CashFlowRE
Sign in Sign up
705 9th St SW Multi-family
B Composite 70.15
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
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$205,000

705 9th St SW · Massillon, OH 44647
3 bd · 2.0 ba · 1,776 sqft · MultiFamily public records · 12 Days on market
Built 1901 7,405 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Attention Investors!! This property is zoned a Duplex and current owner has started to convert it to a single family home with 5 bedrooms and 2 full bathrooms. Needs new front porch, electrical wiring completed, flooring and numerous other repairs. Roof was replaced in 2017 and most of the plumbing has been updated. This would be a great winter project!! Property is being sold As-is.

Key facts

  • Updated drywall
  • New plumbing stacks
  • Beautifully restored

Tags

BEAUTIFULLY RESTOREDORIGINAL WOODWORKNEW BLOWN-IN INSULATIONUPDATED DRYWALLNEW PLUMBING STACKSUPDATED ELECTRICAL SYSTEMS

Property features AI

Finance

  • Other: Below-grade finished area included; Owner-provided area and year-built sources
  • Financial info: Pets allowed

Exterior

  • Parking: Concrete driveway; Garage; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Two-story frame home; Updated/remodeled condition; Asphalt/fiberglass roof
  • Construction: Frame construction; Asphalt/fiberglass roof
  • Exterior features: Awnings; Exterior lighting; Rain gutters; Corner city lot (approximately 0.17 acres, 46 x 141)

Interior

  • Bedrooms: Five main-level bedrooms
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Forced-air gas heating; Central air conditioning
  • Interior features: Built-in features; Ceiling fans; Laminate countertops; Pantry; Recessed lighting; Storage; Soaking tub; Natural woodwork; Walk-in closets
  • Laundry & utility: Laundry closet; Laundry room on the upper 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 3-bed/2.0-bath multifamily listed at $205k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $205k).
  • Cap rate 13.7% vs local median 3.9% in Massillon — 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 74/100 on livability (#306 in OH, #4,928 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: employment C-, amenities F, commute F.
  • Massillon City (urban): math 43% / reading 52% proficiency, ranked #487 of 656 in OH (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 102 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • At $3,364/mo this rent would consume 60% of the median local household income ($67k/yr) (locally 231% 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 $1k of loan paydown is wiped out by about $6k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $57k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 26y 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 $56k; list at $205k implies a 266% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $205,000

Questions for the listing agent

  1. Built in 1901 — 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. Schools are B-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?
  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 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
1.64%
Cap rate
13.70%
Cash-on-cash
26.47%
DSCR
2.18
GRM
5.1

CMA / ARV

ARV (on-the-fly)
$103,008
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
949 Tremont Ave SW 0.24mi 2/2.0 (-1) 1,728 (-3%) 16mo $100,000 $58 65
301 6th St SW 0.32mi 4/2.0 (+1) 1,820 (+2%) 22mo $86,000 $47 58
508 Tremont Ave SW 0.41mi 4/4.0 (+1) 1,672 (-6%) 2mo $98,000 $59 56
505 Neale Ave SW 0.55mi 4/2.0 (+1) 2,005 (+13%) 6mo $100,000 $50 43

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.3%
Equity multiple
1.83×
Total profit
$47,462
Equity at exit
$30,566
10-year hold
IRR
28.5%
Equity multiple
3.53×
Total profit
$145,316
Equity at exit
$17,725

Cash invested: $57,400 (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 44647

Active inventory
102
Price-to-rent
15.2×

Monthly cashflow live

Estimated rent
$3,364 medium interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$231 /mo · $2,771/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$706
Net cashflow
$1,266

Break-even live

Break-even rent $1,761
Max offer price $205,000
Occupancy floor 57%

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

UnitsBedsBathsEst. rent
Total (3 units) $3,364

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
$51,250
Closing costs
$6,150
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
111 Maple Ave SE Massillon, OH 3.0 1.0 1300 $1,050 $0.81 13d 1 0.86mi
709 3rd St SE Massillon, OH 4.0 1.5 1233 $1,300 $1.05 43d 1 0.92mi
450 South Ave SE Massillon, OH 2.0 1.5 1270 $1,236 $0.97 13d 1 1.04mi
1704 13th St SE Massillon, OH 3.0 1.0 1248 $1,300 $1.04 21d 1 1.42mi

Listing history 12 events

  1. 2026-06-18
    price $205,000 Active 12 DOM
  2. 2026-06-18
    days on market $206,000 Active 12 DOM
  3. 2026-06-17
    pricedays on market $206,000 Active 11 DOM
  4. 2026-06-16
    days on market $207,990 Active 10 DOM
  5. 2026-06-15
    days on market $207,990 Active 9 DOM
  6. 2026-06-14
    days on market $207,990 Active 7 DOM
  7. 2026-06-13
    days on market $207,990 Active 6 DOM
  8. 2026-06-10
    days on market $207,990 Active 4 DOM
  9. 2026-06-09
    days on market $207,990 Active 3 DOM
  10. 2026-06-08
    days on market $207,990 Active 2 DOM
  11. 2026-06-07
    remarks 687-char remark
  12. 2026-06-07
    listed $207,990 Active 1 DOM

ⓘ 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
$2,771 · $231/mo
Projected year-2 tax
$2,984 · $249/mo
Expected delta
+$214/yr (+$18/mo · 7.7%)

ⓘ 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 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
$40,368
− Mortgage interest
−$11,483
− Property taxes
−$2,771
− Insurance
−$1,025
− Repairs & maintenance
−$3,229
− Management
−$3,229
− Depreciation
−$5,964
Taxable income
$12,667
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,040
After-tax cash flow
$12,155/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
Massillon City
NCES district ID
3904435
Math proficiency
43% ▼ -14.00%
Reading proficiency
52% ▼ -11.00%
Median HH income
$38,094
Composite
39.54/100
National rank
#3941
State rank
#487 of 656 in OH

Livability — Massillon

Score
74/100
State rank
#306
US rank
#4928

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Massillon, OH
County
Stark County · 272,865 people
City population
65,858
Metro
Canton-Massillon, OH
Population (ZIP)
18,117
Household income
$67,140
Rent vs Own
19.4% rent · 80.6% own
Severe rent burden
231.0

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 (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 2% Black 1%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 1% Arabic 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
▼ -163.61%
Current HPI
207.6115
Rent YoY
Metro
Canton-Massillon, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+316.0% since first listed
7 events — show timeline
  • 2026-06-06 Listed $207,990 MLSNOW
  • 2025-01-17 Sold (MLS) $56,000 MLSNOW
  • 2024-12-09 Pending MLSNOW
  • 2024-12-06 Listing Removed MLSNOW
  • 2024-11-30 Listed $65,000 MLSNOW
  • 2000-03-28 Sold (Public Records) $50,000 Public Records
  • 2000-03-02 Listed $50,000 MLSNOW

Property tax history

+10.1%/yr

Latest (2024): $2,771 · +9.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…