CashFlowRE
Sign in Sign up
1304 Lakeshore Blvd 🏷️ Likely Rental
B- Composite 69.84
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 +7.5/15.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$49,500

1304 Lakeshore Blvd · Akron, OH 44301
1 bd · 1.0 ba · 1,404 sqft · SingleFamily public records · 13 Days on market
Built 1913 4,948 sqft lot

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

Listing remarks MLS

Cozy one bedroom Ranch near scenic Summit Lake in Akron. This home has a fairly large front lawn, newer deck, decent kitchen, decent bath, recent hot water tank and recent roof updates. Could be great starter home or an excellent addition to your investment portfolio. Professionally managed, currently rented at $515 per month. Close to public transit and major highways. The City of Akron approved the Summit Lake Vision Plan in January that includes major redevelopment and the addition of an amphitheater, art installation, fountains, boat launch, nature center and more to the Summit Lake community.

Key facts

  • View of the lake
  • Corner lot
  • 4,948 sq ft lot

Tags

CORNER LOTVIEW OF THE LAKENEWLY OPENED NORTHSHORE PARK

Property features AI

Finance

  • HOA & community: Nearby park

Exterior

  • Parking: No garage; Unpaved parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Above-grade finished area approximately 684
  • Construction: Aluminum and vinyl siding; Asphalt/fiberglass roof
  • Exterior features: Dead-end lot; Lot dimensions approximately 45 x 110

Interior

  • Bedrooms: One main-level bedroom
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Gas heating
  • Interior features: Full basement
  • Laundry & utility: Laundry located in the basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $49,500 price doesn't fit this home's estimated sale value (~$147,420) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $489 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Cap rate 18.1% 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 (+4.6%/yr); 83 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% 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 $342 of loan paydown is wiped out by about $1k 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 + 4.6% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 11y 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 $20k; list at $50k implies a 148% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1913 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $49,500

Questions for the listing agent

  1. Built in 1913 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
2.12%
Cap rate
18.14%
Cash-on-cash
42.32%
DSCR
2.88
GRM
3.9

CMA / ARV

ARV (on-the-fly)
$147,420
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1826 9th St SW 0.64mi 2/1.0 (+1) 1,217 (-13%) 24mo $127,500 $105 23

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 · 4.62% rent growth · sell at horizon

5-year hold
IRR
40.9%
Equity multiple
2.79×
Total profit
$24,868
Equity at exit
$7,381
10-year hold
IRR
47.9%
Equity multiple
5.99×
Total profit
$69,193
Equity at exit
$4,280

Cash invested: $13,860 (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 44301

Home prices YoY
-25.7%
Rents YoY
4.6%
Active inventory
83
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,052 high interval (Pro) →
Mortgage (P&I)
$260
Tax est. 1.5%
$62 /mo · $742/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$221
Net cashflow
$489

Break-even live

Break-even rent $433
Max offer price $49,500
Occupancy floor 49%

Sensitivity live

Price -10% $523 -5% $506 +0% $489 +5% $472 +10% $455
Rent -10% $406 -5% $447 +0% $489 +5% $530 +10% $572
Rate -1.0pp $514 -0.5pp $501 base $489 +0.5pp $476 +1.0pp $463

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
$12,375
Closing costs
$1,485
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1171 La Croix Ave Unit 2 Akron, OH 2.0 1.0 1267 $975 $0.77 44d 1 0.87mi
67 E Archwood Ave Unit A Akron, OH 2.0 1.0 1000 $850 $0.85 44d 1 0.94mi
44 E Brookside Ave Akron, OH 2.0 1.0 1762 $900 $0.51 15d 1 0.99mi
2139 18th St SW Akron, OH 2.0 1.0 992 $1,100 $1.11 44d 1 1.13mi
931 Trimble Dr Akron, OH 2.0 1.5 1448 $1,495 $1.03 24d 1 1.33mi
384 W Bartges St Akron, OH 2.0 1.0 1024 $1,100 $1.07 44d 1 1.34mi

Listing history 21 events

  1. 2026-06-01
    statusdays on market $49,500 Pending 13 DOM
  2. 2026-05-31
    days on market $49,500 Contingent 12 DOM
  3. 2026-05-31
    days on market $49,500 Contingent 11 DOM
  4. 2026-05-15
    listed $49,500 Active
  5. 2020-03-24
    soldstatus $20,000 Closed 604-char remark
    Show marketing remark (604 chars)

    Cozy one bedroom Ranch near scenic Summit Lake in Akron. This home has a fairly large front lawn, newer deck, decent kitchen, decent bath, recent hot water tank and recent roof updates. Could be great starter home or an excellent addition to your investment portfolio. Professionally managed, currently rented at $515 per month. Close to public transit and major highways. The City of Akron approved the Summit Lake Vision Plan in January that includes major redevelopment and the addition of an amphitheater, art installation, fountains, boat launch, nature center and more to the Summit Lake community.

  6. 2020-03-11
    status Pending 604-char remark
    Show marketing remark (604 chars)

    Cozy one bedroom Ranch near scenic Summit Lake in Akron. This home has a fairly large front lawn, newer deck, decent kitchen, decent bath, recent hot water tank and recent roof updates. Could be great starter home or an excellent addition to your investment portfolio. Professionally managed, currently rented at $515 per month. Close to public transit and major highways. The City of Akron approved the Summit Lake Vision Plan in January that includes major redevelopment and the addition of an amphitheater, art installation, fountains, boat launch, nature center and more to the Summit Lake community.

  7. 2020-03-05
    listed $25,000 Active 604-char remark
    Show marketing remark (604 chars)

    Cozy one bedroom Ranch near scenic Summit Lake in Akron. This home has a fairly large front lawn, newer deck, decent kitchen, decent bath, recent hot water tank and recent roof updates. Could be great starter home or an excellent addition to your investment portfolio. Professionally managed, currently rented at $515 per month. Close to public transit and major highways. The City of Akron approved the Summit Lake Vision Plan in January that includes major redevelopment and the addition of an amphitheater, art installation, fountains, boat launch, nature center and more to the Summit Lake community.

  8. 2019-12-31
    historical
  9. 2019-09-18
    price $23,900
  10. 2019-08-29
    listed $24,900 Active
  11. 2018-06-15
    soldstatus $17,000 Sold
  12. 2018-06-06
    historical Contingent
  13. 2018-05-13
    listed $19,900 Active
  14. 2015-10-29
    soldstatus $11,000 Sold
  15. 2015-09-28
    status Pending
  16. 2015-04-29
    price $13,900
  17. 2015-03-25
    price $15,900
  18. 2015-03-25
    status Active
  19. 2015-03-14
    status Pending
  20. 2015-03-04
    listed Contingent
  21. 1996-03-22
    soldstatus $10,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 10% 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
$12,621
− Mortgage interest
−$2,773
− Property taxes
−$742
− Insurance
−$248
− Repairs & maintenance
−$1,010
− Management
−$1,010
− Depreciation
−$1,440
Taxable income
$5,399
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,296
After-tax cash flow
$4,570/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)
13,668
Household income
$51,321
Rent vs Own
39.2% rent · 60.8% own
Severe rent burden
446.0

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 0.63)
Race & ethnicity
White 52% Black 30% Two or more races 11% Hispanic / Latino 5% Asian 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 4% Lithuanian 2% Serbian 1%
Foreign-born
6% · Canada
Languages at home
92% English-only · Spanish 4% Other Indo-European 1% Other Asian/Pacific 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
▼ -74.09%
Current HPI
213.697
Rent YoY
▲ 4.62%
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

+395.0% since first listed
18 events — show timeline
  • 2026-05-15 Listed $49,500 MLSNOW
  • 2020-03-24 Sold (MLS) $20,000 MLSNOW
  • 2020-03-11 Pending MLSNOW
  • 2020-03-05 Listed $25,000 MLSNOW
  • 2019-12-31 Listing Removed MLSNOW
  • 2019-09-18 Price Changed $23,900 MLSNOW
  • 2019-08-29 Listed $24,900 MLSNOW
  • 2018-06-15 Sold (MLS) $17,000 MLSNOW
  • 2018-06-06 Contingent MLSNOW
  • 2018-05-13 Listed $19,900 MLSNOW
  • 2015-10-29 Sold (MLS) $11,000 MLSNOW
  • 2015-09-28 Pending MLSNOW
  • 2015-04-29 Price Changed $13,900 MLSNOW
  • 2015-03-25 Relisted MLSNOW
  • 2015-03-25 Price Changed $15,900 MLSNOW
  • 2015-03-14 Pending MLSNOW
  • 2015-03-04 Listed MLSNOW
  • 1996-03-22 Sold (Public Records) $10,000 Public Records

Property tax history

+15.8%/yr

Latest (2025): $3,516 · +262.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…