CashFlowRE
Sign in Sign up
354 Clarendon Ave NW
B- Composite 67.13
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 +25.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.4/10.0
  • 1% rule +6.5/10.0
  • Rent growth +4.2/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$85,000

354 Clarendon Ave NW · Canton, OH 44708
2 bd · 1.0 ba · 1,317 sqft · SingleFamily public records · 12 Days on market
Built 1906 3,201 sqft lot Est $132k · 35% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Move-in ready 2-bedroom, two-story home situated on a corner lot. This spacious property offers several recent updates, including fresh paint, all new flooring, new light fixtures and ceiling fans, an updated tub and shower, a new front porch, and more. The main level features three generous living areas, providing flexibility and the potential to convert one into a first-floor bedroom if desired. Additional features include vinyl siding, central air, glass block windows, a clean basement, and off-street parking, all adding to the overall value. The location is convenient to schools, the hospital, highways, and shopping. This property is ideal for an owner-occupant or an investor looking fo

Key facts

  • 3,201 sq ft lot
  • Parking
  • Built 1906

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/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $195 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($973 rent vs $85k).
  • Cap rate 9.0% 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.
  • Market conditions: Rents rising fast (+6.7%/yr); 119 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k 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 $24k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 31y 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 $59k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1906 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $85,000

Questions for the listing agent

  1. Built in 1906 — 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
1.15%
Cap rate
9.04%
Cash-on-cash
9.82%
DSCR
1.44
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$131,700
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
354 Clarendon Ave NW 0.00mi 2/1.0 1,317 (0%) 0mo $93,500 $71 100
519 Columbus Ave NW 0.11mi 3/2.0 (+1) 1,228 (-7%) 2mo $105,000 $86 73
824 Smith Ave NW 0.34mi 3/1.0 (+1) 1,264 (-4%) 0mo $126,000 $100 72
2322 9th St NW 0.34mi 3/2.0 (+1) 1,296 (-2%) 1mo $75,000 $58 72
2227 7th St SW 0.54mi 3/1.0 (+1) 1,314 (-0%) 2mo $55,000 $42 68
644 Arlington Ave SW 0.50mi 3/2.0 (+1) 1,308 (-1%) 3mo $132,900 $102 64
3014 2nd St NW 0.30mi 3/1.0 (+1) 1,200 (-9%) 2mo $95,000 $79 64
131 Roslyn Ave NW 0.53mi 3/1.5 (+1) 1,352 (+3%) 3mo $178,500 $132 62
3115 2nd St NW 0.36mi 2/1.5 1,160 (-12%) 1mo $130,000 $112 61
222 Montrose Ave NW 0.65mi 3/1.0 (+1) 1,368 (+4%) 1mo $175,000 $128 58
906 Harrison Ave SW 0.68mi 3/1.0 (+1) 1,368 (+4%) 2mo $102,900 $75 55
3000 14th St NW 0.73mi 3/1.5 (+1) 1,505 (+14%) 1mo $155,000 $103 34

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
2.6%
Equity multiple
1.10×
Total profit
$2,433
Equity at exit
$12,674
10-year hold
IRR
15.4%
Equity multiple
2.47×
Total profit
$34,920
Equity at exit
$7,349

Cash invested: $23,800 (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
119
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$973 high interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$93 /mo · $1,116/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$195

Break-even live

Break-even rent $727
Max offer price $85,000
Occupancy floor 75%

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
$21,250
Closing costs
$2,550
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
521 Columbus Ave NW Unit 2 Canton, OH 2.0 1.0 900 $875 $0.97 43d 1 0.14mi
521 Columbus Ave NW Canton, OH 2.0 1.0 900 $775 $0.86 21d 1 0.14mi
2525 6th St NW Unit NA Canton, OH 2.0 1.0 950 $700 $0.74 43d 1 0.18mi
2237 Tuscarawas St W Canton, OH 2.0 1.0 1035 $700 $0.68 21d 1 0.25mi
2237 Tuscarawas St W Unit 7 Canton, OH 2.0 1.0 1035 $725 $0.70 43d 1 0.25mi
2316 2nd St SW Canton, OH 3.0 1.0 1125 $1,095 $0.97 43d 1 0.28mi
202 Smith Ave SW Canton, OH 2.0 1.0 1236 $995 $0.81 43d 1 0.32mi
2510 10th St NW Canton, OH 3.0 1.5 1468 $1,175 $0.80 21d 1 0.39mi
1005 Broad Ave NW Unit 100 Canton, OH 2.0 1.0 1200 $850 $0.71 21d 1 0.44mi
1005 Broad Ave NW Unit 201 Canton, OH 3.0 1.0 1200 $800 $0.67 21d 1 0.44mi
3034 12th St NW Canton, OH 2.0 1.0 1724 $1,125 $0.65 21d 1 0.62mi
900 Roslyn Ave SW Canton, OH 3.0 1.0 1320 $1,175 $0.89 13d 1 0.74mi
1023 Harrison Ave SW Canton, OH 3.0 1.0 1224 $1,250 $1.02 21d 1 0.74mi
1117 Arlington Ave SW Canton, OH 3.0 1.0 1240 $1,200 $0.97 13d 1 0.77mi
1014 Roslyn Ave SW Canton, OH 3.0 1.0 1128 $1,150 $1.02 21d 1 0.80mi
1241 Bedford Ave SW Canton, OH 3.0 2.0 1152 $1,200 $1.04 13d 1 0.92mi
1137 7th St NW Canton, OH 3.0 1.0 1736 $1,095 $0.63 43d 1 0.95mi
1229 Lawn Ave SW Canton, OH 2.0 1.0 936 $950 $1.01 43d 1 0.97mi
1016 2nd St NW Canton, OH 1.0–3.0 1.0–2.0 916 $748 $0.82 13d 20 1.03mi
2901 17th St NW Canton, OH 2.0 1.0 1000 $885 $0.89 21d 1 1.09mi
1421 Piper Ct NW Canton, OH 3.0 1.5 1311 $995 $0.76 21d 1 1.20mi
1216 14th St NW Canton, OH 3.0 1.0 1352 $1,100 $0.81 21d 1 1.22mi
1380 Garfield Ave SW Canton, OH 2.0 1.0 1212 $995 $0.82 21d 1 1.27mi
1224 15th St NW Unit 1 Canton, OH 2.0 1.0 900 $749 $0.83 21d 1 1.28mi
1520 Bryan Ave SW Canton, OH 3.0 1.0 1040 $1,100 $1.06 43d 1 1.32mi
1008 14th St NW Canton, OH 3.0 1.5 1100 $898 $0.82 21d 1 1.34mi
1507 Stark Ave SW Canton, OH 3.0 1.0 1188 $975 $0.82 43d 1 1.46mi
1511 Stark Ave SW Canton, OH 1.0 1.0 992 $900 $0.91 13d 1 1.47mi
1511 Stark Ave SW Canton, OH 2.0 1.0 992 $900 $0.91 43d 1 1.47mi

Listing history 48 events

  1. 2026-04-27
    status Pending
  2. 2026-04-15
    listed $85,000 Active
  3. 2026-03-25
    historical
  4. 2026-02-27
    listed $85,000 Active
  5. 2025-12-31
    historical
  6. 2025-11-15
    price $89,900
  7. 2025-10-20
    listed $92,900 Active
  8. 2025-06-26
    historical
  9. 2025-05-27
    historical Contingent
  10. 2025-04-28
    listed $79,900 Active
  11. 2025-04-27
    historical
  12. 2025-03-17
    price $84,900
  13. 2025-02-24
    price $89,900
  14. 2025-01-27
    listed $92,000 Active
  15. 2023-08-26
    price $63,500
  16. 2020-11-04
    price $59,900
  17. 2020-11-04
    price $59,900
  18. 2020-11-04
    price $59,900
  19. 2020-11-04
    price $59,900
  20. 2020-11-04
    price $59,900
  21. 2020-11-04
    price $63,500
  22. 2020-08-25
    price $59,900
  23. 2020-08-25
    price $63,500
  24. 2014-02-12
    price $63,500
  25. 2014-02-12
    price $63,500
  26. 2014-02-12
    price $315,000
  27. 2014-02-12
    price $63,500
  28. 2014-02-12
    price $59,900
  29. 2014-02-12
    price $59,900
  30. 2013-11-15
    historical
  31. 2001-09-06
    historical
  32. 2001-03-06
    listed $94,900
  33. 2000-11-18
    listed $315,000
  34. 1998-12-01
    soldstatus $59,000
  35. 1998-11-24
    price $94,900
  36. 1998-11-24
    price $94,900
  37. 1998-11-24
    price $94,900
  38. 1998-11-24
    price $94,900
  39. 1998-11-24
    price $94,900
  40. 1998-11-24
    price $94,900
  41. 1998-11-24
    price $94,900
  42. 1998-06-17
    price $315,000
  43. 1998-06-17
    price $315,000
  44. 1998-06-17
    price $315,000
  45. 1998-06-17
    price $315,000
  46. 1996-04-19
    soldstatus $48,500
  47. 1995-12-06
    listed $52,900
  48. 1995-06-06
    soldstatus $20,288

ⓘ 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
$1,116 · $93/mo
Projected year-2 tax
$1,221 · $102/mo
Expected delta
+$105/yr (+$9/mo · 9.4%)

ⓘ 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 · 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
$11,681
− Mortgage interest
−$4,761
− Property taxes
−$1,116
− Insurance
−$425
− Repairs & maintenance
−$934
− Management
−$934
− Depreciation
−$2,473
Taxable income
$1,037
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$249
After-tax cash flow
$2,089/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

+319.0% since first listed
48 events — show timeline
  • 2026-04-27 Pending MLSNOW
  • 2026-04-15 Listed $85,000 MLSNOW
  • 2026-03-25 Listing Removed MLSNOW
  • 2026-02-27 Listed $85,000 MLSNOW
  • 2025-12-31 Listing Removed MLSNOW
  • 2025-11-15 Price Changed $89,900 MLSNOW
  • 2025-10-20 Listed $92,900 MLSNOW
  • 2025-06-26 Listing Removed MLSNOW
  • 2025-05-27 Contingent MLSNOW
  • 2025-04-28 Listed $79,900 MLSNOW
  • 2025-04-27 Listing Removed MLSNOW
  • 2025-03-17 Price Changed $84,900 MLSNOW
  • 2025-02-24 Price Changed $89,900 MLSNOW
  • 2025-01-27 Listed $92,000 MLSNOW
  • 2023-08-26 Price Changed $63,500 MLSNOW
  • 2020-11-04 Price Changed $59,900 MLSNOW
  • 2020-11-04 Price Changed $59,900 MLSNOW
  • 2020-11-04 Price Changed $59,900 MLSNOW
  • 2020-11-04 Price Changed $59,900 MLSNOW
  • 2020-11-04 Price Changed $59,900 MLSNOW
  • 2020-11-04 Price Changed $63,500 MLSNOW
  • 2020-08-25 Price Changed $59,900 MLSNOW
  • 2020-08-25 Price Changed $63,500 MLSNOW
  • 2014-02-12 Price Changed $59,900 MLSNOW
  • 2014-02-12 Price Changed $59,900 MLSNOW
  • 2014-02-12 Price Changed $63,500 MLSNOW
  • 2014-02-12 Price Changed $315,000 MLSNOW
  • 2014-02-12 Price Changed $63,500 MLSNOW
  • 2014-02-12 Price Changed $63,500 MLSNOW
  • 2013-11-15 Listing Removed MLSNOW
  • 2001-09-06 Listing Removed MLSNOW
  • 2001-03-06 Listed $94,900 MLSNOW
  • 2000-11-18 Listed $315,000 MLSNOW
  • 1998-12-01 Sold (Public Records) $59,000 Public Records
  • 1998-11-24 Price Changed $94,900 MLSNOW
  • 1998-11-24 Price Changed $94,900 MLSNOW
  • 1998-11-24 Price Changed $94,900 MLSNOW
  • 1998-11-24 Price Changed $94,900 MLSNOW
  • 1998-11-24 Price Changed $94,900 MLSNOW
  • 1998-11-24 Price Changed $94,900 MLSNOW
  • 1998-11-24 Price Changed $94,900 MLSNOW
  • 1998-06-17 Price Changed $315,000 MLSNOW
  • 1998-06-17 Price Changed $315,000 MLSNOW
  • 1998-06-17 Price Changed $315,000 MLSNOW
  • 1998-06-17 Price Changed $315,000 MLSNOW
  • 1996-04-19 Sold (Public Records) $48,500 Public Records
  • 1995-12-06 Listed $52,900 MLSNOW
  • 1995-06-06 Sold (Public Records) $20,288 Public Records

Property tax history

+3.2%/yr

Latest (2024): $1,116 · +31.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…