CashFlowRE
Sign in Sign up
2149 Henry Ave SW
B- Composite 67.76
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 +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$39,900

2149 Henry Ave SW · Canton, OH 44706
2 bd · 1.0 ba · 928 sqft · SingleFamily public records · 1 Days on market
Built 1909 3,497 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits with this affordable 2-story home conveniently located near Route 77, shopping, dining, and everyday amenities. Featuring 2 bedrooms on the second floor and a full bathroom on the main level, this property offers a functional layout with plenty of potential for the right buyer. Recent exterior updates including newer vinyl siding 2023 and a newer roof 2023 along with front porch 2023 provide a solid start for renovations and added peace of mind. Whether you are looking for a starter home, investment property, or your next renovation project, this home offers the chance to build equity and make it your own. With convenient highway access and strong income-producing potenti

Key facts

  • Newer vinyl siding
  • Newer roof
  • Front porch

Tags

2 STORY HOMECONVENIENTLY LOCATEDNEWER VINYL SIDINGNEWER ROOFFRONT PORCH

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Property listed as fixer condition
  • Construction: Vinyl siding; Asphalt fiberglass roof
  • Exterior features: Lot approximately 0.0803 acres

Interior

  • Kitchen: Range; Refrigerator; Dishwasher not listed
  • Bedrooms: Bedrooms located on main level
  • Bathrooms: 1 full bathroom (on main level)
  • Heating & cooling: Forced-air heating; Gas heat
  • Interior features: Full unfinished basement
  • Laundry & utility: Washer; Dryer

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 $40k.

Deal economics

  • At list price, monthly cash flow is $474 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($949 rent vs $40k).
  • Cap rate 20.5% 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: 87 active listings in the ZIP; 5 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; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $276 of loan paydown is wiped out by about $1k 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 + 3.0% rent growth), your $11k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1909 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $39,900

Questions for the listing agent

  1. Built in 1909 — 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
2.38%
Cap rate
20.54%
Cash-on-cash
50.90%
DSCR
3.26
GRM
3.5

CMA / ARV

ARV (on-the-fly)
$121,568
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2149 Henry Ave SW 0.00mi 2/1.0 928 (0%) 1mo $30,000 $32 100
2007 Cleveland Ave SW 0.16mi 2/2.0 990 (+7%) 1mo $130,000 $131 77
2000 Henry Ave SW 0.15mi 3/1.0 (+1) 945 (+2%) 10mo $125,000 $132 76
1628 Clark Ave SW 0.42mi 3/1.5 (+1) 924 (-0%) 8mo $83,000 $90 66
1544 Clark Ave SW 0.50mi 2/1.0 1,045 (+13%) 11mo $77,000 $74 47
331 28th St SW 0.63mi 3/1.0 (+1) 1,014 (+9%) 21mo $139,000 $137 33

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
48.7%
Equity multiple
3.12×
Total profit
$23,728
Equity at exit
$5,949
10-year hold
IRR
54.3%
Equity multiple
6.33×
Total profit
$59,581
Equity at exit
$3,450

Cash invested: $11,172 (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 44706

Active inventory
87
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$949 medium interval (Pro) →
Mortgage (P&I)
$209
Tax est. 1.5%
$50 /mo · $598/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$474

Break-even live

Break-even rent $349
Max offer price $39,900
Occupancy floor 45%

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
$9,975
Closing costs
$1,197
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1511 Stark Ave SW Canton, OH 1.0 1.0 992 $900 $0.91 13d 1 0.55mi
1511 Stark Ave SW Canton, OH 2.0 1.0 992 $900 $0.91 43d 1 0.55mi
1520 Bryan Ave SW Canton, OH 3.0 1.0 1040 $1,100 $1.06 43d 1 0.75mi
1229 Lawn Ave SW Canton, OH 2.0 1.0 936 $950 $1.01 43d 1 1.02mi
1000 Market Ave S Canton, OH 1.0–2.0 1.0–2.0 1500 $4,505 $3.00 13d 12 1.29mi

Listing history 2 events

  1. 2026-05-21
    status Pending
  2. 2026-05-20
    listed $39,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$11,386
− Mortgage interest
−$2,235
− Property taxes
−$598
− Insurance
−$200
− Repairs & maintenance
−$911
− Management
−$911
− Depreciation
−$1,161
Taxable income
$5,371
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,289
After-tax cash flow
$4,397/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)
16,496
Household income
$58,228
Rent vs Own
32.3% rent · 67.7% own
Severe rent burden
502.0

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
Predominantly White (84%)
Race & ethnicity
White 84% Black 8% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Romanian 4% Italian 3% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

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
▼ -156.35%
Current HPI
239.851
Rent YoY
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

2 events — show timeline
  • 2026-05-21 Pending MLSNOW
  • 2026-05-20 Listed $39,900 MLSNOW

Property tax history

-37.4%/yr

Latest (2024): $2 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…