CashFlowRE
Sign in Sign up
684 Evans Ave
C Composite 55.11
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 +19.0/30.0
  • ARV discount +12.6/15.0
  • DSCR +6.0/10.0
  • 1% rule +5.1/10.0
  • 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

$112,900

684 Evans Ave · Akron, OH 44310
3 bd · 1.0 ba · 879 sqft · SingleFamily public records · 10 Days on market
Built 1928 5,227 sqft lot Est $127k · 11% under

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

Listing remarks MLS

Welcome to 684 Evans * Much more spacious than it looks from the street * First floor bedroom * New carpet in living room, dining room, porch and bonus room * French doors from 3 season room to living room * One bedroom on the first floor and two bedrooms on the second floor * Bonus room could be an office, playroom, den or possibly enclosed for a 2nd first floor bedroom. The possibilities are endless * "Other" is the area off of kitchen with extra top and bottom cabinets, perfect for a coffee bar or just for storing extras * HE Furnace * Blown in insulation 2015 * Deck and fenced in backyard *

Key facts

  • 3 season room
  • Insulation added
  • Bonus room

Tags

3 SEASON ROOMBONUS ROOMDECKCOMPLETELY FENCEDINSULATION ADDEDGUTTER WORK COMPLETED

Property features AI

Finance

  • HOA & community: Public transportation access

Exterior

  • Parking: Concrete driveway; On-site paved outdoor parking (no garage)
  • Utilities: Public water; Public sewer
  • Home design: Brick and wood siding exterior; Asphalt fiberglass roof; Block foundation
  • Construction: Brick and wood siding construction; Asphalt/fiberglass roof; Block foundation
  • Exterior features: Deck; Porch; Chain-link fencing; Shed(s); Back yard and front yard; City lot with gentle slope and few trees

Interior

  • Kitchen: Dishwasher; Range
  • Bedrooms: One main-level bedroom
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Forced-air gas heating; Central air conditioning
  • Interior features: Wood window frames; Full unfinished basement with concrete floor and storage space
  • Laundry & utility: Washer hookup; Gas dryer hookup; Laundry located 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/1.0-bath single-family listed at $113k.

Deal economics

  • At list price, monthly cash flow is $118 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $113k).

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 (+4.8%/yr); 86 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($41k/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 $781 of loan paydown is wiped out by about $3k 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 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 35y 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 $90k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $112,900

Questions for the listing agent

  1. Built in 1928 — 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
1.01%
Cap rate
7.54%
Cash-on-cash
4.47%
DSCR
1.20
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$127,455
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
639 Ranney St 0.26mi 2/1.0 (-1) 909 (+3%) 1mo $131,000 $144 77
904 Davis St 0.31mi 2/1.0 (-1) 864 (-2%) 4mo $125,000 $145 74
691 Gardendale Ave 0.17mi 3/1.0 960 (+9%) 9mo $95,000 $99 69
643 Villa Ave 0.14mi 2/2.0 (-1) 912 (+4%) 16mo $165,000 $181 65
973 Nevin St 0.38mi 2/1.0 (-1) 952 (+8%) 3mo $39,000 $41 61
614 Parkview Ave 0.50mi 3/1.0 972 (+11%) 3mo $163,000 $168 57
354 Zeller Ave 0.68mi 2/1.0 (-1) 832 (-5%) 8mo $125,810 $151 48
1353 Vane Ave 0.72mi 2/1.0 (-1) 886 (+1%) 17mo $95,000 $107 46

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 · 4.82% rent growth · sell at horizon

5-year hold
IRR
-7.3%
Equity multiple
0.73×
Total profit
$-8,655
Equity at exit
$16,834
10-year hold
IRR
4.5%
Equity multiple
1.36×
Total profit
$11,252
Equity at exit
$9,762

Cash invested: $31,612 (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 44310

Rents YoY
4.8%
Active inventory
86
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,141 high interval (Pro) →
Mortgage (P&I)
$592
Tax from tax record
$145 /mo · $1,737/yr
Insurance
$47
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$118

Break-even live

Break-even rent $992
Max offer price $112,900
Occupancy floor 85%

Sensitivity live

Price -10% $182 -5% $150 +0% $118 +5% $86 +10% $54
Rent -10% $27 -5% $73 +0% $118 +5% $163 +10% $208
Rate -1.0pp $174 -0.5pp $146 base $118 +0.5pp $88 +1.0pp $59

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
$28,225
Closing costs
$3,387
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
500 Delmar Ave Unit 502 Akron, OH 2.0 1.0 1000 $775 $0.78 24d 1 0.80mi
649 Patterson Ave Unit a Akron, OH 2.0 1.0 1000 $775 $0.78 44d 1 0.86mi
586 Robinette Ct Akron, OH 4.0 1.0 1040 $1,250 $1.20 44d 1 0.93mi
1190 Hazel St Akron, OH 3.0 1.0 1124 $1,425 $1.27 44d 1 0.96mi
1423 Creighton Ave Unit 1 Akron, OH 3.0 1.0 1040 $1,100 $1.06 24d 1 0.96mi
857 Kennebec Ave Akron, OH 3.0 1.0 1008 $1,350 $1.34 45d 1 0.99mi
680 Grifton Ave Akron, OH 2.0 1.0 828 $1,050 $1.27 24d 1 1.04mi
676 Grifton Ave Akron, OH 2.0 1.0 703 $1,000 $1.42 44d 1 1.05mi
106 Charles St Akron, OH 2.0 1.0 800 $850 $1.06 44d 1 1.10mi
1444 Hyde Park Ave Akron, OH 3.0 1.0 1104 $1,395 $1.26 14d 1 1.12mi
134 N Arlington St Akron, OH 2.0 1.0 964 $900 $0.93 24d 1 1.24mi
605 E Buchtel Ave Unit 1 Akron, OH 2.0 1.0 1000 $695 $0.69 15d 1 1.27mi
489 N Howard St Unit 101 Akron, OH 2.0 1.0 700 $799 $1.14 44d 1 1.30mi
1446 Alphada Ave Akron, OH 2.0 1.0 500 $950 $1.90 44d 2 1.30mi
545 E Buchtel Ave Unit 1 Akron, OH 2.0 1.0 900 $1,300 $1.44 44d 1 1.32mi
797 E Market St Apt 220 Akron, OH 2.0 1.5 1100 $1,500 $1.36 24d 1 1.35mi
1318 Arnold Ave Akron, OH 3.0 1.0 1056 $1,450 $1.37 44d 1 1.38mi
109 Kent Ct Akron, OH 2.0 1.0 1032 $1,142 $1.11 24d 1 1.43mi
539 E Cuyahoga Falls Ave Unit 1 Akron, OH 2.0 1.0 1000 $895 $0.90 24d 1 1.43mi
825 Avon St Unit 1 Akron, OH 2.0 1.0 960 $875 $0.91 22d 1 1.47mi
1059 Jean Ave Akron, OH 3.0 1.0 1012 $1,300 $1.28 44d 1 1.49mi

Listing history 9 events

  1. 2026-06-13
    statusdays on market $112,900 Pending 10 DOM
  2. 2026-06-10
    days on market $112,900 Active 9 DOM
  3. 2026-06-09
    days on market $112,900 Active 8 DOM
  4. 2026-06-08
    days on market $112,900 Active 7 DOM
  5. 2026-06-07
    days on market $112,900 Active 6 DOM
  6. 2026-06-05
    days on market $112,900 Active 3 DOM
  7. 2026-06-03
    days on market $112,900 Active 2 DOM
  8. 2026-06-02
    remarks 699-char remark
  9. 2026-06-02
    listed $112,900 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
$1,737 · $145/mo
Projected year-2 tax
$1,749 · $146/mo
Expected delta
+$12/yr (+$1/mo · 0.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 75% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 16 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
$13,694
− Mortgage interest
−$6,324
− Property taxes
−$1,737
− Insurance
−$564
− Repairs & maintenance
−$1,096
− Management
−$1,096
− Depreciation
−$3,284
Taxable loss
−$407
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$98
After-tax cash flow
$1,509/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)
25,496
Household income
$41,066
Rent vs Own
60.7% rent · 39.3% own
Severe rent burden
2058.0

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
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
White 40% Black 25% Asian 20% Hispanic / Latino 10% Two or more races 9%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Romanian 2% Slovak 1% Italian 1%
Foreign-born
25% · Canada, India, Philippines
Languages at home
69% English-only · Other Indo-European 13% Spanish 7% Other Asian/Pacific 6%

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
▼ -194.41%
Current HPI
203.4431
Rent YoY
▲ 4.82%
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

+223.5% since first listed
20 events — show timeline
  • 2026-05-29 Listed $112,900 MLSNOW
  • 2022-06-25 Price Changed $1,000 RENT.
  • 2022-05-26 Sold (Public Records) $90,000 Public Records
  • 2022-05-26 Sold (MLS) $90,000 MLSNOW
  • 2022-05-06 Pending MLSNOW
  • 2022-04-20 Contingent MLSNOW
  • 2022-04-18 Listed $79,900 MLSNOW
  • 2009-01-08 Sold (MLS) $24,900 MLSNOW
  • 2008-08-18 Listed $24,900 MLSNOW
  • 2005-02-04 Sold (MLS) $50,000 MLSNOW
  • 2005-02-03 Sold (Public Records) $50,000 Public Records
  • 2004-07-15 Listed $59,900 MLSNOW
  • 1999-02-10 Sold (Public Records) $79,900 Public Records
  • 1998-07-22 Sold (Public Records) $58,000 Public Records
  • 1998-07-22 Sold (Public Records) $58,000 Public Records
  • 1992-03-09 Sold (Public Records) $31,000 Public Records
  • 1992-03-05 Listing Removed MLSNOW
  • 1991-11-06 Listed $34,900 MLSNOW
  • 1991-11-01 Listing Removed MLSNOW
  • 1991-08-02 Listed $34,900 MLSNOW

Property tax history

+8.2%/yr

Latest (2025): $1,737 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…