CashFlowRE
Sign in Sign up
901 Munson St
B- Composite 69.81
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$44,000

901 Munson St · Akron, OH 44305
2 bd · 1.0 ba · 624 sqft · SingleFamily public records · 9 Days on market
Built 1903 3,693 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Perfect opportunity for an affordably priced home in Akron! 2 bedroom ranch in need of repairs. Whether you are an investor, homeowner or looking for a fixer upper this could be a great property for you.

Key facts

  • 3,693 sq ft lot
  • Parking
  • Built 1903

Property features AI

Finance

  • - Other: Above-grade finished area: 624 (source: Assessor); Lot size: 0.0848 acres (source: Assessor)
  • - Financial info: Annual taxes (2025): $560

Exterior

  • - Parking: Driveway
  • - Utilities: Public water; Public sewer
  • - Home design: Single-story home; Frame construction; Asphalt/fiberglass roof
  • - Construction: Built (year source: Public Records)
  • - Exterior features: Public sewer; Public water

Interior

  • - Bedrooms: 2 main-level bedrooms
  • - Bathrooms: 1 full bathroom (main level)
  • - Heating & cooling: Forced air heating; Has heating
  • - Interior features: Full 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 2-bed/1.0-bath single-family listed at $44k.

Deal economics

  • At list price, monthly cash flow is $486 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $44k).
  • Cap rate 19.5% 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: Rents rising fast (+4.5%/yr); 101 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $304 of loan paydown is wiped out by about $1k 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 + 4.5% rent growth), your $12k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $30k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1903 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $44,000

Questions for the listing agent

  1. Built in 1903 — 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
2.27%
Cap rate
19.53%
Cash-on-cash
47.29%
DSCR
3.10
GRM
3.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.51% rent growth · sell at horizon

5-year hold
IRR
46.4%
Equity multiple
3.06×
Total profit
$25,350
Equity at exit
$6,561
10-year hold
IRR
52.8%
Equity multiple
6.56×
Total profit
$68,482
Equity at exit
$3,804

Cash invested: $12,320 (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 44305

Rents YoY
4.5%
Active inventory
101
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,000 high interval (Pro) →
Mortgage (P&I)
$231
Tax from tax record
$56 /mo · $667/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$486

Break-even live

Break-even rent $386
Max offer price $44,000
Occupancy floor 46%

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
$11,000
Closing costs
$1,320
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
797 E Market St Apt 209 Akron, OH 1.0 1.0 600 $1,350 $2.25 23d 1 0.60mi
676 Grifton Ave Akron, OH 2.0 1.0 703 $1,000 $1.42 43d 1 0.60mi
590 E Buchtel Ave Akron, OH 1.0 1.0 600 $679 $1.13 43d 1 0.71mi
545 E Buchtel Ave Apt 3 Akron, OH 1.0 1.0 700 $1,200 $1.71 23d 1 0.75mi
1119 Johnston St Apt 1 Akron, OH 1.0 1.0 365 $675 $1.85 14d 1 1.06mi
167 Chittenden St Unit 3 Akron, OH 1.0 1.0 575 $700 $1.22 43d 1 1.18mi
1044 Brittain Rd Unit 1050 Akron, OH 1.0 1.0 700 $785 $1.12 43d 1 1.33mi
1050 Brittain Rd Akron, OH 1.0 1.0 700 $785 $1.12 43d 1 1.33mi
421 Allyn St Unit 2 Akron, OH 3.0 1.0 743 $850 $1.14 43d 1 1.46mi
406 Sumner St Akron, OH 2.0–4.0 1.0–2.0 836 $875 $1.05 14d 3 1.50mi

Listing history 8 events

  1. 2026-06-18
    days on market $44,000 Active 9 DOM
  2. 2026-06-17
    days on market $44,000 Active 8 DOM
  3. 2026-06-16
    days on market $44,000 Active 7 DOM
  4. 2026-06-15
    pricedays on market $44,000 Active 6 DOM
  5. 2026-06-14
    days on market $49,900 Active 4 DOM
  6. 2026-06-13
    days on market $49,900 Active 3 DOM
  7. 2026-06-10
    remarks 203-char remark
  8. 2026-06-10
    listed $49,900 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
$667 · $56/mo
Projected year-2 tax
$676 · $56/mo
Expected delta
+$10/yr (+$1/mo · 1.5%)

ⓘ 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 ≥97°F today · 17 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
$12,002
− Mortgage interest
−$2,465
− Property taxes
−$667
− Insurance
−$220
− Repairs & maintenance
−$960
− Management
−$960
− Depreciation
−$1,280
Taxable income
$5,450
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,308
After-tax cash flow
$4,518/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)
21,103
Household income
$52,768
Rent vs Own
42.7% rent · 57.3% own
Severe rent burden
1021.0

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 0.57)
Race & ethnicity
White 62% Black 20% Two or more races 12% Asian 5% Hispanic / Latino 2%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
4% · India, Philippines, Canada
Languages at home
94% English-only · Other Asian/Pacific 3% Other Indo-European 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
▼ -140.39%
Current HPI
190.6223
Rent YoY
▲ 4.51%
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

+345.5% since first listed
4 events — show timeline
  • 2026-06-09 Listed $49,900 MLSNOW
  • 2014-02-27 Sold (Public Records) $30,070 Public Records
  • 2013-08-30 Sold (Public Records) $9,500 Public Records
  • 1989-07-31 Sold (Public Records) $11,200 Public Records

Property tax history

+2.0%/yr

Latest (2025): $667 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…