CashFlowRE
Sign in Sign up
2010 18th St NE
D Composite 43.44
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 +16.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.2/10.0
  • 1% rule +3.8/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$114,500

2010 18th St NE · Canton, OH 44705
2 bd · 1.0 ba · 1,034 sqft · SingleFamily public records · 173 Days on market
Built 1925 3,114 sqft lot $111/sqft · 54% above area

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

Listing remarks MLS

Welcome to 2010 18th St NE, Canton, OH – a beautifully refreshed 2-bedroom, 1.5-bathroom home that’s move-in ready and perfect for first-time buyers, downsizers, or anyone seeking modern comfort in a convenient location. Proudly served by Canton City Schools, this cozy residence combines fresh updates with practical living spaces, all in a quiet northeast Canton neighborhood. Step inside to discover an interior that’s been thoughtfully modernized. Brand-new carpet flows throughout the home, creating a soft, inviting feel underfoot. The heart of the home is the stunning updated kitchen, featuring all-new appliances, (which include an electric range, refrigerator, microwave, AND dishwasher), sleek butcher block countertops, and contemporary cabinets that offer ample storage and style. A convenient half bathroom has been added on the main floor, perfect for guests and everyday ease. Upstairs, the full bathroom has been completely renovated with an all-tile walk-in shower – a spa-like retreat you’ll love starting and ending your day in. The unfinished basement provides excellent storage potential or room to expand in the future, while the partially fenced backyard offers a private outdoor space for relaxation, gardening, or play. Note: no garage, with off-street parking available. This charming home is ideally situated near everyday conveniences and Canton’s standout attractions. Seller is also offering a one year home warranty with America's Preferred Home Warranty! Don’t miss this opportunity to own a turnkey property with all the key updates already done – schedule your showing today!

Key facts

  • All new appliances
  • Updated kitchen
  • 3,114 sq ft lot

Tags

UPDATED KITCHENALL NEW APPLIANCESBUTCHER BLOCK COUNTERTOPSCONVENIENT HALF BATHROOMCOMPLETELY RENOVATED BATHROOMALL TILE WALK IN SHOWER

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 $114k.

Deal economics

  • At list price, monthly cash flow is $72 ($861/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 $101k (11.8% below list).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 4.9% in Canton — 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 71/100 on livability (#441 in OH) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A; Watch: crime F, employment F.
  • Canton City (urban): math 17% / reading 26% proficiency, ranked #627 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Belle Stone Elementary School (324 students, 0% FRL); Crenshaw Middle School (math 10% / reading 19%, grade F, #630 of 654 statewide, top 97%, 774 students, 0% FRL); Mckinley High School (math 8% / reading 29%, grade F, #683 of 781 statewide, top 88%, 2,154 students, 0% FRL) — zoned schools average 0% FRL vs 76% district-wide (76 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents soft (-0.2%/yr); 71 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $792 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Stark County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 173 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 22y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $46k; list at $114k implies a 149% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $100,760 (12.0% below list)

Questions for the listing agent

  1. It's been on market 173 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 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
0.88%
Cap rate
7.04%
Cash-on-cash
2.68%
DSCR
1.12
GRM
9.5

CMA / ARV

ARV (median comp)
$74,162
List price
$114,500
Delta
54.39%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2005 17th St NE 0.07mi 3/1.0 (+1) 1,040 (+1%) 1mo $144,100 $139 90
1534 Gross Ave NE 0.42mi 2/1.0 934 (-10%) 2mo $28,000 $30 62
2656 22nd St NE 0.67mi 3/1.0 (+1) 1,008 (-2%) 1mo $25,000 $25 58
1311 18th St NE 0.55mi 3/1.0 (+1) 1,100 (+6%) 1mo $125,000 $114 58
2315 Maple Ave NE 0.46mi 2/1.0 924 (-11%) 4mo $102,500 $111 58
1115 21st St NE 0.73mi 3/1.0 (+1) 1,053 (+2%) 0mo $125,000 $119 58
1610 Colonial Blvd NE 0.63mi 3/1.0 (+1) 1,080 (+4%) 3mo $145,000 $134 56
2735 19th St NE 0.73mi 3/1.0 (+1) 1,008 (-2%) 2mo $84,000 $83 55
1209 17th St NE 0.63mi 3/1.0 (+1) 1,080 (+4%) 4mo $119,000 $110 55
1614 Colonial Blvd NE 0.63mi 3/1.0 (+1) 1,104 (+7%) 2mo $135,500 $123 53
1629 Gibbs Ave NE 0.74mi 3/1.0 (+1) 1,152 (+11%) 1mo $75,000 $65 41
1410 Colonial Blvd NE 0.70mi 2/2.0 1,171 (+13%) 2mo $145,000 $124 40

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-15.3%
Equity multiple
0.47×
Total profit
$-16,969
Equity at exit
$17,072
10-year hold
IRR
-12.3%
Equity multiple
0.36×
Total profit
$-20,430
Equity at exit
$9,900

Cash invested: $32,060 (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 44705

Rents YoY
-0.2%
Active inventory
71
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,009 high interval (Pro) →
Mortgage (P&I)
$600
Tax from tax record
$78 /mo · $931/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$212
Net cashflow
$72

Break-even live

Break-even rent $919
Max offer price $114,500
Occupancy floor 88%

Sensitivity live

Price -10% $137 -5% $104 +0% $72 +5% $39 +10% $7
Rent -10% $-8 -5% $32 +0% $72 +5% $112 +10% $151
Rate -1.0pp $129 -0.5pp $101 base $72 +0.5pp $42 +1.0pp $12

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
$28,625
Closing costs
$3,435
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2213 17th St NE Canton, OH 2.0 1.0 1132 $1,100 $0.97 46d 1 0.18mi
2018 Maple Ave NE Canton, OH 2.0 1.0 1206 $950 $0.79 15d 1 0.31mi
1524 Parkhill Pl NE Canton, OH 3.0 1.0 856 $995 $1.16 45d 1 0.55mi
1629 Spring Ave NE Unit Na Canton, OH 2.0 1.0 1100 $836 $0.76 23d 1 0.90mi
1613 Spring Ave NE Canton, OH 3.0 1.0 1320 $1,095 $0.83 23d 1 0.91mi
1206 Lawrence Rd NE Apt 3 Canton, OH 2.0 1.0 900 $950 $1.06 23d 1 0.97mi
2103 Willowrow Ave NE Canton, OH 3.0 1.0 850 $1,000 $1.18 15d 1 0.97mi
123 17th St NW Canton, OH 2.0 1.0–1.5 766 $1,050 $1.37 15d 1 1.12mi
2321 Harmont Ave NE Canton, OH 2.0 1.0 800 $1,200 $1.50 15d 1 1.13mi
1220 Market Ave N Unit 4 Canton, OH 3.0 1.0 1400 $1,100 $0.79 45d 1 1.28mi
1906 6th St NE Unit 1906-002 Canton, OH 3.0 1.0 906 $1,000 $1.10 15d 1 1.31mi
1238 Logan Ave NW Apt 2 Canton, OH 1.0 1.0 700 $650 $0.93 45d 1 1.34mi
1946 Otto Pl NE Canton, OH 3.0 1.0 1499 $28,000 $18.68 15d 1 1.44mi
1307 Woodland Ave NW Unit 2 Canton, OH 2.0 1.0 973 $675 $0.69 45d 1 1.46mi

Listing history 31 events

  1. 2026-06-21
    pricedays on market $114,500 Active 173 DOM
  2. 2026-06-18
    days on market $122,900 Active 170 DOM
  3. 2026-06-17
    days on market $122,900 Active 169 DOM
  4. 2026-06-16
    days on market $122,900 Active 168 DOM
  5. 2026-06-13
    days on market $122,900 Active 167 DOM
  6. 2026-06-10
    days on market $122,900 Active 165 DOM
  7. 2026-06-09
    days on market $122,900 Active 164 DOM
  8. 2026-06-08
    days on market $122,900 Active 163 DOM
  9. 2026-06-07
    days on market $122,900 Active 162 DOM
  10. 2026-06-05
    days on market $122,900 Active 159 DOM
  11. 2026-06-03
    days on market $122,900 Active 158 DOM
  12. 2026-06-02
    days on market $122,900 Active 157 DOM
  13. 2026-06-01
    days on market $122,900 Active 156 DOM
  14. 2026-05-31
    days on market $122,900 Active 155 DOM
  15. 2026-05-30
    days on market $122,900 Active 154 DOM
  16. 2026-03-24
    price $122,900 1658-char remark
    Show marketing remark (1658 chars)

    Welcome to 2010 18th St NE, Canton, OH – a beautifully refreshed 2-bedroom, 1.5-bathroom home that’s move-in ready and perfect for first-time buyers, downsizers, or anyone seeking modern comfort in a convenient location. Proudly served by Canton City Schools, this cozy residence combines fresh updates with practical living spaces, all in a quiet northeast Canton neighborhood. Step inside to discover an interior that’s been thoughtfully modernized. Brand-new carpet flows throughout the home, creating a soft, inviting feel underfoot. The heart of the home is the stunning updated kitchen, featuring all-new appliances, (which include an electric range, refrigerator, microwave, AND dishwasher), sleek butcher block countertops, and contemporary cabinets that offer ample storage and style. A convenient half bathroom has been added on the main floor, perfect for guests and everyday ease. Upstairs, the full bathroom has been completely renovated with an all-tile walk-in shower – a spa-like retreat you’ll love starting and ending your day in. The unfinished basement provides excellent storage potential or room to expand in the future, while the partially fenced backyard offers a private outdoor space for relaxation, gardening, or play. Note: no garage, with off-street parking available. This charming home is ideally situated near everyday conveniences and Canton’s standout attractions. Seller is also offering a one year home warranty with America's Preferred Home Warranty! Don’t miss this opportunity to own a turnkey property with all the key updates already done – schedule your showing today!

  17. 2025-12-27
    listed $124,900 Active 1658-char remark
    Show marketing remark (1658 chars)

    Welcome to 2010 18th St NE, Canton, OH – a beautifully refreshed 2-bedroom, 1.5-bathroom home that’s move-in ready and perfect for first-time buyers, downsizers, or anyone seeking modern comfort in a convenient location. Proudly served by Canton City Schools, this cozy residence combines fresh updates with practical living spaces, all in a quiet northeast Canton neighborhood. Step inside to discover an interior that’s been thoughtfully modernized. Brand-new carpet flows throughout the home, creating a soft, inviting feel underfoot. The heart of the home is the stunning updated kitchen, featuring all-new appliances, (which include an electric range, refrigerator, microwave, AND dishwasher), sleek butcher block countertops, and contemporary cabinets that offer ample storage and style. A convenient half bathroom has been added on the main floor, perfect for guests and everyday ease. Upstairs, the full bathroom has been completely renovated with an all-tile walk-in shower – a spa-like retreat you’ll love starting and ending your day in. The unfinished basement provides excellent storage potential or room to expand in the future, while the partially fenced backyard offers a private outdoor space for relaxation, gardening, or play. Note: no garage, with off-street parking available. This charming home is ideally situated near everyday conveniences and Canton’s standout attractions. Seller is also offering a one year home warranty with America's Preferred Home Warranty! Don’t miss this opportunity to own a turnkey property with all the key updates already done – schedule your showing today!

  18. 2022-10-25
    soldstatus $46,000
  19. 2022-10-07
    status Pending
  20. 2022-10-07
    historical
  21. 2022-10-05
    price $54,900
  22. 2022-09-19
    listed $59,900 Active
  23. 2011-01-03
    soldstatus $55,000
  24. 2007-12-28
    soldstatus $9,000
  25. 2007-11-01
    historical
  26. 2007-10-31
    listed $9,900
  27. 2007-08-03
    listed $12,900
  28. 2005-12-07
    soldstatus $65,000
  29. 2005-03-29
    soldstatus $13,400
  30. 2004-10-14
    listed $16,900
  31. 1998-04-29
    soldstatus $57,000

ⓘ 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
$931 · $78/mo
Projected year-2 tax
$1,359 · $113/mo
Expected delta
+$427/yr (+$36/mo · 45.9%)

ⓘ 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
$12,114
− Mortgage interest
−$6,414
− Property taxes
−$931
− Insurance
−$572
− Repairs & maintenance
−$969
− Management
−$969
− Depreciation
−$3,331
Taxable loss
−$1,073
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$258
After-tax cash flow
$1,118/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
Canton City
NCES district ID
3904371
Math proficiency
17% ▼ -17.00%
Reading proficiency
26% ▼ -12.00%
Median HH income
$28,825
Composite
17.1/100
National rank
#9116
State rank
#627 of 656 in OH

Livability — Canton

Score
71/100
State rank
#441
US rank
#7259

Category grades

Amenities C+ Commute A+ Cost of living A+ Crime F Employment F Housing A Health & safety C User ratings D+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, OH
County
Stark County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
16,872
Household income
$43,439
Rent vs Own
42.8% rent · 57.2% own
Severe rent burden
524.0

Population outlook (Stark County) Hauer SSP2

Today (2025)
373,708 people
By 2030
371,245 · -0.7%
By 2040
361,331 · -3.3%
By 2050
345,290 · -7.6%
By 2075
302,669 · -19.0%
By 2100
238,870 · -36.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 58% Black 22% Two or more races 13% Hispanic / Latino 9%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Italian 5% Romanian 4% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Stark

2024 margin
Strong R (+21.9) · D 38.6% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.5pp · 2024: -21.9pp
All cycles
2024: R+21.9 2020: R+18.5 2016: R+17.4 2012: R+0.4 2008: D+5.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -200.62%
Current HPI
150.1531
Rent YoY
▼ -0.23%
Metro
Canton-Massillon, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+115.6% since first listed
16 events — show timeline
  • 2026-03-24 Price Changed $122,900 MLSNOW
  • 2025-12-27 Listed $124,900 MLSNOW
  • 2022-10-25 Sold (Public Records) $46,000 Public Records
  • 2022-10-07 Pending MLSNOW
  • 2022-10-07 Listing Removed MLSNOW
  • 2022-10-05 Price Changed $54,900 MLSNOW
  • 2022-09-19 Listed $59,900 MLSNOW
  • 2011-01-03 Sold (Public Records) $55,000 Public Records
  • 2007-12-28 Sold (MLS) $9,000 MLSNOW
  • 2007-11-01 Listing Removed MLSNOW
  • 2007-10-31 Listed $9,900 MLSNOW
  • 2007-08-03 Listed $12,900 MLSNOW
  • 2005-12-07 Sold (Public Records) $65,000 Public Records
  • 2005-03-29 Sold (MLS) $13,400 MLSNOW
  • 2004-10-14 Listed $16,900 MLSNOW
  • 1998-04-29 Sold (Public Records) $57,000 Public Records

Property tax history

-0.3%/yr

Latest (2024): $931 · +36.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…