CashFlowRE
Sign in Sign up
325 Noble St W Fourplex
C Composite 56.64
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 +22.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.9/10.0
  • Schools +4.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$389,000

325 Noble St W · East Canton, OH 44730
16 bd · 16.0 ba · 1,200 sqft · MultiFamily public records · 59 Days on market
Built 1975 8,908 sqft lot $324/sqft · 200% above area

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Fully rented 4 Unit with 1 bedroom units with sliders to deck/patio. Plenty of parking. Super convenient to parks, schools, and shopping!

Key facts

  • Bedroom units
  • Plenty of parking
  • Sliders to deck

Tags

BEDROOM UNITSSLIDERS TO DECKPLENTY OF PARKINGCONVENIENT TO PARKSCONVENIENT TO SCHOOLSCONVENIENT TO SHOPPING

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 4 × 1-bed/1.0-bath units multifamily listed at $389k.

Deal economics

  • At list price, monthly cash flow is $653 ($8k/yr) — positive. Per door: $163/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $389k).
  • Recommended offer: $377k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 74/100 on livability (#270 in OH, #4,413 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Osnaburg Local (suburban): math 57% / reading 58% proficiency, ranked #327 of 656 in OH (top 50%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 20 active listings in the ZIP; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • At $4,229/mo this rent would consume 72% of the median local household income ($70k/yr) — 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 $3k of loan paydown is wiped out by about $12k 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 59 days — a 3% lower offer ($377k) is reasonable based on typical stale-listing flexibility.
Recommended offer $377,330 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 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 1975 — 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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.
  8. 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.
  9. 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
1.09%
Cap rate
8.31%
Cash-on-cash
7.19%
DSCR
1.32
GRM
7.7

CMA / ARV

ARV (median comp)
$259,091
List price
$389,000
Delta
50.14%
Verdict
OVERPRICED
Comps
7 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-5.3%
Equity multiple
0.80×
Total profit
$-21,405
Equity at exit
$58,001
10-year hold
IRR
4.4%
Equity multiple
1.32×
Total profit
$35,142
Equity at exit
$33,634

Cash invested: $108,920 (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 44730

Active inventory
20
Price-to-rent
30.7×

Monthly cashflow live

Estimated rent
$4,229 medium interval (Pro) →
Mortgage (P&I)
$2,040
Tax est. 1.5%
$486 /mo · $5,835/yr
Insurance
$162
HOA
$0
Vacancy / Maint / Mgmt
$888
Net cashflow
$653

Break-even live

Break-even rent $3,403
Max offer price $389,000
Occupancy floor 80%

Sensitivity live

Price -10% $921 -5% $787 +0% $653 +5% $518 +10% $384
Rent -10% $319 -5% $486 +0% $653 +5% $820 +10% $987
Rate -1.0pp $849 -0.5pp $752 base $653 +0.5pp $552 +1.0pp $449

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

UnitsBedsBathsEst. rent
Total (4 units) $4,229

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
$97,250
Closing costs
$11,670
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 18 events

  1. 2026-06-18
    days on market $389,000 Active 59 DOM
  2. 2026-06-17
    days on market $389,000 Active 58 DOM
  3. 2026-06-16
    days on market $389,000 Active 57 DOM
  4. 2026-06-15
    days on market $389,000 Active 56 DOM
  5. 2026-06-14
    days on market $389,000 Active 54 DOM
  6. 2026-06-13
    days on market $389,000 Active 53 DOM
  7. 2026-06-10
    days on market $389,000 Active 51 DOM
  8. 2026-06-09
    days on market $389,000 Active 50 DOM
  9. 2026-06-08
    days on market $389,000 Active 49 DOM
  10. 2026-06-07
    days on market $389,000 Active 48 DOM
  11. 2026-06-03
    days on market $389,000 Active 44 DOM
  12. 2026-06-02
    days on market $389,000 Active 43 DOM
  13. 2026-06-01
    days on market $389,000 Active 42 DOM
  14. 2026-05-31
    days on market $389,000 Active 41 DOM
  15. 2026-05-30
    days on market $389,000 Active 40 DOM
  16. 2026-04-20
    listed $389,000 Active 137-char remark
    Show marketing remark (137 chars)

    Fully rented 4 Unit with 1 bedroom units with sliders to deck/patio. Plenty of parking. Super convenient to parks, schools, and shopping!

  17. 2022-11-03
    soldstatus $7,030,000
  18. 2012-12-11
    soldstatus $14,000

ⓘ 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 · 18 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
$50,748
− Mortgage interest
−$21,790
− Property taxes
−$5,835
− Insurance
−$1,945
− Repairs & maintenance
−$4,060
− Management
−$4,060
− Depreciation
−$11,316
Taxable income
$1,742
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$418
After-tax cash flow
$7,413/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
Osnaburg Local
NCES district ID
3904991
Math proficiency
57% ▼ -11.00%
Reading proficiency
58% ▼ -7.00%
Median HH income
$50,595
Composite
49.06/100
National rank
#2058
State rank
#327 of 656 in OH

Livability — East Canton

Score
74/100
State rank
#270
US rank
#4413

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment C+ Housing A+ Health & safety F User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Canton, OH
County
Stark · 366,688 people
Metro
Canton-Massillon, OH
Population (ZIP)
6,096
Household income
$70,344
Rent vs Own
20.2% rent · 79.8% own
Severe rent burden
10.9

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 (93%)
Race & ethnicity
White 93% Hispanic / Latino 3% Black 3% Two or more races 2%
Common ancestry
Italian 9% Romanian 4% Lithuanian 2%
Foreign-born
0%

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
▼ -179.76%
Current HPI
248.9546
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+2678.6% since first listed
3 events — show timeline
  • 2026-04-20 Listed $389,000 MLSNOW
  • 2022-11-03 Sold (Public Records) $7,030,000 Public Records
  • 2012-12-11 Sold (Public Records) $14,000 Public Records

Property tax history

-20.5%/yr

Latest (2024): $185 · -86.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…