CashFlowRE
Sign in Sign up
2823 Columbus Rd NE Duplex
C+ Composite 61.56
Why this score? — see what drove the C+ 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
  • DSCR +8.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.3/10.0
  • Schools +5.5/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$189,000

2823 Columbus Rd NE · Canton, OH 44705
4 bd · 2.0 ba · 2,270 sqft · MultiFamily public records · 194 Days on market
Built 1906 0.52 ac lot $83/sqft · 80% above area

🖨 Deal sheet 📄 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

Fully renovated in 2024, this up-and-down duplex is completely occupied and ready to start generating passive income from day one. Both units have been thoughtfully updated throughout, offering low-maintenance living and dependable rental appeal. Located in a fantastic area close to local amenities, this property is a strong addition to any investment portfolio—whether you’re a seasoned investor or just getting started. Combined rent is $1655.00 per month. The top unit is on a month to month lease and the lower unit is leased until 9/26. Don’t miss this turnkey opportunity!

Key facts

  • Up and down duplex
  • Fully renovated
  • Turnkey opportunity

Tags

FULLY RENOVATEDUP AND DOWN DUPLEXLOW MAINTENANCE LIVINGDEPENDABLE RENTAL APPEALTURNKEY OPPORTUNITY

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 $189k.

Deal economics

  • At list price, monthly cash flow is $435 ($5k/yr) — positive. Per door: $217/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $189k).
  • Recommended offer: $166k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% 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.
  • Plain Local (suburban): math 61% / reading 69% proficiency, ranked #216 of 656 in OH (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-0.2%/yr); 71 active listings in the ZIP; lower-income renter base — watch delinquency; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • At $2,131/mo this rent would consume 59% of the median local household income ($43k/yr) (locally 524% 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 $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • It's been on market 194 days — a 12% lower offer ($166k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 23y ago; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $100k; list at $189k implies a 89% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1906 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $166,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 194 days. Have you received any prior offers? Is the seller open to a 12% 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 1906 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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
1.13%
Cap rate
9.05%
Cash-on-cash
9.86%
DSCR
1.44
GRM
7.4

CMA / ARV

ARV (median comp)
$105,225
List price
$189,000
Delta
79.62%
Verdict
OVERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-4.8%
Equity multiple
0.83×
Total profit
$-9,171
Equity at exit
$28,181
10-year hold
IRR
1.1%
Equity multiple
1.07×
Total profit
$3,539
Equity at exit
$16,341

Cash invested: $52,920 (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 44705

Rents YoY
-0.2%
Active inventory
71
Price-to-rent
14.8×

Monthly cashflow live

Estimated rent
$2,131 medium interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$179 /mo · $2,144/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$448
Net cashflow
$435

Break-even live

Break-even rent $1,580
Max offer price $189,000
Occupancy floor 75%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,131

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
$47,250
Closing costs
$5,670
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.

Listing history 49 events

  1. 2026-06-18
    days on market $189,000 Active 194 DOM
  2. 2026-06-17
    days on market $189,000 Active 193 DOM
  3. 2026-06-16
    days on market $189,000 Active 192 DOM
  4. 2026-06-15
    days on market $189,000 Active 191 DOM
  5. 2026-06-14
    days on market $189,000 Active 189 DOM
  6. 2026-06-13
    days on market $189,000 Active 188 DOM
  7. 2026-06-10
    days on market $189,000 Active 186 DOM
  8. 2026-06-09
    days on market $189,000 Active 185 DOM
  9. 2026-06-08
    days on market $189,000 Active 184 DOM
  10. 2026-06-07
    days on market $189,000 Active 183 DOM
  11. 2026-06-05
    days on market $189,000 Active 180 DOM
  12. 2026-06-03
    days on market $189,000 Active 179 DOM
  13. 2026-06-02
    days on market $189,000 Active 178 DOM
  14. 2026-06-01
    days on market $189,000 Active 177 DOM
  15. 2026-05-31
    days on market $189,000 Active 176 DOM
  16. 2026-05-30
    days on market $189,000 Active 175 DOM
  17. 2025-12-06
    listed $209,000 Active 598-char remark
    Show marketing remark (598 chars)

    Fully renovated in 2024, this up-and-down duplex is completely occupied and ready to start generating passive income from day one. Both units have been thoughtfully updated throughout, offering low-maintenance living and dependable rental appeal. Located in a fantastic area close to local amenities, this property is a strong addition to any investment portfolio—whether you’re a seasoned investor or just getting started. Combined rent is $1655.00 per month. The top unit is on a month to month lease and the lower unit is leased until 9/26. Don’t miss this turnkey opportunity!

  18. 2025-09-12
    historical $925
  19. 2025-08-15
    listed $925
  20. 2023-12-05
    historical
  21. 2023-09-25
    price $210,000
  22. 2023-09-08
    listed $220,000 Active
  23. 2023-09-06
    historical
  24. 2023-08-02
    listed $220,000 Active
  25. 2022-03-31
    soldstatus $100,000 Closed
  26. 2022-02-17
    status Pending
  27. 2022-02-07
    price $119,900
  28. 2022-01-28
    listed $127,700 Active
  29. 2021-11-05
    historical
  30. 2021-10-09
    price $129,900
  31. 2021-09-28
    listed $134,700 Active
  32. 2019-05-09
    soldstatus $79,900 Sold
  33. 2019-05-01
    status Pending
  34. 2019-04-20
    status Active
  35. 2019-04-18
    historical
  36. 2019-01-18
    listed $79,900 Active
  37. 2017-11-20
    historical
  38. 2017-03-21
    listed $89,900 Active
  39. 2017-03-21
    historical
  40. 2017-02-01
    listed $89,900 Active
  41. 2016-10-30
    historical
  42. 2016-08-01
    status Active
  43. 2016-07-30
    historical
  44. 2016-05-16
    price $89,900
  45. 2016-04-27
    price $99,900
  46. 2015-11-30
    listed $109,900 Active
  47. 2004-05-03
    soldstatus $82,400
  48. 2004-02-06
    historical
  49. 2003-11-06
    listed $105,000

ⓘ 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
$2,144 · $179/mo
Projected year-2 tax
$2,546 · $212/mo
Expected delta
+$402/yr (+$34/mo · 18.8%)

ⓘ 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 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
$25,572
− Mortgage interest
−$10,587
− Property taxes
−$2,144
− Insurance
−$945
− Repairs & maintenance
−$2,046
− Management
−$2,046
− Depreciation
−$5,498
Taxable income
$2,307
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$554
After-tax cash flow
$4,666/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
Plain Local
NCES district ID
3904993
Math proficiency
61% ▼ -13.00%
Reading proficiency
69% ▼ -5.00%
Median HH income
$48,337
Composite
55.04/100
National rank
#1293
State rank
#216 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

County
Stark County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
16,872
Household income
$43,439
Rent vs Own
42.8% rent · 57.2% own
Severe rent burden
524.0

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 0.60)
Race & ethnicity
White 58% Black 22% Two or more races 13% Hispanic / Latino 9%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Italian 5% Romanian 4% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2% German/W. Germanic 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
▼ -200.62%
Current HPI
150.1531
Rent YoY
▼ -0.23%
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

+99.0% since first listed
33 events — show timeline
  • 2025-12-06 Listed $209,000 MLSNOW
  • 2025-09-12 Rental Removed $925 SHOWMOJO
  • 2025-08-15 Listed for Rent $925 SHOWMOJO
  • 2023-12-05 Listing Removed MLSNOW
  • 2023-09-25 Price Changed $210,000 MLSNOW
  • 2023-09-08 Listed $220,000 MLSNOW
  • 2023-09-06 Listing Removed MLSNOW
  • 2023-08-02 Listed $220,000 MLSNOW
  • 2022-03-31 Sold (MLS) $100,000 MLSNOW
  • 2022-02-17 Pending MLSNOW
  • 2022-02-07 Price Changed $119,900 MLSNOW
  • 2022-01-28 Listed $127,700 MLSNOW
  • 2021-11-05 Listing Removed MLSNOW
  • 2021-10-09 Price Changed $129,900 MLSNOW
  • 2021-09-28 Listed $134,700 MLSNOW
  • 2019-05-09 Sold (MLS) $79,900 MLSNOW
  • 2019-05-01 Pending MLSNOW
  • 2019-04-20 Relisted MLSNOW
  • 2019-04-18 Listing Removed MLSNOW
  • 2019-01-18 Listed $79,900 MLSNOW
  • 2017-11-20 Listing Removed MLSNOW
  • 2017-03-21 Listed $89,900 MLSNOW
  • 2017-03-21 Listing Removed MLSNOW
  • 2017-02-01 Listed $89,900 MLSNOW
  • 2016-10-30 Listing Removed MLSNOW
  • 2016-08-01 Relisted MLSNOW
  • 2016-07-30 Listing Removed MLSNOW
  • 2016-05-16 Price Changed $89,900 MLSNOW
  • 2016-04-27 Price Changed $99,900 MLSNOW
  • 2015-11-30 Listed $109,900 MLSNOW
  • 2004-05-03 Sold (Public Records) $82,400 Public Records
  • 2004-02-06 Listing Removed MLSNOW
  • 2003-11-06 Listed $105,000 MLSNOW

Property tax history

+6.0%/yr

Latest (2024): $2,144 · +39.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…