CashFlowRE
Sign in Sign up
2278 11th St SW
B- Composite 69.66
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 +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$55,000

2278 11th St SW · Akron, OH 44314
5 bd · 1.5 ba · 1,568 sqft · SingleFamily public records · 4 Days on market
Built 1919 5,758 sqft lot ↓ 31% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 2278 11th Street SW in Akron - a spacious and versatile property that is perfect as either an owner-occupied home or an investment opportunity. With approximately 2,000 square feet of finished living space spread across three levels, this home offers room for everyone. The main floor features a spacious living room, a generously sized dining room, and a large kitchen, along with fresh paint and new flooring that create a bright, welcoming atmosphere. Upstairs, you'll find three comfortable bedrooms and a roomy full bath. Two of the bedrooms showcase beautiful hardwood floors, adding warmth and character to the space. A bathroom connected sunroom overlooks the backyard and offers

Key facts

  • Finished third floor
  • New siding
  • Newer roof

Tags

FINISHED LIVING SPACEHARDWOOD FLOORSBATHROOM CONNECTED SUNROOMFINISHED THIRD FLOORNEWER ROOFNEW SIDING

Property features AI

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family property; Fixer condition
  • Construction: Vinyl siding; Shingle roof; Block and stone foundation; Built according to public records
  • Exterior features: Driveway

Interior

  • Bathrooms: 2 full bathrooms; 1 bathroom on the main level
  • Heating & cooling: Gas heating; Central air conditioning
  • 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 5-bed/1.5-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $710 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $55k).
  • Cap rate 21.8% 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 (+3.9%/yr); 104 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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).
  • This rent runs 38% of the median local income ($47k/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 $380 of loan paydown is wiped out by about $2k 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 + 3.9% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 15 sale attempts since 24y 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.

Risks & watch-outs

  • Watch-outs: property tax is 3.9% of price; built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $55,000

Questions for the listing agent

  1. Built in 1919 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
2.77%
Cap rate
21.79%
Cash-on-cash
55.34%
DSCR
3.46
GRM
3.0

CMA / ARV

ARV (on-the-fly)
$117,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2273 14th St SW 0.14mi 4/1.5 (-1) 1,656 (+6%) 8mo $125,000 $75 73
867 Battles Ave 0.40mi 4/1.5 (-1) 1,597 (+2%) 6mo $111,900 $70 68
750 Florida Ave 0.08mi 4/2.0 (-1) 1,445 (-8%) 12mo $166,000 $115 66
2231 13th St SW 0.13mi 4/1.0 (-1) 1,418 (-10%) 8mo $100,000 $71 65
1115 Harpster Ave 0.65mi 5/2.0 1,565 (-0%) 7mo $42,000 $27 61
2168 10th St SW 0.22mi 4/1.0 (-1) 1,486 (-5%) 16mo $118,000 $79 61
2238 7th St SW 0.22mi 4/1.0 (-1) 1,721 (+10%) 7mo $93,000 $54 60
844 Harrison Ave 0.52mi 4/2.5 (-1) 1,505 (-4%) 10mo $46,500 $31 52
898 Iona Ave 0.50mi 4/2.0 (-1) 1,698 (+8%) 6mo $51,000 $30 51
916 Oregon Ave 0.25mi 4/1.5 (-1) 1,373 (-12%) 16mo $120,000 $87 50
1160 Carey Ave 0.69mi 5/2.0 1,682 (+7%) 9mo $139,900 $83 46
2190 21st St SW 0.56mi 4/1.0 (-1) 1,403 (-10%) 7mo $123,000 $88 44

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 · 3.91% rent growth · sell at horizon

5-year hold
IRR
54.8%
Equity multiple
3.46×
Total profit
$37,820
Equity at exit
$8,201
10-year hold
IRR
60.3%
Equity multiple
7.33×
Total profit
$97,432
Equity at exit
$4,755

Cash invested: $15,400 (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 44314

Rents YoY
3.9%
Active inventory
104
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,522 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$181 /mo · $2,172/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$710

Break-even live

Break-even rent $623
Max offer price $55,000
Occupancy floor 48%

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
$13,750
Closing costs
$1,650
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
786 Florida Ave Akron, OH 5.0 1.0 1773 $1,195 $0.67 43d 1 0.07mi
720 Florida Ave Akron, OH 4.0 1.0 1124 $1,500 $1.33 14d 1 0.17mi
1029 Harpster Ave Akron, OH 4.0 1.0 1403 $1,250 $0.89 14d 1 0.49mi
1641 13th St SW Akron, OH 5.0 2.5 1700 $1,750 $1.03 43d 1 1.24mi

Listing history 5 events

  1. 2026-06-03
    statusdays on market $55,000 Pending 4 DOM
  2. 2026-06-02
    days on market $55,000 Active 3 DOM
  3. 2026-06-01
    days on market $55,000 Active 2 DOM
  4. 2026-05-31
    remarks 699-char remark
  5. 2026-05-31
    listed $55,000 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
$2,172 · $181/mo
Projected year-2 tax
$2,172 · $181/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 ≥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
$18,267
− Mortgage interest
−$3,081
− Property taxes
−$2,172
− Insurance
−$275
− Repairs & maintenance
−$1,461
− Management
−$1,461
− Depreciation
−$1,600
Taxable income
$8,216
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,972
After-tax cash flow
$6,551/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)
17,885
Household income
$47,468
Rent vs Own
48.0% rent · 52.0% own
Severe rent burden
975.0

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 (69%)
Race & ethnicity
White 69% Black 16% Two or more races 12% Hispanic / Latino 3% Asian 3%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 1%
Foreign-born
3% · India, Canada, Philippines
Languages at home
96% English-only · Chinese 2% Russian/Polish/Slavic 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
▼ -166.61%
Current HPI
151.066
Rent YoY
▲ 3.91%
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

-31.2% since first listed
38 events — show timeline
  • 2026-05-30 Listed $55,000 MLSNOW
  • 2025-12-31 Listing Removed MLSNOW
  • 2025-08-15 Price Changed $80,000 MLSNOW
  • 2025-07-02 Relisted MLSNOW
  • 2025-06-30 Relisted MLSNOW
  • 2025-06-30 Listing Removed MLSNOW
  • 2025-06-14 Contingent MLSNOW
  • 2025-01-29 Listed $95,000 MLSNOW
  • 2024-12-31 Listing Removed MLSNOW
  • 2024-11-20 Price Changed $99,500 MLSNOW
  • 2024-11-15 Relisted MLSNOW
  • 2024-10-18 Pending MLSNOW
  • 2024-10-01 Listed $104,900 MLSNOW
  • 2024-09-19 Listing Removed MLSNOW
  • 2024-09-10 Price Changed $104,900 MLSNOW
  • 2024-09-08 Price Changed $109,900 MLSNOW
  • 2024-09-03 Relisted MLSNOW
  • 2024-08-20 Pending MLSNOW
  • 2024-08-02 Relisted MLSNOW
  • 2024-07-31 Listing Removed MLSNOW
  • 2024-05-18 Price Changed $114,900 MLSNOW
  • 2024-04-12 Price Changed $119,900 MLSNOW
  • 2024-02-22 Listed $123,000 MLSNOW
  • 2022-08-12 Sold (Public Records) $75,000 Public Records
  • 2022-08-10 Sold (MLS) $75,000 MLSNOW
  • 2022-07-05 Contingent MLSNOW
  • 2022-06-13 Relisted MLSNOW
  • 2022-05-28 Contingent MLSNOW
  • 2022-05-20 Relisted MLSNOW
  • 2022-05-13 Contingent MLSNOW
  • 2022-05-03 Listed $85,000 MLSNOW
  • 2003-09-15 Sold (MLS) $58,000 MLSNOW
  • 2003-09-15 Sold (MLS) $58,000 MLSNOW
  • 2003-09-10 Sold (Public Records) $58,000 Public Records
  • 2003-04-23 Listed $71,900 MLSNOW
  • 2003-04-23 Listed $71,900 MLSNOW
  • 2003-01-27 Listing Removed MLSNOW
  • 2002-07-29 Listed $79,900 MLSNOW

Property tax history

+4.1%/yr

Latest (2025): $2,172 · +22.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…