CashFlowRE
Sign in Sign up
426 S Arlington St Duplex
B Composite 70.04
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 +7.0/15.0
  • Rent growth +4.4/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$109,900

426 S Arlington St · Akron, OH 44306
5 bd · 2.0 ba · 2,527 sqft · MultiFamily public records · 264 Days on market
Built 1920 5,039 sqft lot Est $109k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Welcome to this classic multi-family unit investment property in Akron, Ohio! This property generates income with both units occupied. Weather you're a seasoned investor or first time home buyer seeking passive income, this duplex offers solid upside potential with the conveniences of stores, restaurants, and entertainment close by. This gem also includes a home warranty for new buyers. Sold As-Is. .. Take your tour today!

Key facts

  • 5,039 sq ft lot
  • Built 1920
  • Listed 264 days

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 × 2-bed/1.0-bath units multifamily listed at $110k.

Deal economics

  • At list price, monthly cash flow is $962 ($12k/yr) — positive. Per door: $481/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.8% 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 fast (+7.6%/yr); 69 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% 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 $2,196/mo this rent would consume 63% of the median local household income ($42k/yr) (locally 1251% 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 $760 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 + 7.6% rent growth), your $31k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 264 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 33y ago; this cycle's ask has dropped $25k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $67k; list at $110k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 264 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.00%
Cap rate
16.80%
Cash-on-cash
37.53%
DSCR
2.67
GRM
4.2

CMA / ARV

ARV (median comp)
$108,587
List price
$109,900
Delta
1.21%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 7.63% rent growth · sell at horizon

5-year hold
IRR
38.7%
Equity multiple
2.76×
Total profit
$54,241
Equity at exit
$16,386
10-year hold
IRR
47.4%
Equity multiple
6.68×
Total profit
$174,689
Equity at exit
$9,502

Cash invested: $30,772 (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 44306

Rents YoY
7.6%
Active inventory
69
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,196 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$150 /mo · $1,803/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$461
Net cashflow
$962

Break-even live

Break-even rent $978
Max offer price $109,900
Occupancy floor 51%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,196

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
$27,475
Closing costs
$3,297
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1076 Ackley St Akron, OH 4.0 2.0 1998 $2,000 $1.00 14d 1 0.38mi
435 Margaret St Akron, OH 4.0 2.0 1900 $1,450 $0.76 44d 1 0.66mi
466 Adkins Ave Akron, OH 4.0 1.5 1800 $1,450 $0.81 44d 1 1.28mi
497 Sumner St Akron, OH 5.0 2.0 1776 $1,295 $0.73 44d 1 1.36mi

Listing history 35 events

  1. 2026-06-05
    days on market $109,900 Active 264 DOM
  2. 2026-06-03
    remarks 450-char remark
  3. 2026-06-03
    pricedays on market $109,900 Active 263 DOM
  4. 2026-06-02
    days on market $119,900 Active 262 DOM
  5. 2026-06-01
    days on market $119,900 Active 261 DOM
  6. 2026-05-31
    days on market $119,900 Active 260 DOM
  7. 2026-05-31
    days on market $119,900 Active 259 DOM
  8. 2026-04-30
    price $119,900 426-char remark
    Show marketing remark (426 chars)

    Welcome to this classic multi-family unit investment property in Akron, Ohio! This property generates income with both units occupied. Weather you're a seasoned investor or first time home buyer seeking passive income, this duplex offers solid upside potential with the conveniences of stores, restaurants, and entertainment close by. This gem also includes a home warranty for new buyers. Sold As-Is. .. Take your tour today!

  9. 2026-04-15
    price $129,900 426-char remark
    Show marketing remark (426 chars)

    Welcome to this classic multi-family unit investment property in Akron, Ohio! This property generates income with both units occupied. Weather you're a seasoned investor or first time home buyer seeking passive income, this duplex offers solid upside potential with the conveniences of stores, restaurants, and entertainment close by. This gem also includes a home warranty for new buyers. Sold As-Is. .. Take your tour today!

  10. 2026-02-28
    price $135,000 426-char remark
    Show marketing remark (426 chars)

    Welcome to this classic multi-family unit investment property in Akron, Ohio! This property generates income with both units occupied. Weather you're a seasoned investor or first time home buyer seeking passive income, this duplex offers solid upside potential with the conveniences of stores, restaurants, and entertainment close by. This gem also includes a home warranty for new buyers. Sold As-Is. .. Take your tour today!

  11. 2026-02-02
    price $144,000 426-char remark
    Show marketing remark (426 chars)

    Welcome to this classic multi-family unit investment property in Akron, Ohio! This property generates income with both units occupied. Weather you're a seasoned investor or first time home buyer seeking passive income, this duplex offers solid upside potential with the conveniences of stores, restaurants, and entertainment close by. This gem also includes a home warranty for new buyers. Sold As-Is. .. Take your tour today!

  12. 2025-12-28
    price $150,000 426-char remark
    Show marketing remark (426 chars)

    Welcome to this classic multi-family unit investment property in Akron, Ohio! This property generates income with both units occupied. Weather you're a seasoned investor or first time home buyer seeking passive income, this duplex offers solid upside potential with the conveniences of stores, restaurants, and entertainment close by. This gem also includes a home warranty for new buyers. Sold As-Is. .. Take your tour today!

  13. 2025-11-16
    status Active 426-char remark
    Show marketing remark (426 chars)

    Welcome to this classic multi-family unit investment property in Akron, Ohio! This property generates income with both units occupied. Weather you're a seasoned investor or first time home buyer seeking passive income, this duplex offers solid upside potential with the conveniences of stores, restaurants, and entertainment close by. This gem also includes a home warranty for new buyers. Sold As-Is. .. Take your tour today!

  14. 2025-11-16
    price $155,000 426-char remark
    Show marketing remark (426 chars)

    Welcome to this classic multi-family unit investment property in Akron, Ohio! This property generates income with both units occupied. Weather you're a seasoned investor or first time home buyer seeking passive income, this duplex offers solid upside potential with the conveniences of stores, restaurants, and entertainment close by. This gem also includes a home warranty for new buyers. Sold As-Is. .. Take your tour today!

  15. 2025-10-09
    status Pending 426-char remark
    Show marketing remark (426 chars)

    Welcome to this classic multi-family unit investment property in Akron, Ohio! This property generates income with both units occupied. Weather you're a seasoned investor or first time home buyer seeking passive income, this duplex offers solid upside potential with the conveniences of stores, restaurants, and entertainment close by. This gem also includes a home warranty for new buyers. Sold As-Is. .. Take your tour today!

  16. 2025-08-21
    price $129,000 426-char remark
    Show marketing remark (426 chars)

    Welcome to this classic multi-family unit investment property in Akron, Ohio! This property generates income with both units occupied. Weather you're a seasoned investor or first time home buyer seeking passive income, this duplex offers solid upside potential with the conveniences of stores, restaurants, and entertainment close by. This gem also includes a home warranty for new buyers. Sold As-Is. .. Take your tour today!

  17. 2025-08-05
    listed $134,900 Active 426-char remark
    Show marketing remark (426 chars)

    Welcome to this classic multi-family unit investment property in Akron, Ohio! This property generates income with both units occupied. Weather you're a seasoned investor or first time home buyer seeking passive income, this duplex offers solid upside potential with the conveniences of stores, restaurants, and entertainment close by. This gem also includes a home warranty for new buyers. Sold As-Is. .. Take your tour today!

  18. 2025-07-22
    historical
  19. 2025-06-28
    price $134,900
  20. 2025-05-31
    price $150,900
  21. 2025-05-18
    listed $152,900 Active
  22. 2023-02-21
    soldstatus $67,300 Closed
  23. 2023-01-17
    status Pending
  24. 2022-12-16
    price $69,900
  25. 2022-11-22
    listed $79,900 Active
  26. 2004-12-01
    soldstatus $13,000
  27. 2004-11-10
    historical
  28. 2004-08-12
    listed $17,000
  29. 2000-10-26
    soldstatus $41,000
  30. 2000-09-15
    soldstatus $35,000
  31. 1995-06-05
    soldstatus $16,500
  32. 1993-12-16
    historical
  33. 1993-07-20
    listed $25,000
  34. 1993-04-15
    historical
  35. 1993-02-10
    listed $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
$1,803 · $150/mo
Projected year-2 tax
$1,803 · $150/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 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
$26,352
− Mortgage interest
−$6,156
− Property taxes
−$1,803
− Insurance
−$550
− Repairs & maintenance
−$2,108
− Management
−$2,108
− Depreciation
−$3,197
Taxable income
$10,430
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,503
After-tax cash flow
$9,047/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)
20,905
Household income
$41,688
Rent vs Own
56.4% rent · 43.6% own
Severe rent burden
1251.0

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 0.62)
Race & ethnicity
White 48% Black 38% Two or more races 8% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 2% Iranian 1% Scotch-Irish 1%
Foreign-born
4% · Vietnam, Canada, Philippines
Languages at home
94% English-only · Spanish 2% Other Asian/Pacific 1% Vietnamese 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
▼ -101.46%
Current HPI
132.768
Rent YoY
▲ 7.63%
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

+328.2% since first listed
28 events — show timeline
  • 2026-04-30 Price Changed $119,900 MLSNOW
  • 2026-04-15 Price Changed $129,900 MLSNOW
  • 2026-02-28 Price Changed $135,000 MLSNOW
  • 2026-02-02 Price Changed $144,000 MLSNOW
  • 2025-12-28 Price Changed $150,000 MLSNOW
  • 2025-11-16 Relisted MLSNOW
  • 2025-11-16 Price Changed $155,000 MLSNOW
  • 2025-10-09 Pending MLSNOW
  • 2025-08-21 Price Changed $129,000 MLSNOW
  • 2025-08-05 Listed $134,900 MLSNOW
  • 2025-07-22 Listing Removed MLSNOW
  • 2025-06-28 Price Changed $134,900 MLSNOW
  • 2025-05-31 Price Changed $150,900 MLSNOW
  • 2025-05-18 Listed $152,900 MLSNOW
  • 2023-02-21 Sold (MLS) $67,300 MLSNOW
  • 2023-01-17 Pending MLSNOW
  • 2022-12-16 Price Changed $69,900 MLSNOW
  • 2022-11-22 Listed $79,900 MLSNOW
  • 2004-12-01 Sold (MLS) $13,000 MLSNOW
  • 2004-11-10 Listing Removed MLSNOW
  • 2004-08-12 Listed $17,000 MLSNOW
  • 2000-10-26 Sold (Public Records) $41,000 Public Records
  • 2000-09-15 Sold (Public Records) $35,000 Public Records
  • 1995-06-05 Sold (Public Records) $16,500 Public Records
  • 1993-12-16 Listing Removed MLSNOW
  • 1993-07-20 Listed $25,000 MLSNOW
  • 1993-04-15 Listing Removed MLSNOW
  • 1993-02-10 Listed $28,000 MLSNOW

Property tax history

+5.0%/yr

Latest (2025): $1,803 · -41.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…