CashFlowRE
Sign in Sign up
1421 Elder Ave
F Composite 33.4
Why this score? — see what drove the F 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 +12.2/30.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • DSCR +3.6/10.0
  • 1% rule +3.5/10.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +1.7/15.0
  • Appreciation +0.0/10.0

$154,900

1421 Elder Ave · Akron, OH 44301
3 bd · 2.0 ba · 1,491 sqft · SingleFamily public records · 9 Days on market
Built 1917 5,039 sqft lot Est $137k · 13% over

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

Listing remarks MLS

Welcome to 1421 Elder Ave in Akron! This 4-bedroom, 2-bath home offers plenty of space and great potential for investors or homeowners looking to add value. The property features generous living areas, a full basement, and a functional layout ready for updates or personalization. Located on a quiet residential street, you’ll enjoy convenient access to shopping, parks, and major highways. Being sold AS-IS at a competitive price of $85,000, this property is ideal for a rental portfolio or a renovation project. Home is owner-occupied — please allow at least 24 hours’ notice for all showings. Schedule your showing today!

Key facts

  • Fresh flooring
  • Versatile attic
  • Climate control

Tags

UPDATED KITCHENFRESH FLOORINGVERSATILE ATTICENERGY EFFICIENCYCLIMATE CONTROLKEY SYSTEMS

Property features AI

Exterior

  • Parking: Detached garage with garage door opener; Concrete driveway; 2 garage spaces
  • Utilities: Public water; Public sewer
  • Home design: 2 stories; Vinyl siding
  • Construction: Asphalt roof; Vinyl siding construction
  • Exterior features: Enclosed porch; Patio; Porch; Back yard fencing

Interior

  • Kitchen: Dishwasher; Microwave; Range
  • Bedrooms: Total rooms: 10
  • Bathrooms: 1 full bathroom; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Eat-in kitchen; Full basement with sump pump
  • Laundry & utility: Laundry in basement

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 single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $-30 ($-365/yr) — negative.
  • To cash-flow at today's rent, offer at most $150k (3.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $132k (14.7% below list).
  • Recommended offer: $132k (14.7% below list) — sets the bar for 1% rule.

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.
  • Zoned schools: Firestone Park Elementary School (math 12% / reading 22%, grade F, #1,337 of 1,584 statewide, top 86%, 315 students, 0% FRL); National Inventors Hall of Fame School Center For Stem (math 45% / reading 56%, grade C, #413 of 654 statewide, top 63%, 406 students, 0% FRL); Garfield Community Learning Center (math 8% / reading 27%, grade F, #689 of 781 statewide, top 90%, 971 students, 0% FRL) — zoned schools average 0% FRL vs 66% district-wide (66 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+4.6%/yr); 85 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% 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).
  • This rent runs 31% of the median local income ($51k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $65k; list at $155k implies a 138% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1917 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $132,062 (14.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1917 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.85%
Cap rate
6.06%
Cash-on-cash
-0.84%
DSCR
0.96
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$137,172
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
361 S Firestone Blvd 0.23mi 3/2.5 1,482 (-1%) 1mo $235,000 $159 85
362 Palm Ave 0.20mi 4/1.5 (+1) 1,533 (+3%) 4mo $90,000 $59 76
370 Cypress Ave 0.22mi 3/1.0 1,373 (-8%) 1mo $150,000 $109 72
1500 Beardsley St 0.17mi 4/1.0 (+1) 1,373 (-8%) 3mo $118,500 $86 67
503 Palmetto Ave 0.31mi 4/1.0 (+1) 1,560 (+5%) 4mo $107,000 $69 65
1235 Bellows St 0.60mi 4/2.0 (+1) 1,494 (+0%) 3mo $84,900 $57 64
378 Cypress Ave 0.21mi 3/1.0 1,307 (-12%) 3mo $127,900 $98 63
1480 Thornapple Ave 0.55mi 3/1.0 1,550 (+4%) 1mo $221,000 $143 63
1236 Grant St 0.58mi 4/1.0 (+1) 1,487 (-0%) 4mo $107,500 $72 60
162 E Archwood Ave 0.59mi 4/1.0 (+1) 1,478 (-1%) 4mo $130,000 $88 59
1614 Glenmount Ave 0.45mi 3/1.5 1,630 (+9%) 4mo $150,000 $92 58
355 E Dresden Ave 0.74mi 3/1.0 1,290 (-14%) 0mo $210,000 $163 39

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
-15.9%
Equity multiple
0.43×
Total profit
$-24,831
Equity at exit
$23,096
10-year hold
IRR
-4.8%
Equity multiple
0.66×
Total profit
$-14,754
Equity at exit
$13,393

Cash invested: $43,372 (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
85
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,321 high interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$197 /mo · $2,363/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$277
Net cashflow
$-30

Break-even live

Break-even rent $1,359
Max offer price $149,520
Occupancy floor 97%

Sensitivity live

Price -10% $57 -5% $13 +0% $-30 +5% $-74 +10% $-118
Rent -10% $-135 -5% $-83 +0% $-30 +5% $22 +10% $74
Rate -1.0pp $48 -0.5pp $9 base $-30 +0.5pp $-71 +1.0pp $-111

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
$38,725
Closing costs
$4,647
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
373 N Firestone Blvd Akron, OH 4.0 1.5 1590 $1,550 $0.97 45d 1 0.18mi
1313 Coventry St Akron, OH 2.0 1.0 913 $1,250 $1.37 16d 1 0.37mi
1102 Neptune Ave Akron, OH 3.0 1.0 1000 $1,200 $1.20 45d 1 0.55mi
1114 Herberich Ave Akron, OH 4.0 1.0 1308 $1,200 $0.92 45d 1 0.56mi
1298 Bellows St Akron, OH 3.0 1.0 1300 $1,250 $0.96 45d 1 0.57mi
1204 Inman St Akron, OH 3.0 1.0 1080 $1,200 $1.11 25d 1 0.59mi
466 Adkins Ave Akron, OH 4.0 1.5 1800 $1,450 $0.81 45d 1 0.60mi
1200 Girard St Akron, OH 3.0 2.0 1438 $1,100 $0.76 16d 1 0.61mi
764 Lindsay Ave Akron, OH 3.0 1.0 1000 $1,295 $1.29 16d 1 0.61mi
1085 Herberich Ave Akron, OH 4.0 1.0 1350 $1,400 $1.04 45d 1 0.64mi
147 Brighton Dr Akron, OH 3.0 1.0 1040 $1,350 $1.30 25d 1 0.66mi
1040 Neptune Ave Akron, OH 4.0 1.0 1400 $1,300 $0.93 45d 1 0.67mi
1036 Neptune Ave Akron, OH 3.0 1.0 1000 $1,350 $1.35 45d 1 0.67mi
78 E Mapledale Ave Akron, OH 4.0 1.5 1600 $1,500 $0.94 16d 1 0.72mi
94 Brighton Dr Akron, OH 3.0 1.0 1000 $1,100 $1.10 45d 1 0.75mi
1028 Kling St Akron, OH 4.0 2.0 1500 $1,450 $0.97 45d 1 0.75mi
44 E Brookside Ave Akron, OH 2.0 1.0 1762 $900 $0.51 16d 1 0.76mi
67 E Archwood Ave Unit A Akron, OH 2.0 1.0 1000 $850 $0.85 45d 1 0.77mi
67 E Archwood Ave Unit B Akron, OH 4.0 1.0 1200 $1,050 $0.88 45d 1 0.77mi
1012 Brown St Akron, OH 4.0 2.0 1518 $1,295 $0.85 45d 1 0.78mi
1368 Moore St Akron, OH 4.0 1.0 1575 $1,300 $0.83 45d 1 0.78mi
979 Neptune Ave Akron, OH 3.0 1.0 1248 $1,250 $1.00 25d 1 0.78mi
1070 Super Genius Cir Akron, OH 2.0–4.0 1.0–2.0 1145 $1,174 $1.03 16d 1 0.81mi
1282 Andrus St Akron, OH 4.0 1.0 1242 $1,195 $0.96 45d 1 0.85mi
629 Morgan Ave Akron, OH 2.0 1.0 960 $1,200 $1.25 45d 1 0.89mi
36 W Wilbeth Rd Akron, OH 3.0 1.0 1382 $1,150 $0.83 16d 1 0.93mi
902 Cole Ave Akron, OH 3.0 1.0 984 $1,050 $1.07 16d 1 0.99mi
907 Kling St Akron, OH 3.0 1.0 1248 $1,250 $1.00 16d 1 0.99mi
1139 Marcy St Akron, OH 4.0 1.5 1300 $1,300 $1.00 45d 1 1.01mi
885 Brown St Akron, OH 4.0 2.0 1280 $1,400 $1.09 25d 1 1.01mi
796 Brown St Akron, OH 4.0 2.0 1200 $900 $0.75 45d 1 1.18mi
1078 Lindsay Ave Akron, OH 3.0 2.0 1005 $1,350 $1.34 45d 1 1.20mi
920 Clement St Akron, OH 2.0 1.0 940 $995 $1.06 16d 1 1.21mi
1125 Georgia Ave Akron, OH 3.0 1.0 1060 $1,300 $1.23 16d 1 1.29mi
990 Baird St Akron, OH 3.0 1.0 1140 $1,250 $1.10 45d 1 1.39mi
516 Whitney Ave Akron, OH 4.0 2.0 1676 $1,500 $0.89 45d 1 1.39mi
571 Chittenden St Akron, OH 3.0 1.0 982 $1,200 $1.22 45d 1 1.42mi
374 E Voris St Akron, OH 3.0 1.0 876 $1,150 $1.31 25d 1 1.43mi

Listing history 7 events

  1. 2026-06-13
    statusdays on market $154,900 Pending 9 DOM
  2. 2026-06-10
    days on market $154,900 Contingent 7 DOM
  3. 2026-06-09
    days on market $154,900 Contingent 6 DOM
  4. 2026-06-08
    days on market $154,900 Contingent 5 DOM
  5. 2026-06-07
    statusdays on market $154,900 Contingent 4 DOM
  6. 2026-06-05
    remarks 695-char remark
  7. 2026-06-05
    listed $154,900 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
$2,363 · $197/mo
Projected year-2 tax
$2,390 · $199/mo
Expected delta
+$27/yr (+$2/mo · 1.1%)

ⓘ 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
$15,847
− Mortgage interest
−$8,677
− Property taxes
−$2,363
− Insurance
−$774
− Repairs & maintenance
−$1,268
− Management
−$1,268
− Depreciation
−$4,506
Taxable loss
−$3,008
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$722
After-tax cash flow
$357/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

+82.2% since first listed
6 events — show timeline
  • 2026-06-03 Price Changed $154,900 MLSNOW
  • 2026-06-03 Listed $164,900 MLSNOW
  • 2026-01-16 Sold (Public Records) $65,000 Public Records
  • 2026-01-16 Sold (MLS) $65,000 MLSNOW
  • 2025-12-22 Pending MLSNOW
  • 2025-11-24 Listed $85,000 MLSNOW

Property tax history

+1.4%/yr

Latest (2025): $2,363 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…