12th St SW Akron, OH 3.0 1.5 1270 $1,050 $0.83 44d 1 0.57mi
2160 12th St SW Akron, OH 3.0 1.0 1445 $1,300 $0.90 44d 1 0.65mi
2163 13th St SW Akron, OH 3.0 2.5 1480 $1,150 $0.78 44d 1 0.66mi
773 Montana Ave Akron, OH 3.0 1.5 1128 $1,195 $1.06 23d 1 0.70mi
721 Polk Ave Akron, OH 3.0 1.5 1500 $1,600 $1.07 23d 1 0.72mi
2211 18th St SW Akron, OH 3.0 1.0 1332 $1,250 $0.94 14d 1 0.84mi
2139 18th St SW Akron, OH 2.0 1.0 992 $1,100 $1.11 44d 1 0.91mi
875 Harrison Ave Akron, OH 3.0 1.0 1157 $1,150 $0.99 14d 1 0.97mi
36 W Wilbeth Rd Akron, OH 3.0 1.0 1382 $1,150 $0.83 14d 1 1.04mi
527 Brady Ave Akron, OH 3.0 1.5 1416 $1,395 $0.99 44d 1 1.04mi
1138 Kohler Ave Akron, OH 3.0 1.0 1000 $1,250 $1.25 14d 1 1.18mi
781 Saxon Ave Akron, OH 2.0 1.0 800 $900 $1.12 44d 1 1.24mi
847 Jason Ave Unit 1 Akron, OH 2.0 1.0 798 $825 $1.03 23d 1 1.24mi
760 Lakewood Blvd Akron, OH 3.0 2.0 1398 $1,150 $0.82 23d 1 1.26mi
1253 California Ave Akron, OH 2.0 1.0 780 $1,100 $1.41 44d 1 1.26mi
1253 California Ave Akron, OH 2.0 1.0 780 $950 $1.22 23d 1 1.26mi
1169 Weiser Ave Akron, OH 2.0 1.0 768 $950 $1.24 44d 1 1.28mi
58 E Archwood Ave Akron, OH 2.0 1.0 750 $850 $1.13 44d 1 1.32mi
960 Jason Ave Akron, OH 3.0 1.5 935 $1,095 $1.17 21d 1 1.32mi
46 Brighton Dr Akron, OH 2.0 1.0 850 $1,100 $1.29 44d 1 1.32mi
2138 East Ave Akron, OH 3.0 1.0 990 $1,100 $1.11 23d 1 1.34mi
45 E Emerling Ave Unit F Akron, OH 2.0 1.0 850 $795 $0.94 44d 1 1.35mi
1292 W Wilbeth Rd Akron, OH 3.0 1.0 1248 $1,200 $0.96 21d 1 1.35mi
67 E Archwood Ave Unit A Akron, OH 2.0 1.0 1000 $850 $0.85 44d 1 1.35mi
1127 Victory St Unit 1129 Akron, OH 3.0 1.0 1368 $950 $0.69 44d 1 1.36mi
94 Brighton Dr Akron, OH 3.0 1.0 1000 $1,100 $1.10 44d 1 1.40mi
1304 Kellogg Ave Akron, OH 2.0 2.0 1148 $2,000 $1.74 14d 1 1.45mi

Listing history 31 events

  1. 2026-06-18
    days on market $33,900 Active 135 DOM
  2. 2026-06-17
    days on market $33,900 Active 134 DOM
  3. 2026-06-16
    days on market $33,900 Active 133 DOM
  4. 2026-06-15
    days on market $33,900 Active 132 DOM
  5. 2026-06-14
    days on market $33,900 Active 130 DOM
  6. 2026-06-13
    days on market $33,900 Active 129 DOM
  7. 2026-06-10
    days on market $33,900 Active 127 DOM
  8. 2026-06-09
    days on market $33,900 Active 126 DOM
  9. 2026-06-08
    days on market $33,900 Active 125 DOM
  10. 2026-06-07
    days on market $33,900 Active 124 DOM
  11. 2026-06-05
    days on market $33,900 Active 121 DOM
  12. 2026-06-03
    days on market $33,900 Active 120 DOM
  13. 2026-06-02
    days on market $33,900 Active 119 DOM
  14. 2026-06-01
    days on market $33,900 Active 118 DOM
  15. 2026-05-31
    days on market $33,900 Active 117 DOM
  16. 2026-05-31
    days on market $33,900 Active 116 DOM
  17. 2026-02-03
    listed $33,900 Active 416-char remark
    Show marketing remark (416 chars)

    Welcome to 590 Flora Ave. This is a 2 bedroom 1 bath colonial with a nice size front and back yard. There is a deck with a fenced back yard. Easy access to highways and nearby Portage Lakes with shopping and entertainment. The property is sold As-Is, where-is. Seller has no knowledge of condition. Buyer should perform their due diligence and make own assessments. Priced to sell. Great opportunity for an investor!

  18. 2026-01-21
    historical
  19. 2026-01-07
    price $33,900
  20. 2025-12-19
    price $39,900
  21. 2025-11-21
    price $44,900
  22. 2025-07-22
    listed $49,900 Active
  23. 2025-06-25
    historical
  24. 2025-01-13
    price $49,900
  25. 2024-09-26
    listed $54,900 Active
  26. 2005-03-29
    historical
  27. 2004-09-29
    listed $69,900
  28. 2000-08-15
    soldstatus $40,000
  29. 1998-06-02
    soldstatus $34,000
  30. 1998-06-02
    soldstatus $28,000
  31. 1993-09-24
    soldstatus $28,000

ⓘ 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
$1,281 · $107/mo
Projected year-2 tax
$1,281 · $107/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 · 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
$13,744
− Mortgage interest
−$1,899
− Property taxes
−$1,281
− Insurance
−$170
− Repairs & maintenance
−$1,100
− Management
−$1,100
− Depreciation
−$986
Taxable income
$7,209
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,730
After-tax cash flow
$5,543/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)
17,885
Household income
$47,468
Rent vs Own
48.0% rent · 52.0% own
Severe rent burden
975.0

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
Predominantly White (69%)
Race & ethnicity
White 69% Black 16% Two or more races 12% Hispanic / Latino 3% Asian 3%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 1%
Foreign-born
3% · India, Canada, Philippines
Languages at home
96% English-only · Chinese 2% Russian/Polish/Slavic 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
▼ -166.61%
Current HPI
151.066
Rent YoY
▲ 3.91%
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

+21.1% since first listed
15 events — show timeline
  • 2026-02-03 Listed $33,900 MLSNOW
  • 2026-01-21 Listing Removed MLSNOW
  • 2026-01-07 Price Changed $33,900 MLSNOW
  • 2025-12-19 Price Changed $39,900 MLSNOW
  • 2025-11-21 Price Changed $44,900 MLSNOW
  • 2025-07-22 Listed $49,900 MLSNOW
  • 2025-06-25 Listing Removed MLSNOW
  • 2025-01-13 Price Changed $49,900 MLSNOW
  • 2024-09-26 Listed $54,900 MLSNOW
  • 2005-03-29 Listing Removed MLSNOW
  • 2004-09-29 Listed $69,900 MLSNOW
  • 2000-08-15 Sold (Public Records) $40,000 Public Records
  • 1998-06-02 Sold (Public Records) $28,000 Public Records
  • 1998-06-02 Sold (Public Records) $34,000 Public Records
  • 1993-09-24 Sold (Public Records) $28,000 Public Records

Property tax history

+1.5%/yr

Latest (2025): $1,281 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…