CashFlowRE
Sign in Sign up
754 Arcadia Ave
D+ Composite 48.47
Why this score? — see what drove the D+ 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 +12.8/30.0
  • ARV discount +12.7/15.0
  • Schools +4.5/10.0
  • Rent growth +4.2/5.0
  • Livability +4.2/5.0
  • 1% rule +3.8/10.0
  • DSCR +3.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$163,900

754 Arcadia Ave · Cuyahoga Falls, OH 44221
3 bd · 1.0 ba · 1,116 sqft · SingleFamily public records · 4 Days on market
Built 1924 3,998 sqft lot Est $185k · 12% under

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

Listing remarks MLS

Welcome to 754 Arcadia Ave. This colonial gem is ready for the right hands to return it to it's former glory. Two stories and full basement with good bones. On the first floor you have the enclosed front porch, living room and dining room with hardwood floors, and kitchen. Upstairs you have three large bedrooms and a full bathroom. One car garage and private backyard. This home has so much potential!

Key facts

  • 3,998 sq ft lot
  • Garage
  • Built 1924

Property features AI

Exterior

  • Parking: Detached garage with 1 garage space; Driveway
  • Utilities: Public water service; Public sewer service
  • Home design: 2-story home; Aluminum siding; Asphalt/fiberglass roof
  • Construction: Built according to public records; Below-grade finished area present
  • Exterior features: Public water; Public sewer

Interior

  • Bedrooms: 1 main-level bedroom
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Full basement; 6 total rooms

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 3-bed/1.0-bath single-family listed at $164k.

Deal economics

  • At list price, monthly cash flow is $-15 ($-185/yr) — negative.
  • To cash-flow at today's rent, offer at most $161k (1.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $144k (11.9% below list).
  • Recommended offer: $144k (11.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 4.5% in Cuyahoga Falls — 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 83/100 on livability (#60 in OH, #870 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute F.
  • Cuyahoga Falls City (suburban): math 47% / reading 58% proficiency, ranked #408 of 656 in OH (top 62%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+7.0%/yr); 92 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).

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.
  • Summit County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 29y 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.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $144,332 (11.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
0.88%
Cap rate
6.18%
Cash-on-cash
-0.40%
DSCR
0.98
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$185,256
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
714 Grant Ave 0.25mi 3/1.0 1,144 (+2%) 2mo $190,000 $166 83
1300 Mount Vernon Ave 0.49mi 2/1.0 (-1) 1,100 (-1%) 1mo $117,000 $106 69
842 Grant Ave 0.25mi 3/2.0 1,004 (-10%) 2mo $182,000 $181 66
1105 Linden Ave 0.65mi 3/1.0 1,144 (+2%) 1mo $59,900 $52 64
1652 14th St 0.52mi 2/2.0 (-1) 1,136 (+2%) 2mo $195,000 $172 62
1620 Sackett Ave 0.72mi 3/2.0 1,131 (+1%) 1mo $241,000 $213 59
1616 Union St 0.74mi 2/1.0 (-1) 1,100 (-1%) 2mo $160,000 $145 57
1101 Linden Ave 0.66mi 3/1.0 1,186 (+6%) 2mo $111,000 $94 57
1933 10th St 0.69mi 3/1.5 1,180 (+6%) 2mo $259,900 $220 54
1353 Gorge Blvd 0.73mi 3/1.0 1,218 (+9%) 3mo $158,500 $130 48
946 Falls Ave 0.63mi 2/2.0 (-1) 1,230 (+10%) 3mo $209,900 $171 42
697 Ocean Ave 0.68mi 4/2.0 (+1) 972 (-13%) 2mo $95,000 $98 37

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 · 6.95% rent growth · sell at horizon

5-year hold
IRR
-12.5%
Equity multiple
0.53×
Total profit
$-21,540
Equity at exit
$24,438
10-year hold
IRR
1.7%
Equity multiple
1.15×
Total profit
$6,676
Equity at exit
$14,171

Cash invested: $45,892 (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 44221

Rents YoY
7.0%
Active inventory
92
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,443 high interval (Pro) →
Mortgage (P&I)
$860
Tax from tax record
$228 /mo · $2,734/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$-15

Break-even live

Break-even rent $1,463
Max offer price $161,179
Occupancy floor 96%

Sensitivity live

Price -10% $77 -5% $31 +0% $-15 +5% $-62 +10% $-108
Rent -10% $-129 -5% $-72 +0% $-15 +5% $42 +10% $99
Rate -1.0pp $67 -0.5pp $26 base $-15 +0.5pp $-58 +1.0pp $-101

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
$40,975
Closing costs
$4,917
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1382 9th St Cuyahoga Falls, OH 2.0 1.0 862 $1,050 $1.22 45d 1 0.08mi
1522 Campbell St Unit 2 Cuyahoga Falls, OH 2.0 1.0 900 $1,300 $1.44 22d 1 0.24mi
1823 7th St Cuyahoga Falls, OH 3.0 1.5 1248 $2,850 $2.28 45d 1 0.53mi
1180 Murray Ave Akron, OH 3.0 2.0 1340 $1,175 $0.88 22d 1 0.66mi
1832 15th St Cuyahoga Falls, OH 3.0 1.0 1000 $1,495 $1.50 24d 1 0.70mi
1088 Lexington Ave Akron, OH 3.0 1.0 1008 $1,600 $1.59 15d 1 0.72mi
1928 3rd St Unit 4 Cuyahoga Falls, OH 2.0 1.0 1150 $1,300 $1.13 45d 1 0.72mi
467 Lynn Dr Cuyahoga Falls, OH 3.0 1.0 1414 $1,600 $1.13 15d 1 0.73mi
539 E Cuyahoga Falls Ave Unit 1 Akron, OH 2.0 1.0 1000 $895 $0.90 24d 1 0.79mi
1390 N Howard St Akron, OH 2.0 1.0 1000 $1,000 $1.00 45d 1 0.93mi
1350 N Howard St Akron, OH 1.0–2.0 1.0 725 $925 $1.28 15d 1 0.97mi
1059 Jean Ave Akron, OH 3.0 1.0 1012 $1,300 $1.28 45d 1 1.15mi
1015 Howe Ave Cuyahoga Falls, OH 2.0 1.0 768 $1,100 $1.43 22d 1 1.23mi
1015 Howe Ave Apt 7 Cuyahoga Falls, OH 2.0 1.0 768 $1,200 $1.56 22d 1 1.23mi
1015 Howe Ave Apt 7 Cuyahoga Falls, OH 2.0 1.0 768 $1,100 $1.43 15d 1 1.23mi
1975 Tudor St Cuyahoga Falls, OH 3.0 1.0 1120 $1,475 $1.32 45d 1 1.31mi
1791 Windsor St Cuyahoga Falls, OH 3.0 1.0 1120 $1,929 $1.72 15d 1 1.31mi
2220 High St Cuyahoga Falls, OH 1.0–2.0 1.0–2.0 870 $1,215 $1.40 15d 1 1.38mi
513 Center Ave Cuyahoga Falls, OH 2.0 1.0 587 $964 $1.64 24d 2 1.38mi
1276 Bailey Rd Cuyahoga Falls, OH 3.0 2.0 1188 $1,800 $1.52 45d 1 1.42mi

Listing history 5 events

  1. 2026-06-09
    status $163,900 Pending 4 DOM
  2. 2026-06-08
    days on market $163,900 Active 4 DOM
  3. 2026-06-07
    days on market $163,900 Active 3 DOM
  4. 2026-06-05
    remarks 699-char remark
  5. 2026-06-05
    listed $163,900 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
$2,734 · $228/mo
Projected year-2 tax
$2,734 · $228/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$17,320
− Mortgage interest
−$9,181
− Property taxes
−$2,734
− Insurance
−$820
− Repairs & maintenance
−$1,386
− Management
−$1,386
− Depreciation
−$4,768
Taxable loss
−$2,954
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$709
After-tax cash flow
$524/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
Cuyahoga Falls City
NCES district ID
3904383
Math proficiency
47% ▼ -18.00%
Reading proficiency
58% ▼ -7.00%
Median HH income
$49,587
Composite
44.78/100
National rank
#2746
State rank
#408 of 656 in OH

Livability — Cuyahoga Falls

Score
83/100
State rank
#60
US rank
#870

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cuyahoga Falls, OH
County
Summit County · 440,783 people
City population
47,005
Metro
Akron, OH
Population (ZIP)
28,546
Household income
$63,342
Rent vs Own
38.5% rent · 61.5% own
Severe rent burden
1080.0

Population outlook (Summit County) Hauer SSP2

Today (2025)
546,583 people
By 2030
544,028 · -0.5%
By 2040
531,363 · -2.8%
By 2050
514,923 · -5.8%
By 2075
481,765 · -11.9%
By 2100
432,265 · -20.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Asian 7% Black 5% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Romanian 4% Lithuanian 2% Scotch-Irish 2%
Foreign-born
7% · India, China, Canada
Languages at home
90% English-only · Other Indo-European 6% Other Asian/Pacific 1% German/W. Germanic 1%

Political lean MEDSL · Summit

2024 margin
Lean D (+7.0) · D 53.0% · R 46.0%
2008→2024 swing
-9.6pp toward R · 2008: 16.6pp · 2024: 7.0pp
All cycles
2024: D+7.0 2020: D+9.6 2016: D+8.2 2012: D+14.8 2008: D+16.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -222.74%
Current HPI
213.5428
Rent YoY
▲ 6.95%
Metro
Akron, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+719.5% since first listed
30 events — show timeline
  • 2026-06-03 Listed $163,900 MLSNOW
  • 2026-01-16 Rental Removed $1,395 RENTEC
  • 2025-12-30 Price Changed $1,395 RENTEC
  • 2025-12-10 Listed for Rent $1,450 RENTEC
  • 2025-10-13 Listing Removed MLSNOW
  • 2025-09-12 Price Changed $150,900 MLSNOW
  • 2025-09-02 Price Changed $154,900 MLSNOW
  • 2025-08-21 Price Changed $157,900 MLSNOW
  • 2025-08-06 Price Changed $160,900 MLSNOW
  • 2025-07-28 Price Changed $164,900 MLSNOW
  • 2025-07-18 Listed $169,900 MLSNOW
  • 2022-08-12 Sold (Public Records) $165,000 Public Records
  • 2022-02-28 Sold (MLS) $76,510 MLSNOW
  • 2022-02-08 Pending MLSNOW
  • 2022-02-03 Listed $75,000 MLSNOW
  • 2021-02-18 Sold (MLS) $61,000 MLSNOW
  • 2021-02-02 Pending MLSNOW
  • 2021-01-30 Listed $50,000 MLSNOW
  • 2011-01-07 Sold (MLS) $46,000 MLSNOW
  • 2010-12-05 Listing Removed MLSNOW
  • 2010-08-25 Listed $49,900 MLSNOW
  • 2010-08-02 Listing Removed MLSNOW
  • 2009-09-18 Listed $69,000 MLSNOW
  • 1997-05-19 Sold (Public Records) $75,000 Public Records
  • 1997-04-30 Listing Removed MLSNOW
  • 1997-02-28 Listing Removed MLSNOW
  • 1997-02-21 Listed $74,900 MLSNOW
  • 1997-01-10 Listed $76,900 MLSNOW
  • 1996-10-24 Sold (Public Records) $20,000 Public Records
  • 1989-12-15 Sold (Public Records) $20,000 Public Records

Property tax history

+2.1%/yr

Latest (2025): $2,734 · -10.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…