CashFlowRE
Sign in Sign up
919 Sunshine Ct NW
C Composite 56.38
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 +27.6/30.0
  • DSCR +9.7/10.0
  • 1% rule +7.1/10.0
  • Rent growth +4.2/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$69,600

919 Sunshine Ct NW · Canton, OH 44708
1 bd · 1.0 ba · 726 sqft · SingleFamily public records · 9 Days on market
Built 1924 1,742 sqft lot Est $57k · 23% over

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

Listing remarks

Perfect opportunity for a rental! Property is being sold "As Is". Possession at closing. main level. Second level includes bedrooms, Bathroom and family room area. Unfinished Basement.

Key facts

  • 1,742 sq ft lot
  • Garage
  • Built 1924

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 1-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $208 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($842 rent vs $70k).
  • Cap rate 9.9% vs local median 5.1% in Canton — 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 71/100 on livability (#441 in OH) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A; Watch: crime F, employment F.
  • Canton City (urban): math 17% / reading 26% proficiency, ranked #627 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Harter Elementary School (381 students, 0% FRL); Crenshaw Middle School (math 10% / reading 19%, grade F, #630 of 654 statewide, top 97%, 774 students, 0% FRL); Mckinley High School (math 8% / reading 29%, grade F, #683 of 781 statewide, top 88%, 2,154 students, 0% FRL) — zoned schools average 0% FRL vs 76% district-wide (76 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+6.7%/yr); 122 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($64k/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 $481 of loan paydown is wiped out by about $2k 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 + 6.7% rent growth), your $19k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $8k; list at $70k implies a 719% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $69,600

Questions for the listing agent

  1. Built in 1924 — 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
1.21%
Cap rate
9.89%
Cash-on-cash
12.84%
DSCR
1.57
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$56,628
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
817 Halter Ct NW 0.38mi 2/1.0 (+1) 748 (+3%) 3mo $58,000 $78 69
2608 Crown Pl NW 0.27mi 2/1.5 (+1) 826 (+14%) 18mo $53,000 $64 42

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 · 6.73% rent growth · sell at horizon

5-year hold
IRR
6.7%
Equity multiple
1.27×
Total profit
$5,276
Equity at exit
$10,378
10-year hold
IRR
19.0%
Equity multiple
2.86×
Total profit
$36,216
Equity at exit
$6,018

Cash invested: $19,488 (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 44708

Rents YoY
6.7%
Active inventory
122
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$842 high interval (Pro) →
Mortgage (P&I)
$365
Tax from tax record
$63 /mo · $756/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$208

Break-even live

Break-even rent $579
Max offer price $69,600
Occupancy floor 70%

Sensitivity live

Price -10% $248 -5% $228 +0% $208 +5% $189 +10% $169
Rent -10% $142 -5% $175 +0% $208 +5% $242 +10% $275
Rate -1.0pp $244 -0.5pp $226 base $208 +0.5pp $190 +1.0pp $172

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
$17,400
Closing costs
$2,088
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
521 Columbus Ave NW Unit 1 Canton, OH 1.0 1.0 700 $825 $1.18 45d 1 0.35mi
427 Smith Ave NW Unit 1 Canton, OH 1.0 1.0 592 $725 $1.22 22d 1 0.49mi
605 Smith Ave SW #2 Canton, OH 1.0 1.0 668 $795 $1.19 45d 1 0.85mi
1335 14th St NW Unit 4 Canton, OH 1.0 1.0 700 $675 $0.96 15d 1 1.07mi
1814 Whipple Ave NW Unit 1 Canton, OH 1.0 1.0 550 $700 $1.27 22d 1 1.20mi
1016 2nd St NW Canton, OH 1.0–3.0 1.0–2.0 916 $445 $0.49 15d 20 1.29mi
4511 Tioga St NW Apt 1 Canton, OH 1.0 1.0 600 $750 $1.25 22d 1 1.34mi
1027 17th St NW Apt 3 Canton, OH 2.0 1.0 653 $900 $1.38 22d 1 1.41mi
1607 26th St NW Canton, OH 1.0 1.0 450 $849 $1.89 15d 9 1.44mi
2701 Harrison Ave NW Canton, OH 1.0–2.0 1.0 576 $899 $1.56 15d 6 1.47mi

Listing history 7 events

  1. 2026-06-21
    days on market $69,600 Active 9 DOM
  2. 2026-06-18
    days on market $69,600 Active 6 DOM
  3. 2026-06-17
    days on market $69,600 Active 5 DOM
  4. 2026-06-16
    days on market $69,600 Active 4 DOM
  5. 2026-06-15
    days on market $69,600 Active 3 DOM
  6. 2026-06-13
    remarks 184-char remark
  7. 2026-06-13
    listed $69,600 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
$756 · $63/mo
Projected year-2 tax
$921 · $77/mo
Expected delta
+$165/yr (+$14/mo · 21.8%)

ⓘ 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 ≥96°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
$10,109
− Mortgage interest
−$3,899
− Property taxes
−$756
− Insurance
−$348
− Repairs & maintenance
−$809
− Management
−$809
− Depreciation
−$2,025
Taxable income
$1,463
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$351
After-tax cash flow
$2,150/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
Canton City
NCES district ID
3904371
Math proficiency
17% ▼ -17.00%
Reading proficiency
26% ▼ -12.00%
Median HH income
$28,825
Composite
17.1/100
National rank
#9116
State rank
#627 of 656 in OH

Livability — Canton

Score
71/100
State rank
#441
US rank
#7259

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, OH
County
Stark County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
24,285
Household income
$63,706
Rent vs Own
30.9% rent · 69.1% own
Severe rent burden
725.0

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 (80%)
Race & ethnicity
White 80% Black 8% Two or more races 8% Hispanic / Latino 4% Asian 3%
Common ancestry
Italian 8% Romanian 2% Slovak 2%
Foreign-born
4% · Canada, South Korea, Vietnam
Languages at home
95% English-only · Spanish 2% Other Indo-European 1% Tagalog/Filipino 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
▼ -168.35%
Current HPI
206.298
Rent YoY
▲ 6.73%
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

+718.8% since first listed
2 events — show timeline
  • 2026-06-12 Listed $69,600 MLSNOW
  • 1987-07-02 Sold (Public Records) $8,500 Public Records

Property tax history

+0.7%/yr

Latest (2024): $756 · -14.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…