CashFlowRE
Sign in Sign up
665 Kling St
C+ Composite 62.31
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 +27.5/30.0
  • DSCR +9.7/10.0
  • ARV discount +7.7/15.0
  • 1% rule +6.2/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$109,900

665 Kling St · Akron, OH 44311
2 bd · 2.0 ba · 1,547 sqft · SingleFamily public records · 43 Days on market
Built 1894 10,162 sqft lot $71/sqft · 11% below area Est $110k · at est.

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

Listing remarks MLS

Fully occupied duplex that is professionally managed. Tenants are paying $1475 along with all utilities. Photos are of the upstairs unit prior to tenant's move in. The downstair's unit has 2 bedrooms, living room, large kitchen, and full bathroom. The upstair's unit has 2 bedrooms, kitchen, and bathroom. There is a common laundry off the first floor unit that both units have access to. There is a large side yard that is being used for additional parking along with a spacious back yard.

Key facts

  • Common laundry
  • Spacious back yard
  • Large side yard

Tags

COMMON LAUNDRYLARGE SIDE YARDSPACIOUS BACK YARD

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 2-bed/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $326 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 6.6% in Akron — 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 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: 54 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • At $1,235/mo this rent would consume 61% of the median local household income ($24k/yr) (locally 659% 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 $760 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 8y 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 $85k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1894 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $106,603 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1894 — 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. 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
1.12%
Cap rate
9.85%
Cash-on-cash
12.72%
DSCR
1.57
GRM
7.4

CMA / ARV

ARV (median comp)
$110,371
List price
$109,900
Delta
-0.43%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
671 Kling St 0.01mi 2/2.0 1,500 (-3%) 1mo $86,500 $58 94
634 Kling St 0.07mi 3/3.0 (+1) 1,547 (0%) 5mo $92,500 $60 84
625 Allyn St 0.12mi 3/1.5 (+1) 1,500 (-3%) 15mo $38,000 $25 70
820 Brown St 0.33mi 3/1.0 (+1) 1,620 (+5%) 1mo $28,000 $17 67
888 Beardsley St 0.43mi 3/2.0 (+1) 1,453 (-6%) 3mo $92,000 $63 62
495 Beacon St 0.34mi 3/1.5 (+1) 1,672 (+8%) 7mo $108,000 $65 58
319 Sterling Ct 0.40mi 3/2.0 (+1) 1,400 (-10%) 5mo $140,000 $100 56
705 Darkow St 0.48mi 3/2.0 (+1) 1,600 (+3%) 14mo $134,000 $84 55
749 Mckinley Ave 0.71mi 3/2.0 (+1) 1,446 (-6%) 3mo $180,000 $124 49
426 Margaret St 0.54mi 3/1.0 (+1) 1,624 (+5%) 11mo $84,999 $52 48
278 Wheeler St 0.44mi 3/2.0 (+1) 1,344 (-13%) 10mo $120,000 $89 44
559 Nash St 0.71mi 3/1.0 (+1) 1,373 (-11%) 11mo $39,559 $29 30

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
2.5%
Equity multiple
1.09×
Total profit
$2,913
Equity at exit
$16,386
10-year hold
IRR
12.0%
Equity multiple
1.95×
Total profit
$29,083
Equity at exit
$9,502

Cash invested: $30,772 (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 44311

Home prices YoY
-28.4%
Active inventory
54
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,235 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$27 /mo · $328/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$326

Break-even live

Break-even rent $822
Max offer price $109,900
Occupancy floor 69%

Sensitivity live

Price -10% $388 -5% $357 +0% $326 +5% $295 +10% $264
Rent -10% $229 -5% $277 +0% $326 +5% $375 +10% $424
Rate -1.0pp $381 -0.5pp $354 base $326 +0.5pp $298 +1.0pp $269

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
$27,475
Closing costs
$3,297
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
600 Sherman St Akron, OH 4.0 1.0–2.0 824 $1,200 $1.46 14d 14 0.35mi
455 Spicer St Akron, OH 2.0 1.0 1872 $975 $0.52 14d 1 0.38mi
907 Kling St Akron, OH 3.0 1.0 1248 $1,250 $1.00 14d 1 0.46mi
287 Wheeler St Akron, OH 3.0 1.0 1100 $1,350 $1.23 24d 1 0.47mi
406 Sumner St Akron, OH 2.0–4.0 1.0–2.0 836 $875 $1.05 14d 3 0.59mi
979 Neptune Ave Akron, OH 3.0 1.0 1248 $1,250 $1.00 24d 1 0.74mi
450 Stanton Ave Akron, OH 3.0 2.0 1927 $1,425 $0.74 44d 1 0.80mi
987 Boone St Akron, OH 3.0 1.0 1248 $1,100 $0.88 24d 1 0.92mi
530 S Main St Akron, OH 1.0–2.0 1.0–2.0 937 $2,195 $2.34 44d 2 0.94mi
401 S Main St Akron, OH 4.0 1.0–4.0 814 $1,198 $1.47 14d 54 0.96mi
22 E Exchange St Apt 310 Akron, OH 3.0 3.0 1496 $1,962 $1.31 44d 1 0.96mi
22 E Exchange St Unit 233 Akron, OH 2.0 2.0 1052 $1,599 $1.52 44d 1 0.96mi
377 Talbot Ave Akron, OH 2.0 1.0 1070 $1,050 $0.98 44d 1 1.01mi
1200 Girard St Akron, OH 3.0 2.0 1438 $1,100 $0.76 14d 1 1.01mi
990 Baird St Akron, OH 3.0 1.0 1140 $1,250 $1.10 44d 1 1.03mi
1125 2nd Ave Akron, OH 3.0 1.0 1373 $1,100 $0.80 24d 1 1.13mi
797 E Market St Apt 220 Akron, OH 2.0 1.5 1100 $1,500 $1.36 24d 1 1.20mi
1298 Bellows St Akron, OH 3.0 1.0 1300 $1,250 $0.96 44d 1 1.24mi
1182 5th Ave Akron, OH 3.0 1.0 1248 $1,250 $1.00 14d 1 1.24mi
931 Trimble Dr Akron, OH 2.0 1.5 1448 $1,495 $1.03 24d 1 1.25mi
156 S Main St Akron, OH 2.0–3.0 2.0 1197 $1,925 $1.61 24d 4 1.26mi
1204 Inman St Akron, OH 3.0 1.0 1080 $1,200 $1.11 24d 1 1.39mi
1127 Victory St Unit 1129 Akron, OH 3.0 1.0 1368 $950 $0.69 44d 1 1.49mi

Listing history 25 events

  1. 2026-06-02
    status $109,900 Pending 43 DOM
  2. 2026-06-01
    days on market $109,900 Active 43 DOM
  3. 2026-05-31
    days on market $109,900 Active 42 DOM
  4. 2026-05-31
    days on market $109,900 Active 41 DOM
  5. 2026-05-18
    status Active 490-char remark
    Show marketing remark (490 chars)

    Fully occupied duplex that is professionally managed. Tenants are paying $1475 along with all utilities. Photos are of the upstairs unit prior to tenant's move in. The downstair's unit has 2 bedrooms, living room, large kitchen, and full bathroom. The upstair's unit has 2 bedrooms, kitchen, and bathroom. There is a common laundry off the first floor unit that both units have access to. There is a large side yard that is being used for additional parking along with a spacious back yard.

  6. 2026-05-13
    status Pending 490-char remark
    Show marketing remark (490 chars)

    Fully occupied duplex that is professionally managed. Tenants are paying $1475 along with all utilities. Photos are of the upstairs unit prior to tenant's move in. The downstair's unit has 2 bedrooms, living room, large kitchen, and full bathroom. The upstair's unit has 2 bedrooms, kitchen, and bathroom. There is a common laundry off the first floor unit that both units have access to. There is a large side yard that is being used for additional parking along with a spacious back yard.

  7. 2026-04-27
    status Active 490-char remark
    Show marketing remark (490 chars)

    Fully occupied duplex that is professionally managed. Tenants are paying $1475 along with all utilities. Photos are of the upstairs unit prior to tenant's move in. The downstair's unit has 2 bedrooms, living room, large kitchen, and full bathroom. The upstair's unit has 2 bedrooms, kitchen, and bathroom. There is a common laundry off the first floor unit that both units have access to. There is a large side yard that is being used for additional parking along with a spacious back yard.

  8. 2026-04-23
    status Pending 490-char remark
    Show marketing remark (490 chars)

    Fully occupied duplex that is professionally managed. Tenants are paying $1475 along with all utilities. Photos are of the upstairs unit prior to tenant's move in. The downstair's unit has 2 bedrooms, living room, large kitchen, and full bathroom. The upstair's unit has 2 bedrooms, kitchen, and bathroom. There is a common laundry off the first floor unit that both units have access to. There is a large side yard that is being used for additional parking along with a spacious back yard.

  9. 2026-04-09
    listed $109,900 Active 490-char remark
    Show marketing remark (490 chars)

    Fully occupied duplex that is professionally managed. Tenants are paying $1475 along with all utilities. Photos are of the upstairs unit prior to tenant's move in. The downstair's unit has 2 bedrooms, living room, large kitchen, and full bathroom. The upstair's unit has 2 bedrooms, kitchen, and bathroom. There is a common laundry off the first floor unit that both units have access to. There is a large side yard that is being used for additional parking along with a spacious back yard.

  10. 2025-05-20
    historical $650
  11. 2025-05-13
    listed $650
  12. 2024-07-29
    historical $595
  13. 2024-07-23
    listed $595
  14. 2022-02-07
    soldstatus $85,000 Closed 266-char remark
    Show marketing remark (266 chars)

    Clean two unit in Akron U Area. Many updates in the last 3 years (flooring, kitchen, carpet). Appliances include one washer and dryer, 2 full size refrigerators, 1 full size stove, 1 apartment size stove. Property has driveway with garage plus side yard for parking.

  15. 2022-02-06
    status Pending 266-char remark
    Show marketing remark (266 chars)

    Clean two unit in Akron U Area. Many updates in the last 3 years (flooring, kitchen, carpet). Appliances include one washer and dryer, 2 full size refrigerators, 1 full size stove, 1 apartment size stove. Property has driveway with garage plus side yard for parking.

  16. 2021-12-17
    historical Contingent 266-char remark
    Show marketing remark (266 chars)

    Clean two unit in Akron U Area. Many updates in the last 3 years (flooring, kitchen, carpet). Appliances include one washer and dryer, 2 full size refrigerators, 1 full size stove, 1 apartment size stove. Property has driveway with garage plus side yard for parking.

  17. 2021-11-23
    status Active 266-char remark
    Show marketing remark (266 chars)

    Clean two unit in Akron U Area. Many updates in the last 3 years (flooring, kitchen, carpet). Appliances include one washer and dryer, 2 full size refrigerators, 1 full size stove, 1 apartment size stove. Property has driveway with garage plus side yard for parking.

  18. 2021-11-16
    historical Contingent 266-char remark
    Show marketing remark (266 chars)

    Clean two unit in Akron U Area. Many updates in the last 3 years (flooring, kitchen, carpet). Appliances include one washer and dryer, 2 full size refrigerators, 1 full size stove, 1 apartment size stove. Property has driveway with garage plus side yard for parking.

  19. 2021-11-05
    listed $89,900 Active 266-char remark
    Show marketing remark (266 chars)

    Clean two unit in Akron U Area. Many updates in the last 3 years (flooring, kitchen, carpet). Appliances include one washer and dryer, 2 full size refrigerators, 1 full size stove, 1 apartment size stove. Property has driveway with garage plus side yard for parking.

  20. 2018-04-27
    soldstatus $50,000 Sold
  21. 2018-01-17
    status Pending
  22. 2018-01-09
    historical Contingent
  23. 2018-01-08
    price $56,000
  24. 2018-01-08
    historical
  25. 2018-01-03
    listed $54,500 Active

ⓘ 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
$328 · $27/mo
Projected year-2 tax
$1,021 · $85/mo
Expected delta
+$693/yr (+$58/mo · 211.4%)

ⓘ 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 · 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
$14,819
− Mortgage interest
−$6,156
− Property taxes
−$328
− Insurance
−$550
− Repairs & maintenance
−$1,185
− Management
−$1,185
− Depreciation
−$3,197
Taxable income
$2,217
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$532
After-tax cash flow
$3,381/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)
7,547
Household income
$24,369
Rent vs Own
83.0% rent · 17.0% own
Severe rent burden
659.0

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 0.60)
Race & ethnicity
White 53% Black 35% Two or more races 6% Hispanic / Latino 4% Asian 3%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 2%
Foreign-born
3% · Canada, Vietnam, Philippines
Languages at home
95% English-only · Spanish 2% Other Asian/Pacific 1% Other Indo-European 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
▼ -39.01%
Current HPI
98.3809
Rent YoY
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

+101.7% since first listed
21 events — show timeline
  • 2026-05-18 Relisted MLSNOW
  • 2026-05-13 Pending MLSNOW
  • 2026-04-27 Relisted MLSNOW
  • 2026-04-23 Pending MLSNOW
  • 2026-04-09 Listed $109,900 MLSNOW
  • 2025-05-20 Rental Removed $650 TENANTTURNER2
  • 2025-05-13 Listed for Rent $650 TENANTTURNER2
  • 2024-07-29 Rental Removed $595 RENTEC
  • 2024-07-23 Listed for Rent $595 RENTEC
  • 2022-02-07 Sold (MLS) $85,000 MLSNOW
  • 2022-02-06 Pending MLSNOW
  • 2021-12-17 Contingent MLSNOW
  • 2021-11-23 Relisted MLSNOW
  • 2021-11-16 Contingent MLSNOW
  • 2021-11-05 Listed $89,900 MLSNOW
  • 2018-04-27 Sold (MLS) $50,000 MLSNOW
  • 2018-01-17 Pending MLSNOW
  • 2018-01-09 Contingent MLSNOW
  • 2018-01-08 Price Changed $56,000 MLSNOW
  • 2018-01-08 Listing Removed MLSNOW
  • 2018-01-03 Listed $54,500 MLSNOW

Property tax history

-28.0%/yr

Latest (2017): $328 · -1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…