CashFlowRE
Sign in Sign up
1005 Clarendon Ave NW Duplex
B- Composite 66.83
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 +28.8/30.0
  • DSCR +10.0/10.0
  • ARV discount +8.8/15.0
  • 1% rule +7.4/10.0
  • Rent growth +4.2/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$155,000

1005 Clarendon Ave NW · Canton, OH 44708
4 bd · 2.0 ba · 2,184 sqft · MultiFamily public records · 5 Days on market
Built 1925 4,098 sqft lot Est $159k · at est.

🖨 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

Property is in excellent condition and always clean and maintained. Great rental history and cash flow. Basement for both units is divided and private. Front and back doors for both units. Newer windows & shingles. Separate water, electric, & gas.

Key facts

  • 4,098 sq ft lot
  • 2 garage spots
  • Built 1925

Property features AI

Finance

  • Financial info: Gross rental income listed as $1,525; Unit rents: one unit at $725, the other at $800; Both units currently leased (leases expire Jul 31, 2026 and Oct 31, 2026)

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Two-story building; Frame construction; Asphalt roof
  • Construction: Built (year per public records); Frame construction; Asphalt roof; Full basement
  • Exterior features: Small lot (approximately 0.094 acres)

Interior

  • Kitchen: Standard kitchens in each unit
  • Bedrooms: Two 2-bedroom units (each unit leased)
  • Bathrooms: Each unit has 1 bathroom (total 2 full bathrooms)
  • Heating & cooling: Central air; Forced-air gas heating
  • Interior features: Full basement
  • Laundry & utility: On-site utilities (public water and public sewer)

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 $155k.

Deal economics

  • At list price, monthly cash flow is $520 ($6k/yr) — positive. Per door: $260/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Cap rate 10.3% vs local median 4.9% 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.
  • Zoned schools: Harter Elementary School (381 students, 0% FRL); Crenshaw Middle School (math 10% / reading 19%, grade F, #630 of 654 statewide, top 97%, 774 students, 0% FRL); Mckinley High School (math 8% / reading 29%, grade F, #683 of 781 statewide, top 88%, 2,154 students, 0% FRL) — zoned schools average 0% FRL vs 76% district-wide (76 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+6.7%/yr); 124 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($64k/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 $1k of loan paydown is wiped out by about $5k 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 + 6.7% rent growth), your $43k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 11y 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 $65k; list at $155k implies a 138% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $155,000

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 1925 — 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
1.24%
Cap rate
10.32%
Cash-on-cash
14.38%
DSCR
1.64
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$159,432
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2904 12th St NW 0.19mi 4/2.0 1,904 (-13%) 11mo $92,500 $49 60
1128 Clarendon Ave NW 0.10mi 5/2.0 (+1) 1,924 (-12%) 17mo $150,000 $78 56
339 Broad Ave NW 0.41mi 4/2.0 1,896 (-13%) 12mo $135,000 $71 49
427 Smith Ave NW 0.41mi 4/4.0 2,370 (+8%) 23mo $174,000 $73 39
115 Broad Ave NW 0.61mi 5/3.0 (+1) 2,000 (-8%) 20mo $220,000 $110 32

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 · 6.73% rent growth · sell at horizon

5-year hold
IRR
8.7%
Equity multiple
1.36×
Total profit
$15,444
Equity at exit
$23,111
10-year hold
IRR
20.7%
Equity multiple
3.05×
Total profit
$89,062
Equity at exit
$13,402

Cash invested: $43,400 (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 44708

Rents YoY
6.7%
Active inventory
124
Price-to-rent
13.5×

Monthly cashflow live

Estimated rent
$1,915 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$115 /mo · $1,384/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$402
Net cashflow
$520

Break-even live

Break-even rent $1,257
Max offer price $155,000
Occupancy floor 68%

Sensitivity live

Price -10% $608 -5% $564 +0% $520 +5% $476 +10% $432
Rent -10% $369 -5% $444 +0% $520 +5% $596 +10% $671
Rate -1.0pp $598 -0.5pp $559 base $520 +0.5pp $480 +1.0pp $439

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

UnitsBedsBathsEst. rent
Total (2 units) $1,915

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
$38,750
Closing costs
$4,650
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2510 10th St NW Canton, OH 3.0 1.5 1468 $1,175 $0.80 23d 1 0.05mi
2306 6th St SW Canton, OH 4.0 1.5 2086 $1,200 $0.58 23d 1 0.81mi
1137 7th St NW Canton, OH 3.0 1.0 1736 $1,095 $0.63 46d 1 0.97mi

Listing history 4 events

  1. 2026-06-21
    days on market $155,000 Active 5 DOM
  2. 2026-06-18
    days on market $155,000 Active 2 DOM
  3. 2026-06-16
    remarks 699-char remark
  4. 2026-06-16
    listed $155,000 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
$1,384 · $115/mo
Projected year-2 tax
$1,901 · $158/mo
Expected delta
+$517/yr (+$43/mo · 37.3%)

ⓘ 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
$22,980
− Mortgage interest
−$8,682
− Property taxes
−$1,384
− Insurance
−$775
− Repairs & maintenance
−$1,838
− Management
−$1,838
− Depreciation
−$4,509
Taxable income
$3,952
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$949
After-tax cash flow
$5,292/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)
24,285
Household income
$63,706
Rent vs Own
30.9% rent · 69.1% own
Severe rent burden
725.0

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 (80%)
Race & ethnicity
White 80% Black 8% Two or more races 8% Hispanic / Latino 4% Asian 3%
Common ancestry
Italian 8% Romanian 2% Slovak 2%
Foreign-born
4% · Canada, South Korea, Vietnam
Languages at home
95% English-only · Spanish 2% Other Indo-European 1% Tagalog/Filipino 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
▼ -168.35%
Current HPI
206.298
Rent YoY
▲ 6.73%
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

+190.3% since first listed
7 events — show timeline
  • 2026-06-16 Listed $155,000 MLSNOW
  • 2016-05-13 Sold (Public Records) $65,000 Public Records
  • 2016-05-11 Sold (MLS) $65,000 MLSNOW
  • 2016-05-04 Pending MLSNOW
  • 2016-04-13 Contingent MLSNOW
  • 2015-10-30 Listed $74,900 MLSNOW
  • 2004-11-12 Sold (Public Records) $53,400 Public Records

Property tax history

+0.3%/yr

Latest (2024): $1,384 · -10.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…