CashFlowRE
Sign in Sign up
639 Fulmer Ave Duplex
D Composite 43.34
Why this score? — see what drove the D 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 +18.6/30.0
  • DSCR +5.8/10.0
  • 1% rule +5.1/10.0
  • Livability +4.0/5.0
  • ARV discount +2.6/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$185,000

639 Fulmer Ave · Akron, OH 44312
4 bd · 2.0 ba · 1,456 sqft · MultiFamily public records · 45 Days on market
Built 1962 5,201 sqft lot $127/sqft · 11% above area Est $167k · 11% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Great opportunity for owner occupant or investment. This property features two very nicely update side-by-side units. New owner could move right into the available unit and enjoy rental income from the well-maintained occupied unit. Updates include new carpet, wood floors, freshly painted, updated bath vanities, new appliances and more. Shows wonderfully. A true must-see! Call today for your showing.

Key facts

  • 5,201 sq ft lot
  • 2 garage spots
  • Built 1962

Property features AI

Finance

  • Financial info: Gross monthly income listed as $1,900; Individual unit rents: $950 and $950 (both units leased); One unit lease expires May 31, 2026

Exterior

  • Parking: Attached 2-car garage; Parking includes attached garage, basement access, and concrete surfaces
  • Utilities: Public water; Public sewer
  • Home design: Multi-family property with 1 building; 2 total stories (1 main story listed); Asphalt and fiberglass roof
  • Construction: Aluminum and vinyl siding; Block foundation; Built (year per public records)
  • Exterior features: Partial fencing

Interior

  • Kitchen: Kitchens present in each unit
  • Bedrooms: Two 2-bedroom units (both units leased)
  • Bathrooms: Unit 1: 4 total bathrooms; Unit 2: 1 total bathroom; Property has 2 full bathrooms (listed elsewhere)
  • Heating & cooling: Central air conditioning; Forced air heating (gas)
  • Interior features: Unfinished basement; 8 total rooms
  • Laundry & utility: Basement utility space

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 × 2-bed/1.0-bath units multifamily listed at $185k.

Deal economics

  • At list price, monthly cash flow is $179 ($2k/yr) — positive. Per door: $90/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Recommended offer: $179k (3.0% below list) — sets the bar for market timing.

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: Hatton Community Learning Center (math 42% / reading 42%, grade F, #1,030 of 1,584 statewide, top 66%, 460 students, 0% FRL); Hyre Community Learning Center (math 23% / reading 33%, grade F, #583 of 654 statewide, top 89%, 713 students, 0% FRL); Ellet Community Learning Center (math 30% / reading 42%, grade F, #579 of 781 statewide, top 74%, 968 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: 135 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($65k/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 $6k 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

  • It's been on market 45 days — a 3% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $140k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $179,450 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.01%
Cap rate
7.45%
Cash-on-cash
4.15%
DSCR
1.18
GRM
8.2

CMA / ARV

ARV (median comp)
$166,792
List price
$185,000
Delta
10.92%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
622 Stephens Rd 0.03mi 4/2.0 1,456 (0%) 22mo $170,000 $117 80
1628 Merrill Ave 0.43mi 4/2.0 1,440 (-1%) 1mo $96,330 $67 77
590 & 592 Herbert Rd 0.36mi 4/2.0 1,508 (+4%) 2mo $185,000 $123 76
597 Baldwin Rd 0.13mi 4/2.0 1,440 (-1%) 22mo $189,900 $132 74
600-602 Hillman Rd 0.09mi 4/4.0 1,572 (+8%) 8mo $220,000 $140 68

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
-9.8%
Equity multiple
0.64×
Total profit
$-18,533
Equity at exit
$27,584
10-year hold
IRR
-0.4%
Equity multiple
0.98×
Total profit
$-1,282
Equity at exit
$15,995

Cash invested: $51,800 (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 44312

Active inventory
135
Price-to-rent
16.4×

Monthly cashflow live

Estimated rent
$1,875 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$255 /mo · $3,060/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$394
Net cashflow
$179

Break-even live

Break-even rent $1,648
Max offer price $185,000
Occupancy floor 85%

Sensitivity live

Price -10% $284 -5% $231 +0% $179 +5% $127 +10% $74
Rent -10% $31 -5% $105 +0% $179 +5% $253 +10% $327
Rate -1.0pp $272 -0.5pp $226 base $179 +0.5pp $131 +1.0pp $82

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $1,875

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
$46,250
Closing costs
$5,550
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
931 Crestline Dr Akron, OH 3.0 1.0 976 $1,550 $1.59 16d 1 1.05mi
2723 Priscilla Ave Akron, OH 5.0 2.0 1548 $2,000 $1.29 23d 1 1.38mi
1125 Georgia Ave Akron, OH 3.0 1.0 1060 $1,300 $1.23 16d 1 1.42mi

Listing history 35 events

  1. 2026-06-21
    days on market $185,000 Active 45 DOM
  2. 2026-06-18
    days on market $185,000 Active 42 DOM
  3. 2026-06-17
    days on market $185,000 Active 41 DOM
  4. 2026-06-16
    days on market $185,000 Active 40 DOM
  5. 2026-06-15
    days on market $185,000 Active 39 DOM
  6. 2026-06-14
    days on market $185,000 Active 37 DOM
  7. 2026-06-13
    days on market $185,000 Active 36 DOM
  8. 2026-06-10
    days on market $185,000 Active 34 DOM
  9. 2026-06-09
    days on market $185,000 Active 33 DOM
  10. 2026-06-08
    days on market $185,000 Active 32 DOM
  11. 2026-06-07
    days on market $185,000 Active 31 DOM
  12. 2026-06-05
    pricedays on market $185,000 Active 28 DOM
  13. 2026-06-03
    days on market $195,000 Active 27 DOM
  14. 2026-06-02
    days on market $195,000 Active 26 DOM
  15. 2026-06-01
    days on market $195,000 Active 25 DOM
  16. 2026-05-31
    days on market $195,000 Active 24 DOM
  17. 2026-05-31
    days on market $195,000 Active 23 DOM
  18. 2026-05-06
    listed $195,000 Active 306-char remark
  19. 2022-06-28
    soldstatus $140,000
  20. 2020-09-28
    historical
  21. 2020-09-09
    price $139,900
  22. 2020-08-16
    price $144,900
  23. 2020-06-26
    price $149,500
  24. 2020-05-15
    listed $155,000 Active
  25. 2017-06-30
    soldstatus $74,500 Sold
    Show marketing remark (404 chars)

    Great opportunity for owner occupant or investment. This property features two very nicely update side-by-side units. New owner could move right into the available unit and enjoy rental income from the well-maintained occupied unit. Updates include new carpet, wood floors, freshly painted, updated bath vanities, new appliances and more. Shows wonderfully. A true must-see! Call today for your showing.

  26. 2017-06-30
    soldstatus $74,500
    Show marketing remark (404 chars)

    Great opportunity for owner occupant or investment. This property features two very nicely update side-by-side units. New owner could move right into the available unit and enjoy rental income from the well-maintained occupied unit. Updates include new carpet, wood floors, freshly painted, updated bath vanities, new appliances and more. Shows wonderfully. A true must-see! Call today for your showing.

  27. 2017-04-11
    status Pending
    Show marketing remark (404 chars)

    Great opportunity for owner occupant or investment. This property features two very nicely update side-by-side units. New owner could move right into the available unit and enjoy rental income from the well-maintained occupied unit. Updates include new carpet, wood floors, freshly painted, updated bath vanities, new appliances and more. Shows wonderfully. A true must-see! Call today for your showing.

  28. 2017-04-07
    historical
    Show marketing remark (404 chars)

    Great opportunity for owner occupant or investment. This property features two very nicely update side-by-side units. New owner could move right into the available unit and enjoy rental income from the well-maintained occupied unit. Updates include new carpet, wood floors, freshly painted, updated bath vanities, new appliances and more. Shows wonderfully. A true must-see! Call today for your showing.

  29. 2017-03-28
    price $79,900
    Show marketing remark (404 chars)

    Great opportunity for owner occupant or investment. This property features two very nicely update side-by-side units. New owner could move right into the available unit and enjoy rental income from the well-maintained occupied unit. Updates include new carpet, wood floors, freshly painted, updated bath vanities, new appliances and more. Shows wonderfully. A true must-see! Call today for your showing.

  30. 2017-03-05
    price $84,900
    Show marketing remark (404 chars)

    Great opportunity for owner occupant or investment. This property features two very nicely update side-by-side units. New owner could move right into the available unit and enjoy rental income from the well-maintained occupied unit. Updates include new carpet, wood floors, freshly painted, updated bath vanities, new appliances and more. Shows wonderfully. A true must-see! Call today for your showing.

  31. 2016-12-22
    price $89,000
    Show marketing remark (404 chars)

    Great opportunity for owner occupant or investment. This property features two very nicely update side-by-side units. New owner could move right into the available unit and enjoy rental income from the well-maintained occupied unit. Updates include new carpet, wood floors, freshly painted, updated bath vanities, new appliances and more. Shows wonderfully. A true must-see! Call today for your showing.

  32. 2016-12-22
    listed $8,900 Active
    Show marketing remark (404 chars)

    Great opportunity for owner occupant or investment. This property features two very nicely update side-by-side units. New owner could move right into the available unit and enjoy rental income from the well-maintained occupied unit. Updates include new carpet, wood floors, freshly painted, updated bath vanities, new appliances and more. Shows wonderfully. A true must-see! Call today for your showing.

  33. 2016-09-26
    historical
  34. 2016-09-13
    price $89,900
  35. 2016-07-09
    listed $97,900 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
$3,060 · $255/mo
Projected year-2 tax
$3,060 · $255/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 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
$22,500
− Mortgage interest
−$10,363
− Property taxes
−$3,060
− Insurance
−$925
− Repairs & maintenance
−$1,800
− Management
−$1,800
− Depreciation
−$5,382
Taxable loss
−$829
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$199
After-tax cash flow
$2,347/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)
30,280
Household income
$65,480
Rent vs Own
23.5% rent · 76.5% own
Severe rent burden
483.0

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
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Black 3% Hispanic / Latino 2%
Common ancestry
Romanian 3% Slovak 2% Serbian 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2% Russian/Polish/Slavic 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
▼ -203.00%
Current HPI
197.5988
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

+89.0% since first listed
20 events — show timeline
  • 2026-06-04 Price Changed $185,000 MLSNOW
  • 2026-06-04 Price Changed $189,800 MLSNOW
  • 2026-05-06 Listed $195,000 MLSNOW
  • 2022-06-28 Sold (Public Records) $140,000 Public Records
  • 2020-09-28 Listing Removed MLSNOW
  • 2020-09-09 Price Changed $139,900 MLSNOW
  • 2020-08-16 Price Changed $144,900 MLSNOW
  • 2020-06-26 Price Changed $149,500 MLSNOW
  • 2020-05-15 Listed $155,000 MLSNOW
  • 2017-06-30 Sold (Public Records) $74,500 Public Records
  • 2017-06-30 Sold (MLS) $74,500 MLSNOW
  • 2017-04-11 Pending MLSNOW
  • 2017-04-07 Listing Removed MLSNOW
  • 2017-03-28 Price Changed $79,900 MLSNOW
  • 2017-03-05 Price Changed $84,900 MLSNOW
  • 2016-12-22 Price Changed $89,000 MLSNOW
  • 2016-12-22 Listed $8,900 MLSNOW
  • 2016-09-26 Listing Removed MLSNOW
  • 2016-09-13 Price Changed $89,900 MLSNOW
  • 2016-07-09 Listed $97,900 MLSNOW

Property tax history

+2.1%/yr

Latest (2025): $3,060 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…