CashFlowRE
Sign in Sign up
492 E Hopocan Ave
B- Composite 68.16
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 +24.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.8/10.0
  • 1% rule +6.9/10.0
  • Schools +4.1/10.0
  • Rent growth +4.0/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$119,900

492 E Hopocan Ave · Barberton, OH 44203
3 bd · 1.0 ba · 1,440 sqft · SingleFamily public records · 159 Days on market
Built 1942 6,891 sqft lot Est $179k · 33% under

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

Listing remarks MLS

For Comparable Purpose Only

Key facts

  • Walk-in closet
  • Large kitchen
  • Fenced backyard

Tags

LARGE KITCHENSPACIOUS LIVING ROOMFIRST-FLOOR LAUNDRYWALK-IN CLOSETFENCED BACKYARD

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/1.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $242 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $106k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 6.2% in Barberton — 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 (#428 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, amenities F, commute F.
  • Barberton City (suburban): math 47% / reading 51% proficiency, ranked #466 of 656 in OH (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.9%/yr); 219 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $829 of loan paydown is wiped out by about $4k 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 + 5.9% rent growth), your $34k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 159 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 16y ago; this cycle's ask has dropped $40k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $99k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $105,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 159 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.19%
Cap rate
8.71%
Cash-on-cash
8.64%
DSCR
1.38
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$178,560
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
524 Jefferson Ave 0.28mi 4/2.0 (+1) 1,437 (-0%) 1mo $207,400 $144 76
513 Franklin Ave 0.25mi 3/1.0 1,333 (-7%) 1mo $165,000 $124 75
409 Franklin Ave 0.29mi 3/1.5 1,316 (-9%) 6mo $220,000 $167 65
244 5th St NE 0.11mi 3/2.5 1,260 (-12%) 4mo $229,000 $182 65
653 Washington Ave 0.34mi 4/2.0 (+1) 1,360 (-6%) 4mo $137,000 $101 62
650 E Tuscarawas Ave 0.43mi 4/2.0 (+1) 1,411 (-2%) 7mo $235,000 $167 62
485 Lloyd St 0.70mi 4/1.5 (+1) 1,433 (-0%) 2mo $156,500 $109 57
749 Fairview Ave 0.64mi 3/2.0 1,482 (+3%) 5mo $248,500 $168 57
613 Wooster Rd N 0.61mi 3/1.0 1,595 (+11%) 2mo $185,000 $116 52
589 Highland Ave 0.63mi 2/1.5 (-1) 1,380 (-4%) 7mo $113,000 $82 51
437 Erie St 0.70mi 4/1.0 (+1) 1,344 (-7%) 6mo $147,000 $109 46
163 E Ford Ave 0.73mi 3/1.0 1,243 (-14%) 2mo $144,500 $116 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 · 5.86% rent growth · sell at horizon

5-year hold
IRR
0.2%
Equity multiple
1.01×
Total profit
$254
Equity at exit
$17,877
10-year hold
IRR
12.7%
Equity multiple
2.15×
Total profit
$38,667
Equity at exit
$10,367

Cash invested: $33,572 (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 44203

Rents YoY
5.9%
Active inventory
219
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,427 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$207 /mo · $2,484/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$242

Break-even live

Break-even rent $1,121
Max offer price $119,900
Occupancy floor 78%

Sensitivity live

Price -10% $310 -5% $276 +0% $242 +5% $208 +10% $174
Rent -10% $129 -5% $185 +0% $242 +5% $298 +10% $355
Rate -1.0pp $302 -0.5pp $272 base $242 +0.5pp $211 +1.0pp $179

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
$29,975
Closing costs
$3,597
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
653 Washington Ave Barberton, OH 4.0 2.0 1360 $1,600 $1.18 22d 1 0.34mi
617 Robinson Ave Barberton, OH 2.0 1.0 1140 $995 $0.87 15d 1 0.50mi
459 Wooster Rd N Unit 469 Barberton, OH 3.0 1.0 1782 $1,000 $0.56 44d 1 0.66mi
543 Otterbein Ave Barberton, OH 4.0 1.0 1100 $1,500 $1.36 15d 1 0.94mi
149 2nd St SW Unit 149 Barberton, OH 2.0 1.0 1037 $1,100 $1.06 15d 1 1.29mi
667 W Park Ave Barberton, OH 2.0 1.0 900 $1,350 $1.50 15d 1 1.38mi
200 8th St NW Barberton, OH 3.0 2.0 1144 $1,550 $1.35 15d 1 1.41mi
1138 Kohler Ave Akron, OH 3.0 1.0 1000 $1,250 $1.25 15d 1 1.48mi

Listing history 16 events

  1. 2026-04-20
    status Pending
  2. 2026-04-17
    price $119,900
  3. 2026-04-03
    status Active
  4. 2026-01-07
    historical Contingent
  5. 2025-12-13
    price $129,900
  6. 2025-12-04
    price $139,900
  7. 2025-11-18
    price $149,900
  8. 2025-11-12
    listed $159,900 Active
  9. 2014-08-19
    soldstatus $98,900
  10. 2014-08-18
    soldstatus $98,900 27-char remark
    Show marketing remark (27 chars)

    For Comparable Purpose Only

  11. 2014-07-10
    historical 27-char remark
    Show marketing remark (27 chars)

    For Comparable Purpose Only

  12. 2014-07-10
    listed $98,900 27-char remark
    Show marketing remark (27 chars)

    For Comparable Purpose Only

  13. 2010-12-08
    soldstatus $43,000 489-char remark
    Show marketing remark (489 chars)

    Spacious Cape with Private Fenced Yard, Extra Wide Concrete Drive, and Detached Garage. Large Eat In Kitchen, 2 First Floor Bedrooms, Finished Attic Bedroom, Large Bath with Jetted Tub, and Full Basement! Move In Condition!! Minor Cosmetic Touches are all that is needed!!! Contact Listing Agent for Additional Information. Offered As-Is with no additional repair or warranty. Dont wait on this one - Recently Vacant - Nice Location - Great Floor Plan - Priced to Sell - Very Rare Find!!!!

  14. 2010-08-30
    listed $41,900 489-char remark
    Show marketing remark (489 chars)

    Spacious Cape with Private Fenced Yard, Extra Wide Concrete Drive, and Detached Garage. Large Eat In Kitchen, 2 First Floor Bedrooms, Finished Attic Bedroom, Large Bath with Jetted Tub, and Full Basement! Move In Condition!! Minor Cosmetic Touches are all that is needed!!! Contact Listing Agent for Additional Information. Offered As-Is with no additional repair or warranty. Dont wait on this one - Recently Vacant - Nice Location - Great Floor Plan - Priced to Sell - Very Rare Find!!!!

  15. 1987-12-10
    soldstatus $38,800
  16. 1985-12-24
    soldstatus $20,000

ⓘ 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
$2,484 · $207/mo
Projected year-2 tax
$2,484 · $207/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$17,128
− Mortgage interest
−$6,716
− Property taxes
−$2,484
− Insurance
−$600
− Repairs & maintenance
−$1,370
− Management
−$1,370
− Depreciation
−$3,488
Taxable income
$1,099
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$264
After-tax cash flow
$2,638/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
Barberton City
NCES district ID
3904353
Math proficiency
47% ▼ -9.00%
Reading proficiency
51% ▼ -9.00%
Median HH income
$37,660
Composite
40.77/100
National rank
#3646
State rank
#466 of 656 in OH

Livability — Barberton

Score
71/100
State rank
#428
US rank
#7016

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Barberton, OH
County
Summit County · 440,783 people
City population
38,701
Metro
Akron, OH
Population (ZIP)
38,701
Household income
$63,759
Rent vs Own
28.3% rent · 71.7% own
Severe rent burden
805.0

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 (86%)
Race & ethnicity
White 86% Black 7% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 3% Slovak 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · 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
▼ -224.82%
Current HPI
199.8143
Rent YoY
▲ 5.86%
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

+499.5% since first listed
16 events — show timeline
  • 2026-04-20 Pending MLSNOW
  • 2026-04-17 Price Changed $119,900 MLSNOW
  • 2026-04-03 Relisted MLSNOW
  • 2026-01-07 Contingent MLSNOW
  • 2025-12-13 Price Changed $129,900 MLSNOW
  • 2025-12-04 Price Changed $139,900 MLSNOW
  • 2025-11-18 Price Changed $149,900 MLSNOW
  • 2025-11-12 Listed $159,900 MLSNOW
  • 2014-08-19 Sold (Public Records) $98,900 Public Records
  • 2014-08-18 Sold (MLS) $98,900 MLSNOW
  • 2014-07-10 Listed $98,900 MLSNOW
  • 2014-07-10 Listing Removed MLSNOW
  • 2010-12-08 Sold (MLS) $43,000 MLSNOW
  • 2010-08-30 Listed $41,900 MLSNOW
  • 1987-12-10 Sold (Public Records) $38,800 Public Records
  • 1985-12-24 Sold (Public Records) $20,000 Public Records

Property tax history

+2.8%/yr

Latest (2025): $2,484 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…