CashFlowRE
Sign in Sign up
9931 Portage St NW Duplex
C Composite 55.02
Why this score? — see what drove the C 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 +20.6/30.0
  • ARV discount +7.5/15.0
  • Schools +6.7/10.0
  • DSCR +6.5/10.0
  • 1% rule +5.1/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

9931 Portage St NW · Canal Fulton, OH 44614
4 bd · 2.0 ba · 1,625 sqft · MultiFamily public records · 80 Days on market
Built 1966 0.75 ac lot

🖨 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

Now offering this brick, side by side duplex for sale! This property is located right outside of Canal Fulton on the Belden Village side. Fall in love with the private driveway entries for each unit, the large yard, and covered parking. The covered parking areas have built-in storage rooms. The interior units have been modernized offering a windowed view into the kitchen from the living areas offering an open concept feel.

Key facts

  • Covered parking
  • Open concept feel
  • Large yard

Tags

PRIVATE DRIVEWAY ENTRIESLARGE YARDCOVERED PARKINGBUILT-IN STORAGE ROOMSWINDOWED VIEW INTO KITCHENOPEN CONCEPT FEEL

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 $250k.

Deal economics

  • At list price, monthly cash flow is $332 ($4k/yr) — positive. Per door: $166/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Recommended offer: $235k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 73/100 on livability (#350 in OH) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, cost of living A+; Watch: employment D, amenities F, commute F.
  • Jackson Local (suburban): math 75% / reading 78% proficiency, ranked #67 of 656 in OH (top 10%) — strong family-tenant draw, lease renewals of 3-5y typical; only 13% free/reduced lunch — higher-income household profile.
  • Market conditions: 5 active listings in the ZIP; solid renter incomes; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($83k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 80 days — a 6% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $108k; list at $250k implies a 130% gain — meaningful room to come down on a strong offer.
Recommended offer $235,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% 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 1966 — 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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.01%
Cap rate
7.89%
Cash-on-cash
5.70%
DSCR
1.25
GRM
8.2

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
-7.5%
Equity multiple
0.72×
Total profit
$-19,349
Equity at exit
$37,276
10-year hold
IRR
2.1%
Equity multiple
1.15×
Total profit
$10,399
Equity at exit
$21,615

Cash invested: $70,000 (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 44614

Active inventory
5
Price-to-rent
16.5×

Monthly cashflow live

Estimated rent
$2,528 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$250 /mo · $2,996/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$531
Net cashflow
$332

Break-even live

Break-even rent $2,107
Max offer price $250,000
Occupancy floor 82%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,528

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
$62,500
Closing costs
$7,500
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.

Listing history 17 events

  1. 2026-06-18
    days on market $250,000 Active 80 DOM
  2. 2026-06-17
    days on market $250,000 Active 79 DOM
  3. 2026-06-16
    days on market $250,000 Active 78 DOM
  4. 2026-06-15
    days on market $250,000 Active 77 DOM
  5. 2026-06-14
    days on market $250,000 Active 75 DOM
  6. 2026-06-13
    days on market $250,000 Active 74 DOM
  7. 2026-06-10
    days on market $250,000 Active 72 DOM
  8. 2026-06-09
    days on market $250,000 Active 71 DOM
  9. 2026-06-08
    days on market $250,000 Active 70 DOM
  10. 2026-06-07
    days on market $250,000 Active 69 DOM
  11. 2026-06-03
    days on market $250,000 Active 65 DOM
  12. 2026-06-02
    days on market $250,000 Active 64 DOM
  13. 2026-06-01
    days on market $250,000 Active 63 DOM
  14. 2026-05-31
    days on market $250,000 Active 62 DOM
  15. 2026-05-30
    days on market $250,000 Active 61 DOM
  16. 2026-03-30
    listed $250,000 Active 426-char remark
    Show marketing remark (426 chars)

    Now offering this brick, side by side duplex for sale! This property is located right outside of Canal Fulton on the Belden Village side. Fall in love with the private driveway entries for each unit, the large yard, and covered parking. The covered parking areas have built-in storage rooms. The interior units have been modernized offering a windowed view into the kitchen from the living areas offering an open concept feel.

  17. 2007-06-15
    soldstatus $108,500

ⓘ 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
$2,996 · $250/mo
Projected year-2 tax
$3,448 · $287/mo
Expected delta
+$452/yr (+$38/mo · 15.1%)

ⓘ 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 0 unhealthy d/yr today · 1 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
$30,336
− Mortgage interest
−$14,004
− Property taxes
−$2,996
− Insurance
−$1,250
− Repairs & maintenance
−$2,427
− Management
−$2,427
− Depreciation
−$7,273
Taxable loss
−$40
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$10
After-tax cash flow
$3,997/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
Jackson Local
NCES district ID
3904985
Math proficiency
75% ▼ -9.00%
Reading proficiency
78% ▼ -5.00%
Median HH income
$69,171
Composite
66.58/100
National rank
#416
State rank
#67 of 656 in OH

Livability — Canal Fulton

Score
73/100
State rank
#350
US rank
#5666

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Stark · 366,688 people
City population
13,088
Metro
Canton-Massillon, OH
Population (ZIP)
13,088
Household income
$83,143
Rent vs Own
18.1% rent · 81.9% own
Severe rent burden
6.8

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
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Asian 2% Hispanic / Latino 2%
Common ancestry
Slovak 4% Lithuanian 4% Romanian 3%
Foreign-born
2% · China, Canada
Languages at home
97% English-only · Other Indo-European 1% Other Asian/Pacific 1% French/Haitian/Cajun 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
▼ -187.39%
Current HPI
217.4816
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+130.4% since first listed
2 events — show timeline
  • 2026-03-30 Listed $250,000 MLSNOW
  • 2007-06-15 Sold (Public Records) $108,500 Public Records

Property tax history

+4.6%/yr

Latest (2024): $2,996 · +42.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…