CashFlowRE
Sign in Sign up
1351 Meadow Run
D- Composite 39.84
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 +10.1/30.0
  • ARV discount +7.5/15.0
  • Schools +6.8/10.0
  • Livability +4.0/5.0
  • 1% rule +3.6/10.0
  • DSCR +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$195,000

1351 Meadow Run · Akron, OH 44321
2 bd · 1.5 ba · 1,071 sqft · Condo public records · 4 Days on market
Built 2002 $120/mo HOA · 7% of rent

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

Listing remarks MLS

Welcome to this beautifully updated and modern 2-bedroom, 2-bath home in the heart of Copley! Featuring stylish finishes, a functional open layout, and plenty of natural light, this home offers comfort and charm in every corner. Enjoy cooking in the open kitchen and relaxing in spacious bedrooms with updated baths. The backyard provides a great space for entertaining, gardening, or simply unwinding. Conveniently located just minutes from Copley-Fairlawn schools, shopping, dining, and parks, this home is an ideal choice for anyone looking to settle into a desirable and welcoming community.

Key facts

  • Stylish fireplace
  • Private patio
  • Abundant cabinetry

Tags

TOWNHOUSE STYLE CONDOMINIUMSTYLISH FIREPLACEABUNDANT CABINETRYSTAINLESS STEEL APPLIANCESPARTIALLY FINISHED LOWER LEVELPRIVATE PATIO

Property features AI

Finance

  • HOA & community: Homeowners association (Copley Meadows); HOA fee $120 per month; HOA covers common area maintenance, grounds maintenance, and structure maintenance

Exterior

  • Parking: Attached garage with 1 garage space
  • Utilities: Public water; Public sewer
  • Home design: 3-story home; Entry level is 1
  • Construction: Vinyl siding; Asphalt/fiberglass roof; Below-grade finished area (about 527); Above-grade finished area (about 1,071); Year built per public records
  • Exterior features: Small yard (lot about 0.03 acres)

Interior

  • Bedrooms: Total of 5 rooms (bedrooms included)
  • Bathrooms: One full bathroom; One half bathroom; One main-level bathroom
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Partially finished basement; One fireplace
  • Laundry & utility: Laundry on lower level

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/1.5-bath condo listed at $195k.

Deal economics

  • At list price, monthly cash flow is $-116 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $175k (10.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $168k (13.8% below list).
  • Recommended offer: $168k (13.8% 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.
  • Copley-Fairlawn City (suburban): math 77% / reading 79% proficiency, ranked #58 of 656 in OH (top 9%) — strong family-tenant draw, lease renewals of 3-5y typical; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: 71 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($119k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 7y 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.
Recommended offer $168,001 (13.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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 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
0.86%
Cap rate
5.58%
Cash-on-cash
-2.54%
DSCR
0.89
GRM
9.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-20.5%
Equity multiple
0.29×
Total profit
$-38,888
Equity at exit
$29,075
10-year hold
IRR
-13.5%
Equity multiple
0.21×
Total profit
$-43,016
Equity at exit
$16,860

Cash invested: $54,600 (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 44321

Active inventory
71
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,680 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$219 /mo · $2,630/yr
Insurance
$81
HOA
$120
Vacancy / Maint / Mgmt
$353
Net cashflow
$-116

Break-even live

Break-even rent $1,827
Max offer price $174,548
Occupancy floor

Sensitivity live

Price -10% $-5 -5% $-61 +0% $-116 +5% $-171 +10% $-226
Rent -10% $-248 -5% $-182 +0% $-116 +5% $-49 +10% $17
Rate -1.0pp $-18 -0.5pp $-66 base $-116 +0.5pp $-166 +1.0pp $-218

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
$48,750
Closing costs
$5,850
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1335 Vale Dr Akron, OH 2.0–3.0 1.5–2.0 1100 $1,235 $1.12 44d 1 0.25mi

HOA detail condo

Monthly dues
$120 · $1,440/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 19 events

  1. 2026-06-09
    status $195,000 Pending 4 DOM
  2. 2026-06-08
    days on market $195,000 Active 4 DOM
  3. 2026-06-07
    pricedays on marketlisting id $195,000 Active 3 DOM
  4. 2026-06-03
    days on market $206,000 Active 22 DOM
  5. 2026-06-02
    days on market $206,000 Active 21 DOM
  6. 2026-06-01
    days on market $206,000 Active 20 DOM
  7. 2026-05-31
    days on market $206,000 Active 19 DOM
  8. 2026-05-31
    days on market $206,000 Active 18 DOM
  9. 2026-05-12
    listed $206,000 Active 1191-char remark
  10. 2025-08-29
    soldstatus $190,000
  11. 2025-08-28
    soldstatus $190,000 Closed 595-char remark
    Show marketing remark (595 chars)

    Welcome to this beautifully updated and modern 2-bedroom, 2-bath home in the heart of Copley! Featuring stylish finishes, a functional open layout, and plenty of natural light, this home offers comfort and charm in every corner. Enjoy cooking in the open kitchen and relaxing in spacious bedrooms with updated baths. The backyard provides a great space for entertaining, gardening, or simply unwinding. Conveniently located just minutes from Copley-Fairlawn schools, shopping, dining, and parks, this home is an ideal choice for anyone looking to settle into a desirable and welcoming community.

  12. 2025-07-30
    status Pending 595-char remark
    Show marketing remark (595 chars)

    Welcome to this beautifully updated and modern 2-bedroom, 2-bath home in the heart of Copley! Featuring stylish finishes, a functional open layout, and plenty of natural light, this home offers comfort and charm in every corner. Enjoy cooking in the open kitchen and relaxing in spacious bedrooms with updated baths. The backyard provides a great space for entertaining, gardening, or simply unwinding. Conveniently located just minutes from Copley-Fairlawn schools, shopping, dining, and parks, this home is an ideal choice for anyone looking to settle into a desirable and welcoming community.

  13. 2025-07-22
    listed $189,999 Active 595-char remark
    Show marketing remark (595 chars)

    Welcome to this beautifully updated and modern 2-bedroom, 2-bath home in the heart of Copley! Featuring stylish finishes, a functional open layout, and plenty of natural light, this home offers comfort and charm in every corner. Enjoy cooking in the open kitchen and relaxing in spacious bedrooms with updated baths. The backyard provides a great space for entertaining, gardening, or simply unwinding. Conveniently located just minutes from Copley-Fairlawn schools, shopping, dining, and parks, this home is an ideal choice for anyone looking to settle into a desirable and welcoming community.

  14. 2022-07-12
    soldstatus $160,000
  15. 2019-08-02
    soldstatus $120,000 Closed
    Show marketing remark (436 chars)

    Great Townhouse with one car attached garage. Living room slider provides access to private patio. Fully appliance kitchen with hardwood floors. Both bathrooms have tile flooring. Ample closet space. Upstairs bath has access from master bedroom. Bedrooms and garage have plantation shutters for window treatments. Basement level is plumbed for a full bath and is unfinished. Roof replaced in 2018. Seller will pay balance of assessment.

  16. 2019-08-02
    soldstatus $120,000
    Show marketing remark (436 chars)

    Great Townhouse with one car attached garage. Living room slider provides access to private patio. Fully appliance kitchen with hardwood floors. Both bathrooms have tile flooring. Ample closet space. Upstairs bath has access from master bedroom. Bedrooms and garage have plantation shutters for window treatments. Basement level is plumbed for a full bath and is unfinished. Roof replaced in 2018. Seller will pay balance of assessment.

  17. 2019-06-03
    historical Contingent
    Show marketing remark (436 chars)

    Great Townhouse with one car attached garage. Living room slider provides access to private patio. Fully appliance kitchen with hardwood floors. Both bathrooms have tile flooring. Ample closet space. Upstairs bath has access from master bedroom. Bedrooms and garage have plantation shutters for window treatments. Basement level is plumbed for a full bath and is unfinished. Roof replaced in 2018. Seller will pay balance of assessment.

  18. 2019-05-29
    listed $119,000 Active
    Show marketing remark (436 chars)

    Great Townhouse with one car attached garage. Living room slider provides access to private patio. Fully appliance kitchen with hardwood floors. Both bathrooms have tile flooring. Ample closet space. Upstairs bath has access from master bedroom. Bedrooms and garage have plantation shutters for window treatments. Basement level is plumbed for a full bath and is unfinished. Roof replaced in 2018. Seller will pay balance of assessment.

  19. 2003-01-21
    soldstatus $108,700

ⓘ 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
$2,630 · $219/mo
Projected year-2 tax
$2,836 · $236/mo
Expected delta
+$206/yr (+$17/mo · 7.8%)

ⓘ 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 · 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
$20,160
− Mortgage interest
−$10,923
− Property taxes
−$2,630
− Insurance
−$975
− Repairs & maintenance
−$1,613
− Management
−$1,613
− HOA
−$1,440
− Depreciation
−$5,673
Taxable loss
−$4,706
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,129
After-tax cash flow
$-260/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
Copley-Fairlawn City
NCES district ID
3904998
Math proficiency
77% ▼ -6.00%
Reading proficiency
79% ▼ -5.00%
Median HH income
$66,228
Composite
67.55/100
National rank
#370
State rank
#58 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

County
Summit County · 440,783 people
City population
174,375
Metro
Akron, OH
Population (ZIP)
15,878
Household income
$119,178
Rent vs Own
25.7% rent · 74.3% own
Severe rent burden
156.0

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 (73%)
Race & ethnicity
White 73% Two or more races 9% Black 9% Asian 7% Hispanic / Latino 2%
Common ancestry
Romanian 6% Slovak 3% Serbian 1%
Foreign-born
11% · China, Canada
Languages at home
89% English-only · Other Indo-European 3% Chinese 2% Other Asian/Pacific 2%

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
▼ -127.90%
Current HPI
195.821
Rent YoY
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

+79.4% since first listed
12 events — show timeline
  • 2026-06-08 Pending MLSNOW
  • 2026-06-04 Listed $195,000 MLSNOW
  • 2025-08-29 Sold (Public Records) $190,000 Public Records
  • 2025-08-28 Sold (MLS) $190,000 MLSNOW
  • 2025-07-30 Pending MLSNOW
  • 2025-07-22 Listed $189,999 MLSNOW
  • 2022-07-12 Sold (Public Records) $160,000 Public Records
  • 2019-08-02 Sold (Public Records) $120,000 Public Records
  • 2019-08-02 Sold (MLS) $120,000 MLSNOW
  • 2019-06-03 Contingent MLSNOW
  • 2019-05-29 Listed $119,000 MLSNOW
  • 2003-01-21 Sold (Public Records) $108,700 Public Records

Property tax history

+1.6%/yr

Latest (2025): $2,630 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…