CashFlowRE
Sign in Sign up
1865 9th St SW
B- Composite 69.42
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 +26.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.8/10.0
  • 1% rule +7.4/10.0
  • 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

$87,500

1865 9th St SW · Akron, OH 44314
3 bd · 2.0 ba · 941 sqft · SingleFamily public records · 10 Days on market
Built 1947 5,248 sqft lot $93/sqft · 31% below area Est $127k · 31% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this Cape Cod located on 9th Street in Akron’s Kenmore neighborhood. The home has received updates in recent years while still offering opportunities for finishing and personalization. Improvements completed between 2021–2023 include select new windows, updated flooring on the main and upper levels, interior paint, an updated main-level bedroom, a renovated first-floor full bathroom, kitchen updates including sliding doors, and a newer water heater. The main level offers a bedroom and full bathroom. The upper level provides a spacious area that can function as a bedroom, office, or flexible living space, with the primary bedroom located upstairs. The full basement inc

Key facts

  • 5,248 sq ft lot
  • Parking
  • Built 1947

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Above-grade finished living area reported as 941; Below-grade finished living area reported as 672
  • Construction: Vinyl siding; Asphalt/fiberglass roof
  • Exterior features: Lot approximately 0.12 acres

Interior

  • Bedrooms: One main-level bedroom
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Central air conditioning; Forced-air gas heating
  • Interior features: Full basement with walk-out access; 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 3-bed/2.0-bath single-family listed at $88k.

Deal economics

  • At list price, monthly cash flow is $220 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $88k).
  • Cap rate 9.3% 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.
  • Zoned schools: Pfeiffer Elementary School (math 24% / reading 27%, grade F, #1,211 of 1,584 statewide, top 76%, 210 students, 0% FRL); Innes Community Learning Center (math 8% / reading 15%, grade F, #641 of 654 statewide, top 98%, 641 students, 0% FRL); Akron Early College High School (math 62% / reading 98%, grade A, #34 of 781 statewide, top 4%, 377 students, 0% FRL) — zoned schools average 0% FRL vs 66% district-wide (66 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 39% at this address vs 26% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Akron City average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.9%/yr); 104 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $605 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.
  • At projected returns (-3.0% appreciation + 3.9% rent growth), your $24k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 13 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.
  • Current owner paid $58k; list at $88k implies a 51% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,500

Questions for the listing agent

  1. Built in 1947 — 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
1.24%
Cap rate
9.31%
Cash-on-cash
10.76%
DSCR
1.48
GRM
6.7

CMA / ARV

ARV (median comp)
$126,799
List price
$87,500
Delta
-30.99%
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
646 Chester Ave 0.25mi 3/1.0 941 (0%) 7mo $134,000 $142 78
622 Polk Ave 0.37mi 3/2.0 928 (-1%) 6mo $115,000 $124 75
880 Jason Ave 0.28mi 3/1.0 988 (+5%) 6mo $61,000 $62 70
2009 6th St SW 0.33mi 2/1.0 (-1) 951 (+1%) 7mo $94,000 $99 68
2079 12th St SW 0.42mi 3/1.5 1,004 (+7%) 3mo $137,500 $137 65
2001 13th St SW 0.33mi 2/1.0 (-1) 1,016 (+8%) 4mo $94,900 $93 59
2031 Verde Ave 0.34mi 3/1.5 1,072 (+14%) 0mo $143,000 $133 59
940 Lakewood Blvd 0.42mi 2/1.0 (-1) 996 (+6%) 6mo $96,000 $96 56
592 Sharon St 0.50mi 2/1.5 (-1) 1,020 (+8%) 6mo $50,000 $49 51
1855 W 17th St SW 0.40mi 2/1.0 (-1) 1,050 (+12%) 5mo $85,000 $81 49
1882 16th St SW 0.38mi 2/1.0 (-1) 818 (-13%) 7mo $86,000 $105 46
989 Harrison Ave 0.59mi 2/1.0 (-1) 840 (-11%) 8mo $63,000 $75 39

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
0.9%
Equity multiple
1.03×
Total profit
$855
Equity at exit
$13,047
10-year hold
IRR
11.5%
Equity multiple
1.94×
Total profit
$23,103
Equity at exit
$7,565

Cash invested: $24,500 (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
6.7×

Monthly cashflow live

Estimated rent
$1,085 high interval (Pro) →
Mortgage (P&I)
$459
Tax from tax record
$142 /mo · $1,705/yr
Insurance
$36
HOA
$0
Vacancy / Maint / Mgmt
$228
Net cashflow
$220

Break-even live

Break-even rent $807
Max offer price $87,500
Occupancy floor 75%

Sensitivity live

Price -10% $269 -5% $244 +0% $220 +5% $195 +10% $170
Rent -10% $134 -5% $177 +0% $220 +5% $263 +10% $305
Rate -1.0pp $264 -0.5pp $242 base $220 +0.5pp $197 +1.0pp $174

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
$21,875
Closing costs
$2,625
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
781 Saxon Ave Akron, OH 2.0 1.0 800 $900 $1.12 45d 1 0.18mi
847 Jason Ave Unit 1 Akron, OH 2.0 1.0 798 $825 $1.03 25d 1 0.24mi
960 Jason Ave Akron, OH 3.0 1.5 935 $1,095 $1.17 22d 1 0.43mi
835 Kenmore Blvd Unit UP Akron, OH 2.0 1.0 872 $750 $0.86 22d 1 0.62mi
899 Rosamond Ave Akron, OH 1.0–2.0 1.0 690 $825 $1.20 25d 1 0.67mi
2047 20th St SW Akron, OH 2.0 1.0 624 $695 $1.11 25d 1 0.68mi
1035 Chester Ave Unit 1 Akron, OH 2.0 1.0 624 $900 $1.44 25d 1 0.70mi
1035 Chester Ave Akron, OH 2.0 1.0 624 $900 $1.44 15d 1 0.70mi
2139 18th St SW Akron, OH 2.0 1.0 992 $1,100 $1.11 45d 1 0.71mi
685 Longview Ave Akron, OH 3.0 1.0 1100 $1,150 $1.05 45d 1 0.73mi
720 Florida Ave Akron, OH 4.0 1.0 1124 $1,500 $1.33 15d 1 0.76mi
2264 5th St SW Unit 2266 Akron, OH 2.0 1.0 676 $750 $1.11 15d 1 0.79mi
2266 5th St SW Akron, OH 2.0 1.0 676 $750 $1.11 15d 1 0.79mi
1032 Andrew St Akron, OH 3.0 1.0 960 $1,097 $1.14 45d 1 0.94mi
1069 Fess Ave Akron, OH 2.0 1.0 940 $1,095 $1.16 45d 1 1.06mi
2138 East Ave Akron, OH 3.0 1.0 990 $1,100 $1.11 25d 1 1.09mi
783 Leonard St Akron, OH 3.0 1.0 1040 $1,250 $1.20 45d 1 1.17mi
1494 Diagonal Rd Akron, OH 3.0 1.0 1064 $1,495 $1.41 45d 1 1.26mi
384 W Bartges St Akron, OH 2.0 1.0 1024 $1,100 $1.07 45d 1 1.38mi
1253 California Ave Akron, OH 2.0 1.0 780 $950 $1.22 25d 1 1.40mi
1253 California Ave Akron, OH 2.0 1.0 780 $1,100 $1.41 46d 1 1.40mi
45 E Emerling Ave Unit F Akron, OH 2.0 1.0 850 $795 $0.94 45d 1 1.44mi
46 Brighton Dr Akron, OH 2.0 1.0 850 $1,100 $1.29 45d 1 1.47mi

Listing history 30 events

  1. 2026-05-15
    status Pending 1240-char remark
  2. 2026-05-05
    listed $87,500 Active 1240-char remark
  3. 2026-05-05
    historical
  4. 2026-04-08
    price $90,000
  5. 2026-03-24
    listed $92,500 Active
  6. 2026-02-09
    status Pending
  7. 2026-02-08
    historical
  8. 2026-01-21
    listed $95,000 Active
  9. 2026-01-21
    historical
  10. 2026-01-15
    listed $95,000 Active
  11. 2025-10-15
    historical
  12. 2025-10-14
    status Active
  13. 2025-09-28
    status Pending
  14. 2025-08-02
    status Active
  15. 2025-07-28
    status Pending
  16. 2025-07-08
    listed $99,990 Active
  17. 2025-07-08
    historical
  18. 2025-04-18
    listed $119,000 Active
  19. 2024-04-25
    listed $119,777 Active
  20. 2021-04-14
    soldstatus $58,000 Closed
  21. 2021-04-01
    status Pending
  22. 2021-03-11
    historical Contingent
  23. 2021-02-24
    listed $59,900 Active
  24. 2008-08-22
    soldstatus $65,000
  25. 1995-03-14
    soldstatus $51,500
  26. 1995-03-14
    soldstatus $51,500
  27. 1994-10-15
    historical
  28. 1994-10-13
    listed $55,900
  29. 1994-10-12
    listed $55,900
  30. 1994-04-07
    listed $52,900

ⓘ 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
$1,705 · $142/mo
Projected year-2 tax
$1,705 · $142/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 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
$13,020
− Mortgage interest
−$4,901
− Property taxes
−$1,705
− Insurance
−$438
− Repairs & maintenance
−$1,042
− Management
−$1,042
− Depreciation
−$2,545
Taxable income
$1,347
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$323
After-tax cash flow
$2,313/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

+65.4% since first listed
30 events — show timeline
  • 2026-05-15 Pending MLSNOW
  • 2026-05-05 Listing Removed MLSNOW
  • 2026-05-05 Listed $87,500 MLSNOW
  • 2026-04-08 Price Changed $90,000 MLSNOW
  • 2026-03-24 Listed $92,500 MLSNOW
  • 2026-02-09 Pending MLSNOW
  • 2026-02-08 Listing Removed MLSNOW
  • 2026-01-21 Listing Removed MLSNOW
  • 2026-01-21 Listed $95,000 MLSNOW
  • 2026-01-15 Listed $95,000 MLSNOW
  • 2025-10-15 Listing Removed MLSNOW
  • 2025-10-14 Relisted MLSNOW
  • 2025-09-28 Pending MLSNOW
  • 2025-08-02 Relisted MLSNOW
  • 2025-07-28 Pending MLSNOW
  • 2025-07-08 Listing Removed MLSNOW
  • 2025-07-08 Listed $99,990 MLSNOW
  • 2025-04-18 Listed $119,000 MLSNOW
  • 2024-04-25 Listed $119,777 MLSNOW
  • 2021-04-14 Sold (MLS) $58,000 MLSNOW
  • 2021-04-01 Pending MLSNOW
  • 2021-03-11 Contingent MLSNOW
  • 2021-02-24 Listed $59,900 MLSNOW
  • 2008-08-22 Sold (Public Records) $65,000 Public Records
  • 1995-03-14 Sold (Public Records) $51,500 Public Records
  • 1995-03-14 Sold (MLS) $51,500 MLSNOW
  • 1994-10-15 Listing Removed MLSNOW
  • 1994-10-13 Listed $55,900 MLSNOW
  • 1994-10-12 Listed $55,900 MLSNOW
  • 1994-04-07 Listed $52,900 MLSNOW

Property tax history

+2.4%/yr

Latest (2025): $1,705 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…