CashFlowRE
Sign in Sign up
1887 Ritzman Ct
B Composite 74.06
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 +29.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • 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

$75,000

1887 Ritzman Ct · Akron, OH 44314
2 bd · 1.0 ba · 864 sqft · SingleFamily public records · 47 Days on market
Built 1920 3,746 sqft lot $87/sqft · 24% below area Est $99k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located on a quiet dead-end street, this well-maintained 2 bedroom home offers comfort, simplicity, and great potential! The house features both a front and back porch, an eat-in kitchen, newer carpeting throughout, and a newer (2023) furnace. Whether you're looking for a comfortable place to call home or a solid investment opportunity, this property is a great option with it's low-maintenance appeal and tidy interior!

Key facts

  • Tidy interior
  • Newer furnace
  • Front and back porch

Tags

QUIET DEAD-END STREETFRONT AND BACK PORCHEAT-IN KITCHENNEWER FURNACELOW-MAINTENANCE APPEALTIDY INTERIOR

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 $75k.

Deal economics

  • At list price, monthly cash flow is $257 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($967 rent vs $75k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.4% 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 (+3.9%/yr); 104 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 41% 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 $519 of loan paydown is wiped out by about $2k 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 $21k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 22y 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 $28k; list at $75k implies a 163% 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 $72,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.29%
Cap rate
10.40%
Cash-on-cash
14.68%
DSCR
1.65
GRM
6.5

CMA / ARV

ARV (median comp)
$98,650
List price
$75,000
Delta
-23.97%
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
514 Rothrock Ave 0.09mi 3/1.0 (+1) 920 (+6%) 9mo $75,000 $82 72
2009 6th St SW 0.18mi 2/1.0 951 (+10%) 7mo $94,000 $99 69
622 Polk Ave 0.22mi 3/2.0 (+1) 928 (+7%) 6mo $115,000 $124 63
646 Chester Ave 0.28mi 3/1.0 (+1) 941 (+9%) 7mo $134,000 $142 61
677 Sharon St 0.34mi 3/1.0 (+1) 960 (+11%) 8mo $81,000 $84 54
2303 6th St SW 0.62mi 3/1.0 (+1) 912 (+6%) 6mo $53,000 $58 52
394 Lewis St 0.20mi 3/2.0 (+1) 988 (+14%) 8mo $95,500 $97 51
2157 10th St SW 0.51mi 3/1.0 (+1) 960 (+11%) 17mo $76,500 $80 38
880 Jason Ave 0.71mi 3/1.0 (+1) 988 (+14%) 6mo $61,000 $62 33
2300 7th St SW 0.64mi 3/1.0 (+1) 980 (+13%) 15mo $123,000 $126 30
2328 7th St SW 0.69mi 2/1.0 972 (+12%) 20mo $61,000 $63 30
735 Clearview Ave 0.67mi 3/1.0 (+1) 960 (+11%) 20mo $110,000 $115 29

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
6.2%
Equity multiple
1.24×
Total profit
$5,104
Equity at exit
$11,183
10-year hold
IRR
16.3%
Equity multiple
2.39×
Total profit
$29,271
Equity at exit
$6,485

Cash invested: $21,000 (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 44314

Rents YoY
3.9%
Active inventory
104
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$967 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$82 /mo · $989/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$203
Net cashflow
$257

Break-even live

Break-even rent $642
Max offer price $75,000
Occupancy floor 68%

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
$18,750
Closing costs
$2,250
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2264 5th St SW Unit 2266 Akron, OH 2.0 1.0 676 $750 $1.11 14d 1 0.53mi
2266 5th St SW Akron, OH 2.0 1.0 676 $750 $1.11 14d 1 0.53mi
835 Kenmore Blvd Unit UP Akron, OH 2.0 1.0 872 $750 $0.86 21d 1 0.53mi
781 Saxon Ave Akron, OH 2.0 1.0 800 $900 $1.12 43d 1 0.62mi
847 Jason Ave Unit 1 Akron, OH 2.0 1.0 798 $825 $1.03 23d 1 0.69mi
960 Jason Ave Akron, OH 3.0 1.5 935 $1,095 $1.17 21d 1 0.87mi
2139 18th St SW Akron, OH 2.0 1.0 992 $1,100 $1.11 43d 1 0.89mi
2047 20th St SW Akron, OH 2.0 1.0 624 $695 $1.11 23d 1 0.96mi
1035 Chester Ave Unit 1 Akron, OH 2.0 1.0 624 $900 $1.44 23d 1 1.03mi
685 Longview Ave Akron, OH 3.0 1.0 1100 $1,150 $1.05 43d 1 1.04mi
1035 Chester Ave Akron, OH 2.0 1.0 624 $900 $1.44 14d 1 1.04mi
45 E Emerling Ave Unit F Akron, OH 2.0 1.0 850 $795 $0.94 43d 1 1.04mi
46 Brighton Dr Akron, OH 2.0 1.0 850 $1,100 $1.29 43d 1 1.06mi
58 E Archwood Ave Akron, OH 2.0 1.0 750 $850 $1.13 43d 1 1.09mi
899 Rosamond Ave Akron, OH 1.0–2.0 1.0 690 $825 $1.20 23d 1 1.11mi
67 E Archwood Ave Unit A Akron, OH 2.0 1.0 1000 $850 $0.85 43d 1 1.11mi
94 Brighton Dr Akron, OH 3.0 1.0 1000 $1,100 $1.10 43d 1 1.15mi
147 Brighton Dr Akron, OH 3.0 1.0 1040 $1,350 $1.30 23d 1 1.25mi
101 E Firestone Blvd Akron, OH 1.0 1.0 675 $881 $1.31 23d 6 1.25mi
1192 Harpster Ave Akron, OH 1.0 1.0 684 $868 $1.27 14d 1 1.31mi
2138 East Ave Akron, OH 3.0 1.0 990 $1,100 $1.11 23d 1 1.35mi
1032 Andrew St Akron, OH 3.0 1.0 960 $1,097 $1.14 43d 1 1.40mi

Listing history 20 events

  1. 2026-05-11
    status Pending 422-char remark
    Show marketing remark (422 chars)

    Located on a quiet dead-end street, this well-maintained 2 bedroom home offers comfort, simplicity, and great potential! The house features both a front and back porch, an eat-in kitchen, newer carpeting throughout, and a newer (2023) furnace. Whether you're looking for a comfortable place to call home or a solid investment opportunity, this property is a great option with it's low-maintenance appeal and tidy interior!

  2. 2026-03-31
    status Active 422-char remark
    Show marketing remark (422 chars)

    Located on a quiet dead-end street, this well-maintained 2 bedroom home offers comfort, simplicity, and great potential! The house features both a front and back porch, an eat-in kitchen, newer carpeting throughout, and a newer (2023) furnace. Whether you're looking for a comfortable place to call home or a solid investment opportunity, this property is a great option with it's low-maintenance appeal and tidy interior!

  3. 2026-03-18
    status Pending 422-char remark
    Show marketing remark (422 chars)

    Located on a quiet dead-end street, this well-maintained 2 bedroom home offers comfort, simplicity, and great potential! The house features both a front and back porch, an eat-in kitchen, newer carpeting throughout, and a newer (2023) furnace. Whether you're looking for a comfortable place to call home or a solid investment opportunity, this property is a great option with it's low-maintenance appeal and tidy interior!

  4. 2026-03-12
    listed $75,000 Active 422-char remark
    Show marketing remark (422 chars)

    Located on a quiet dead-end street, this well-maintained 2 bedroom home offers comfort, simplicity, and great potential! The house features both a front and back porch, an eat-in kitchen, newer carpeting throughout, and a newer (2023) furnace. Whether you're looking for a comfortable place to call home or a solid investment opportunity, this property is a great option with it's low-maintenance appeal and tidy interior!

  5. 2018-10-17
    soldstatus $28,500 Sold 792-char remark
    Show marketing remark (792 chars)

    Cute as a button and just a stones throw from Summit Lake. Private dead-end street with well maintained and mostly owner-occupied homes. Everyone looks out for each other, the kind of neighborhood we all would enjoy. This is a great starter or a turn-key investment. Recent updates include new interior paint and new carpet in the living room and bedrooms. The dining area is open to the kitchen allowing for room to cook and eat. The basement has been waterproofed and has sump pump, has a 220 outlet for electric dryer, sink, and 100 amp breakers. There's a high efficient Trane furnace and central air, rare amenities for a house in this price range. There are also newer front and rear doors and newer windows. Previously had been rented for $600. Don't delay, this one is priced to move!

  6. 2018-10-12
    status Pending 792-char remark
    Show marketing remark (792 chars)

    Cute as a button and just a stones throw from Summit Lake. Private dead-end street with well maintained and mostly owner-occupied homes. Everyone looks out for each other, the kind of neighborhood we all would enjoy. This is a great starter or a turn-key investment. Recent updates include new interior paint and new carpet in the living room and bedrooms. The dining area is open to the kitchen allowing for room to cook and eat. The basement has been waterproofed and has sump pump, has a 220 outlet for electric dryer, sink, and 100 amp breakers. There's a high efficient Trane furnace and central air, rare amenities for a house in this price range. There are also newer front and rear doors and newer windows. Previously had been rented for $600. Don't delay, this one is priced to move!

  7. 2018-09-21
    historical Contingent 792-char remark
    Show marketing remark (792 chars)

    Cute as a button and just a stones throw from Summit Lake. Private dead-end street with well maintained and mostly owner-occupied homes. Everyone looks out for each other, the kind of neighborhood we all would enjoy. This is a great starter or a turn-key investment. Recent updates include new interior paint and new carpet in the living room and bedrooms. The dining area is open to the kitchen allowing for room to cook and eat. The basement has been waterproofed and has sump pump, has a 220 outlet for electric dryer, sink, and 100 amp breakers. There's a high efficient Trane furnace and central air, rare amenities for a house in this price range. There are also newer front and rear doors and newer windows. Previously had been rented for $600. Don't delay, this one is priced to move!

  8. 2018-09-10
    listed $29,900 Active 792-char remark
    Show marketing remark (792 chars)

    Cute as a button and just a stones throw from Summit Lake. Private dead-end street with well maintained and mostly owner-occupied homes. Everyone looks out for each other, the kind of neighborhood we all would enjoy. This is a great starter or a turn-key investment. Recent updates include new interior paint and new carpet in the living room and bedrooms. The dining area is open to the kitchen allowing for room to cook and eat. The basement has been waterproofed and has sump pump, has a 220 outlet for electric dryer, sink, and 100 amp breakers. There's a high efficient Trane furnace and central air, rare amenities for a house in this price range. There are also newer front and rear doors and newer windows. Previously had been rented for $600. Don't delay, this one is priced to move!

  9. 2018-04-17
    historical
  10. 2017-10-17
    listed $34,900 Active
  11. 2015-01-15
    historical
  12. 2014-07-15
    listed $36,900
  13. 2011-10-31
    soldstatus $9,000
  14. 2011-10-06
    listed $10,000
  15. 2011-09-21
    historical
  16. 2011-06-27
    listed $12,000
  17. 2004-05-28
    soldstatus $32,000
  18. 2004-05-28
    soldstatus $32,000
  19. 2004-05-14
    historical
  20. 2004-02-14
    listed $39,900

ⓘ 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
$989 · $82/mo
Projected year-2 tax
$1,079 · $90/mo
Expected delta
+$91/yr (+$8/mo · 9.2%)

ⓘ 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
$11,601
− Mortgage interest
−$4,201
− Property taxes
−$989
− Insurance
−$375
− Repairs & maintenance
−$928
− Management
−$928
− Depreciation
−$2,182
Taxable income
$1,999
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$480
After-tax cash flow
$2,602/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

+88.0% since first listed
20 events — show timeline
  • 2026-05-11 Pending MLSNOW
  • 2026-03-31 Relisted MLSNOW
  • 2026-03-18 Pending MLSNOW
  • 2026-03-12 Listed $75,000 MLSNOW
  • 2018-10-17 Sold (MLS) $28,500 MLSNOW
  • 2018-10-12 Pending MLSNOW
  • 2018-09-21 Contingent MLSNOW
  • 2018-09-10 Listed $29,900 MLSNOW
  • 2018-04-17 Listing Removed MLSNOW
  • 2017-10-17 Listed $34,900 MLSNOW
  • 2015-01-15 Listing Removed MLSNOW
  • 2014-07-15 Listed $36,900 MLSNOW
  • 2011-10-31 Sold (MLS) $9,000 MLSNOW
  • 2011-10-06 Listed $10,000 MLSNOW
  • 2011-09-21 Listing Removed MLSNOW
  • 2011-06-27 Listed $12,000 MLSNOW
  • 2004-05-28 Sold (Public Records) $32,000 Public Records
  • 2004-05-28 Sold (MLS) $32,000 MLSNOW
  • 2004-05-14 Listing Removed MLSNOW
  • 2004-02-14 Listed $39,900 MLSNOW

Property tax history

+1.4%/yr

Latest (2025): $989 · -1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…