CashFlowRE
Sign in Sign up
1412 Woodland Ave NW Duplex
B Composite 70.73
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
  • DSCR +10.0/10.0
  • ARV discount +9.8/15.0
  • 1% rule +9.5/10.0
  • Rent growth +3.7/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$120,000

1412 Woodland Ave NW · Canton, OH 44703
3 bd · 2.0 ba · 1,708 sqft · MultiFamily public records · 23 Days on market
Built 1915 7,278 sqft lot Est $126k · 5% under

🖨 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

Attention Investors! Up/Down Duplex for sale in Canton City. Interior Photos of Upstairs Unit before Occupancy. First Floor Apartment is rented for $420 a month and the Second Floor 2 Bedroom Apartment is rented for $650. Great Cash Flow potential. Shared full basement. All utilities are split. Tenants Currently pay gas & electric. Owner pays for lawn care & W/ S/T. Most Windows Newer, Updated Electric, Nice Siding. Other Properties available in package. Ask Listing Agent for details. Professional Property Management in place. 48 Hour Notice Required for Showings!

Key facts

  • Fully updated
  • 7,278 sq ft lot
  • Built 1915

Tags

FULLY OCCUPIED DUPLEXFULLY UPDATEDBRAND NEW HOT WATER TANKS

Property features AI

Finance

  • Other: Assessor-listed above-grade finished area: 1,708 (source: Assessor); Lot size approximately 0.167 acres (assessor)
  • Financial info: Tenants pay all utilities; One building with multiple units; Current rents: $750/month for the one-bedroom; $750/month for the two-bedroom; Both units are leased (leases expire Nov 10, 2026 and Dec 31, 2026)

Exterior

  • Parking: Off-street unpaved parking
  • Utilities: Public water supply; Public sewer
  • Home design: Two-story building; Updated/remodeled property
  • Construction: Vinyl and wood siding; Asphalt/fiberglass roof
  • Exterior features: Public water; Public sewer

Interior

  • Bedrooms: One-bedroom unit (leased); Two-bedroom unit (leased)
  • Bathrooms: Two full bathrooms total in the building; Each unit includes one full bathroom
  • Heating & cooling: Forced-air gas heating
  • Interior features: Updated/remodeled condition; Full unfinished 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 × 3-bed/2.0-bath units multifamily listed at $120k.

Deal economics

  • At list price, monthly cash flow is $612 ($7k/yr) — positive. Per door: $306/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Recommended offer: $118k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.4% 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 (+4.6%/yr); 30 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • At $1,745/mo this rent would consume 66% of the median local household income ($32k/yr) (locally 644% 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 $830 of loan paydown is wiped out by about $4k 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 + 4.6% rent growth), your $34k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 18y 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 $50k; list at $120k implies a 140% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,200 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.45%
Cap rate
12.41%
Cash-on-cash
21.85%
DSCR
1.97
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$126,392
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
906 13th St NW 0.28mi 3/3.0 1,696 (-1%) 15mo $81,000 $48 70
907 14th St NW 0.22mi 4/2.0 (+1) 1,740 (+2%) 19mo $51,000 $29 66
1327 15th St NW 0.56mi 4/2.0 (+1) 1,664 (-3%) 4mo $138,000 $83 62
1324-1326 Shorb Ave NW 0.21mi 2/2.0 (-1) 1,872 (+10%) 11mo $43,000 $23 60
804 22nd St NW 0.61mi 4/2.0 (+1) 1,680 (-2%) 8mo $135,000 $80 57
1435 15th St NW 0.66mi 3/2.0 1,686 (-1%) 19mo $92,500 $55 51
1117-1119 18th St NW 0.46mi 4/2.0 (+1) 1,768 (+4%) 20mo $131,000 $74 51
1419-1421 Homer Ave NW 0.46mi 4/2.0 (+1) 1,510 (-12%) 8mo $135,000 $89 48
1337 Cottage Pl NW 0.59mi 3/2.0 1,552 (-9%) 13mo $132,000 $85 46
1248 18th St NW 0.57mi 3/2.0 1,872 (+10%) 17mo $105,000 $56 43
949 Fulton Rd NW 0.60mi 3/3.0 1,868 (+9%) 12mo $95,000 $51 43
1105 19th St NW 0.51mi 2/2.0 (-1) 1,962 (+15%) 6mo $160,500 $82 42

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 · 4.61% rent growth · sell at horizon

5-year hold
IRR
16.2%
Equity multiple
1.67×
Total profit
$22,383
Equity at exit
$17,892
10-year hold
IRR
25.9%
Equity multiple
3.43×
Total profit
$81,799
Equity at exit
$10,375

Cash invested: $33,600 (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 44703

Home prices YoY
-20.5%
Rents YoY
4.6%
Active inventory
30
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$1,745 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$87 /mo · $1,049/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$612

Break-even live

Break-even rent $971
Max offer price $120,000
Occupancy floor 60%

Sensitivity live

Price -10% $680 -5% $646 +0% $612 +5% $578 +10% $544
Rent -10% $474 -5% $543 +0% $612 +5% $681 +10% $750
Rate -1.0pp $672 -0.5pp $642 base $612 +0.5pp $581 +1.0pp $549

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

UnitsBedsBathsEst. rent
Total (2 units) $1,745

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
$30,000
Closing costs
$3,600
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1008 14th St NW Canton, OH 3.0 1.5 1100 $898 $0.82 22d 1 0.30mi
1220 Market Ave N Unit 4 Canton, OH 3.0 1.0 1400 $1,100 $0.79 44d 1 0.32mi
123 17th St NW Canton, OH 2.0 1.0–1.5 766 $1,050 $1.37 14d 1 0.39mi
1216 14th St NW Canton, OH 3.0 1.0 1352 $1,100 $0.81 22d 1 0.46mi
1421 Piper Ct NW Canton, OH 3.0 1.5 1311 $995 $0.76 22d 1 0.53mi
1613 Spring Ave NE Canton, OH 3.0 1.0 1320 $1,095 $0.83 22d 1 0.54mi
1629 Spring Ave NE Unit Na Canton, OH 2.0 1.0 1100 $836 $0.76 22d 1 0.55mi
924 Spring Ave NE Canton, OH 4.0 1.5 1407 $1,395 $0.99 22d 1 0.75mi
1137 7th St NW Canton, OH 3.0 1.0 1736 $1,095 $0.63 44d 1 0.76mi
1029 23rd St NW Canton, OH 3.0 1.0 1356 $1,500 $1.11 14d 1 0.79mi
1016 2nd St NW Canton, OH 1.0–3.0 1.0–2.0 916 $1,050 $1.15 14d 20 0.93mi
1100 5th St SW Canton, OH 4.0 1.0 1397 $1,200 $0.86 44d 1 1.18mi
2018 Maple Ave NE Canton, OH 2.0 1.0 1206 $950 $0.79 14d 1 1.29mi
316 Young Ave NE Canton, OH 4.0 1.0 1268 $1,050 $0.83 14d 1 1.31mi
2510 10th St NW Canton, OH 3.0 1.5 1468 $1,175 $0.80 22d 1 1.42mi
1511 2nd St NE Canton, OH 3.0 1.0 1129 $1,250 $1.11 44d 1 1.43mi

Listing history 31 events

  1. 2026-06-18
    days on market $120,000 Active 23 DOM
  2. 2026-06-17
    days on market $120,000 Active 22 DOM
  3. 2026-06-16
    days on market $120,000 Active 21 DOM
  4. 2026-06-15
    status $120,000 Active 20 DOM
  5. 2026-06-13
    status $120,000 Pending 20 DOM
  6. 2026-06-10
    days on market $120,000 Active 20 DOM
  7. 2026-06-09
    days on market $120,000 Active 19 DOM
  8. 2026-06-08
    days on market $120,000 Active 18 DOM
  9. 2026-06-07
    days on market $120,000 Active 17 DOM
  10. 2026-06-05
    days on market $120,000 Active 14 DOM
  11. 2026-06-03
    days on market $120,000 Active 13 DOM
  12. 2026-06-02
    days on market $120,000 Active 12 DOM
  13. 2026-06-01
    days on market $120,000 Active 11 DOM
  14. 2026-05-31
    days on market $120,000 Active 10 DOM
  15. 2026-05-30
    days on market $120,000 Active 9 DOM
  16. 2026-05-08
    status Active 364-char remark
  17. 2026-04-23
    status Pending 364-char remark
  18. 2026-04-09
    listed $125,000 Active 364-char remark
  19. 2022-12-29
    soldstatus $50,000 Closed 582-char remark
    Show marketing remark (582 chars)

    Attention Investors! Up/Down Duplex for sale in Canton City. Interior Photos of Upstairs Unit before Occupancy. First Floor Apartment is rented for $420 a month and the Second Floor 2 Bedroom Apartment is rented for $650. Great Cash Flow potential. Shared full basement. All utilities are split. Tenants Currently pay gas & electric. Owner pays for lawn care & W/ S/T. Most Windows Newer, Updated Electric, Nice Siding. Other Properties available in package. Ask Listing Agent for details. Professional Property Management in place. 48 Hour Notice Required for Showings!

  20. 2022-12-29
    soldstatus $50,000
    Show marketing remark (582 chars)

    Attention Investors! Up/Down Duplex for sale in Canton City. Interior Photos of Upstairs Unit before Occupancy. First Floor Apartment is rented for $420 a month and the Second Floor 2 Bedroom Apartment is rented for $650. Great Cash Flow potential. Shared full basement. All utilities are split. Tenants Currently pay gas & electric. Owner pays for lawn care & W/ S/T. Most Windows Newer, Updated Electric, Nice Siding. Other Properties available in package. Ask Listing Agent for details. Professional Property Management in place. 48 Hour Notice Required for Showings!

  21. 2022-12-09
    status Pending 582-char remark
    Show marketing remark (582 chars)

    Attention Investors! Up/Down Duplex for sale in Canton City. Interior Photos of Upstairs Unit before Occupancy. First Floor Apartment is rented for $420 a month and the Second Floor 2 Bedroom Apartment is rented for $650. Great Cash Flow potential. Shared full basement. All utilities are split. Tenants Currently pay gas & electric. Owner pays for lawn care & W/ S/T. Most Windows Newer, Updated Electric, Nice Siding. Other Properties available in package. Ask Listing Agent for details. Professional Property Management in place. 48 Hour Notice Required for Showings!

  22. 2022-11-22
    status Active 582-char remark
    Show marketing remark (582 chars)

    Attention Investors! Up/Down Duplex for sale in Canton City. Interior Photos of Upstairs Unit before Occupancy. First Floor Apartment is rented for $420 a month and the Second Floor 2 Bedroom Apartment is rented for $650. Great Cash Flow potential. Shared full basement. All utilities are split. Tenants Currently pay gas & electric. Owner pays for lawn care & W/ S/T. Most Windows Newer, Updated Electric, Nice Siding. Other Properties available in package. Ask Listing Agent for details. Professional Property Management in place. 48 Hour Notice Required for Showings!

  23. 2022-11-18
    status Pending 582-char remark
    Show marketing remark (582 chars)

    Attention Investors! Up/Down Duplex for sale in Canton City. Interior Photos of Upstairs Unit before Occupancy. First Floor Apartment is rented for $420 a month and the Second Floor 2 Bedroom Apartment is rented for $650. Great Cash Flow potential. Shared full basement. All utilities are split. Tenants Currently pay gas & electric. Owner pays for lawn care & W/ S/T. Most Windows Newer, Updated Electric, Nice Siding. Other Properties available in package. Ask Listing Agent for details. Professional Property Management in place. 48 Hour Notice Required for Showings!

  24. 2022-11-10
    listed $62,000 Active 582-char remark
    Show marketing remark (582 chars)

    Attention Investors! Up/Down Duplex for sale in Canton City. Interior Photos of Upstairs Unit before Occupancy. First Floor Apartment is rented for $420 a month and the Second Floor 2 Bedroom Apartment is rented for $650. Great Cash Flow potential. Shared full basement. All utilities are split. Tenants Currently pay gas & electric. Owner pays for lawn care & W/ S/T. Most Windows Newer, Updated Electric, Nice Siding. Other Properties available in package. Ask Listing Agent for details. Professional Property Management in place. 48 Hour Notice Required for Showings!

  25. 2022-02-03
    price $525
  26. 2010-06-18
    historical
  27. 2010-03-18
    listed $57,400
  28. 2008-05-07
    soldstatus $26,500
  29. 2008-05-02
    soldstatus $26,500
  30. 2008-03-20
    listed $32,000
  31. 1995-05-25
    soldstatus $19,000

ⓘ 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
$1,049 · $87/mo
Projected year-2 tax
$1,460 · $122/mo
Expected delta
+$412/yr (+$34/mo · 39.2%)

ⓘ 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
$20,940
− Mortgage interest
−$6,722
− Property taxes
−$1,049
− Insurance
−$600
− Repairs & maintenance
−$1,675
− Management
−$1,675
− Depreciation
−$3,491
Taxable income
$5,728
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,375
After-tax cash flow
$5,967/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)
8,070
Household income
$31,957
Rent vs Own
67.2% rent · 32.8% own
Severe rent burden
644.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 58% Two or more races 19% Black 19% Hispanic / Latino 8% Pacific Islander 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 1% Cuban 3%
Common ancestry
Italian 15% Romanian 2% Lithuanian 2%
Foreign-born
2% · Canada

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
▼ -56.64%
Current HPI
220.0551
Rent YoY
▲ 4.61%
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

+531.6% since first listed
20 events — show timeline
  • 2026-06-15 Relisted MLSNOW
  • 2026-06-10 Pending MLSNOW
  • 2026-05-21 Listing Removed MLSNOW
  • 2026-05-21 Listed $120,000 MLSNOW
  • 2026-05-08 Relisted MLSNOW
  • 2026-04-23 Pending MLSNOW
  • 2026-04-09 Listed $125,000 MLSNOW
  • 2022-12-29 Sold (Public Records) $50,000 Public Records
  • 2022-12-29 Sold (MLS) $50,000 MLSNOW
  • 2022-12-09 Pending MLSNOW
  • 2022-11-22 Relisted MLSNOW
  • 2022-11-18 Pending MLSNOW
  • 2022-11-10 Listed $62,000 MLSNOW
  • 2022-02-03 Price Changed $525 RENT.
  • 2010-06-18 Listing Removed MLSNOW
  • 2010-03-18 Listed $57,400 MLSNOW
  • 2008-05-07 Sold (MLS) $26,500 MLSNOW
  • 2008-05-02 Sold (Public Records) $26,500 Public Records
  • 2008-03-20 Listed $32,000 MLSNOW
  • 1995-05-25 Sold (Public Records) $19,000 Public Records

Property tax history

+7.0%/yr

Latest (2024): $1,049 · +28.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…