CashFlowRE
Sign in Sign up
361 Cross St
C Composite 58.7
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 +27.2/30.0
  • DSCR +9.5/10.0
  • 1% rule +7.8/10.0
  • Livability +4.0/5.0
  • ARV discount +3.0/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$99,900

361 Cross St · Akron, OH 44311
4 bd · 1.0 ba · 1,036 sqft · SingleFamily public records · 74 Days on market
Built 1894 2,178 sqft lot $96/sqft · 10% above area Est $91k · 10% over

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

Listing remarks MLS

Welcome to 361 Cross St in Akron! Conveniently located near the University of Akron, this home is perfect for students, investors, or first-time buyers looking to build equity. Whether you're searching for a rental property to add to your portfolio or a place to call home, this property offers great potential. Its proximity to campus, shopping, dining, and major highways makes it an ideal location for convenience and accessibility. This could be a fantastic income-producing property or a smart start for a first-time homeowner.

Key facts

  • 2,178 sq ft lot
  • Built 1894
  • Listed 73 days

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-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $287 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $94k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.7% vs local median 6.6% in Akron — 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 81/100 on livability (#104 in OH, #1,591 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Akron City (urban): math 22% / reading 30% proficiency, ranked #602 of 656 in OH (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 54 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • At $1,282/mo this rent would consume 63% of the median local household income ($24k/yr) (locally 659% 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 $691 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 33y ago; this cycle's ask has dropped $10k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1894 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $93,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1894 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 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
1.28%
Cap rate
9.74%
Cash-on-cash
12.33%
DSCR
1.55
GRM
6.5

CMA / ARV

ARV (median comp)
$90,752
List price
$99,900
Delta
10.08%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
370 E Thornton St 0.13mi 3/1.0 (-1) 1,015 (-2%) 6mo $75,500 $74 81
314 Sterling Ct 0.13mi 4/1.0 1,112 (+7%) 9mo $101,000 $91 74
381 Bethwayne Ct 0.08mi 4/1.0 1,152 (+11%) 8mo $70,000 $61 71
421 E Thornton St 0.16mi 4/1.0 1,152 (+11%) 11mo $102,500 $89 65
791 Allyn St 0.47mi 3/1.0 (-1) 992 (-4%) 4mo $85,000 $86 63
241 Wheeler St 0.22mi 4/2.0 1,140 (+10%) 9mo $96,000 $84 61
528 Rentschler St 0.17mi 4/2.0 1,144 (+10%) 12mo $79,900 $70 61
685 Brown St 0.36mi 4/1.0 899 (-13%) 8mo $90,000 $100 55
440 Tyner St 0.16mi 3/1.0 (-1) 880 (-15%) 9mo $72,100 $82 55
560 Nash St 0.60mi 3/2.0 (-1) 1,049 (+1%) 11mo $60,500 $58 52
848 Kling St 0.59mi 4/2.5 1,160 (+12%) 5mo $110,000 $95 43
469 Crouse St 0.38mi 3/1.5 (-1) 1,178 (+14%) 12mo $69,500 $59 42

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
2.0%
Equity multiple
1.08×
Total profit
$2,153
Equity at exit
$14,895
10-year hold
IRR
11.6%
Equity multiple
1.92×
Total profit
$25,605
Equity at exit
$8,638

Cash invested: $27,972 (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 44311

Home prices YoY
-28.4%
Active inventory
54
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,282 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$160 /mo · $1,915/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$287

Break-even live

Break-even rent $918
Max offer price $99,900
Occupancy floor 73%

Sensitivity live

Price -10% $344 -5% $316 +0% $287 +5% $259 +10% $231
Rent -10% $186 -5% $237 +0% $287 +5% $338 +10% $389
Rate -1.0pp $338 -0.5pp $313 base $287 +0.5pp $261 +1.0pp $235

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
$24,975
Closing costs
$2,997
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
356 Rankin St Akron, OH 4.0 1.5 1186 $1,197 $1.01 24d 1 0.09mi
566 Sumner St Akron, OH 4.0 1.0 1170 $1,200 $1.03 44d 1 0.11mi
287 Wheeler St Akron, OH 3.0 1.0 1100 $1,350 $1.23 24d 1 0.19mi
418 Power St Akron, OH 3.0 1.0 1000 $999 $1.00 24d 1 0.21mi
420 Power St Akron, OH 3.0 1.0 900 $800 $0.89 24d 1 0.22mi
600 Sherman St Akron, OH 4.0 1.0–2.0 824 $1,600 $1.94 15d 14 0.22mi
421 Allyn St Unit 2 Akron, OH 3.0 1.0 743 $850 $1.14 44d 1 0.22mi
437 Sumner St Apt A Akron, OH 3.0 1.5 750 $1,200 $1.60 24d 1 0.23mi
548 Spicer St Akron, OH 4.0 2.0 1487 $1,100 $0.74 24d 1 0.24mi
461 Spicer St Akron, OH 3.0 2.0 1000 $995 $0.99 44d 1 0.29mi
406 Sumner St Akron, OH 2.0–4.0 1.0–2.0 836 $1,295 $1.55 15d 3 0.29mi
374 E Voris St Akron, OH 3.0 1.0 876 $1,150 $1.31 24d 1 0.30mi
490 Gage St Akron, OH 4.0 1.0 1326 $1,053 $0.79 44d 1 0.32mi
689 Kling St Akron, OH 3.0 1.0 780 $1,075 $1.38 22d 1 0.32mi
796 Brown St Akron, OH 4.0 2.0 1200 $900 $0.75 44d 1 0.56mi
344 Lease St Akron, OH 3.0 1.0 1000 $1,199 $1.20 44d 1 0.62mi
22 E Exchange St Apt 310 Akron, OH 3.0 3.0 1496 $1,962 $1.31 44d 1 0.68mi
401 S Main St Akron, OH 4.0 1.0–4.0 814 $1,871 $2.30 15d 54 0.68mi
885 Brown St Akron, OH 4.0 2.0 1280 $1,400 $1.09 24d 1 0.74mi
907 Kling St Akron, OH 3.0 1.0 1248 $1,250 $1.00 15d 1 0.74mi
878 Clark St Akron, OH 3.0 2.0 1029 $1,440 $1.40 44d 1 0.79mi
1139 Marcy St Akron, OH 4.0 1.5 1300 $1,300 $1.00 44d 1 0.92mi
156 S Main St Akron, OH 2.0–3.0 2.0 1197 $2,985 $2.49 24d 4 0.97mi
987 Boone St Akron, OH 3.0 1.0 1248 $1,100 $0.88 24d 1 0.97mi
1028 Kling St Akron, OH 4.0 2.0 1500 $1,450 $0.97 44d 1 0.98mi
979 Neptune Ave Akron, OH 3.0 1.0 1248 $1,250 $1.00 24d 1 1.03mi
621 Hudson Ave Akron, OH 3.0 1.0 780 $1,100 $1.41 15d 1 1.08mi
1036 Neptune Ave Akron, OH 3.0 1.0 1000 $1,350 $1.35 44d 1 1.13mi
1040 Neptune Ave Akron, OH 4.0 1.0 1400 $1,300 $0.93 44d 1 1.13mi
1071 Ackley St Akron, OH 4.0 2.0 1164 $1,175 $1.01 44d 1 1.14mi
1085 Herberich Ave Akron, OH 4.0 1.0 1350 $1,400 $1.04 44d 1 1.14mi
783 Boulevard St Akron, OH 4.0 1.0 1440 $999 $0.69 24d 1 1.17mi
1282 Andrus St Akron, OH 4.0 1.0 1242 $1,195 $0.96 44d 1 1.20mi
1114 Herberich Ave Akron, OH 4.0 1.0 1308 $1,200 $0.92 44d 1 1.21mi
1102 Neptune Ave Akron, OH 3.0 1.0 1000 $1,200 $1.20 44d 1 1.25mi
1200 Girard St Akron, OH 3.0 2.0 1438 $1,100 $0.76 15d 1 1.25mi
990 Baird St Akron, OH 3.0 1.0 1140 $1,250 $1.10 44d 1 1.26mi
1125 2nd Ave Akron, OH 3.0 1.0 1373 $1,100 $0.80 24d 1 1.26mi
166 Chittenden St Akron, OH 3.0 1.0 1020 $985 $0.97 44d 1 1.27mi
846 Lee Dr Akron, OH 4.0 1.5 1433 $1,325 $0.92 24d 1 1.27mi

Listing history 40 events

  1. 2026-06-21
    days on market $99,900 Active 74 DOM
  2. 2026-06-18
    days on market $99,900 Active 71 DOM
  3. 2026-06-17
    days on market $99,900 Active 70 DOM
  4. 2026-06-16
    days on market $99,900 Active 69 DOM
  5. 2026-06-15
    days on market $99,900 Active 68 DOM
  6. 2026-06-14
    days on market $99,900 Active 66 DOM
  7. 2026-06-13
    days on market $99,900 Active 65 DOM
  8. 2026-06-10
    days on market $99,900 Active 63 DOM
  9. 2026-06-09
    days on market $99,900 Active 62 DOM
  10. 2026-06-08
    days on market $99,900 Active 61 DOM
  11. 2026-06-07
    days on market $99,900 Active 60 DOM
  12. 2026-06-05
    days on market $99,900 Active 57 DOM
  13. 2026-06-03
    days on market $99,900 Active 56 DOM
  14. 2026-06-02
    days on market $99,900 Active 55 DOM
  15. 2026-06-01
    days on market $99,900 Active 54 DOM
  16. 2026-05-31
    days on market $99,900 Active 53 DOM
  17. 2026-05-31
    days on market $99,900 Active 52 DOM
  18. 2026-05-06
    price $99,900 533-char remark
    Show marketing remark (533 chars)

    Welcome to 361 Cross St in Akron! Conveniently located near the University of Akron, this home is perfect for students, investors, or first-time buyers looking to build equity. Whether you're searching for a rental property to add to your portfolio or a place to call home, this property offers great potential. Its proximity to campus, shopping, dining, and major highways makes it an ideal location for convenience and accessibility. This could be a fantastic income-producing property or a smart start for a first-time homeowner.

  19. 2026-04-20
    price $104,900 533-char remark
    Show marketing remark (533 chars)

    Welcome to 361 Cross St in Akron! Conveniently located near the University of Akron, this home is perfect for students, investors, or first-time buyers looking to build equity. Whether you're searching for a rental property to add to your portfolio or a place to call home, this property offers great potential. Its proximity to campus, shopping, dining, and major highways makes it an ideal location for convenience and accessibility. This could be a fantastic income-producing property or a smart start for a first-time homeowner.

  20. 2026-04-08
    listed $109,900 Active 533-char remark
    Show marketing remark (533 chars)

    Welcome to 361 Cross St in Akron! Conveniently located near the University of Akron, this home is perfect for students, investors, or first-time buyers looking to build equity. Whether you're searching for a rental property to add to your portfolio or a place to call home, this property offers great potential. Its proximity to campus, shopping, dining, and major highways makes it an ideal location for convenience and accessibility. This could be a fantastic income-producing property or a smart start for a first-time homeowner.

  21. 2024-01-12
    soldstatus $93,000
  22. 2024-01-11
    soldstatus $93,000 Closed 141-char remark
    Show marketing remark (141 chars)

    This is an excellent investment property to add to your portfolio. Also a perfect home to occupy and make your own. Tenant is month to month.

  23. 2023-11-22
    historical Contingent 141-char remark
    Show marketing remark (141 chars)

    This is an excellent investment property to add to your portfolio. Also a perfect home to occupy and make your own. Tenant is month to month.

  24. 2023-11-21
    status Active 141-char remark
    Show marketing remark (141 chars)

    This is an excellent investment property to add to your portfolio. Also a perfect home to occupy and make your own. Tenant is month to month.

  25. 2023-11-13
    historical Contingent 141-char remark
    Show marketing remark (141 chars)

    This is an excellent investment property to add to your portfolio. Also a perfect home to occupy and make your own. Tenant is month to month.

  26. 2023-11-01
    price $97,000 141-char remark
    Show marketing remark (141 chars)

    This is an excellent investment property to add to your portfolio. Also a perfect home to occupy and make your own. Tenant is month to month.

  27. 2023-10-04
    listed $102,500 Active 141-char remark
    Show marketing remark (141 chars)

    This is an excellent investment property to add to your portfolio. Also a perfect home to occupy and make your own. Tenant is month to month.

  28. 2020-11-24
    soldstatus $69,900
  29. 2016-09-30
    soldstatus $21,000 Sold
  30. 2016-09-26
    status Pending
  31. 2016-08-25
    listed $29,900 Active
  32. 2006-07-24
    historical
  33. 2005-06-24
    listed $49,900
  34. 2004-12-31
    historical
  35. 2004-01-03
    historical
  36. 2003-11-04
    listed $49,900
  37. 2002-09-29
    listed $49,900
  38. 1994-03-20
    historical
  39. 1993-09-22
    listed $36,900
  40. 1990-12-14
    soldstatus $19,000

ⓘ 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
$1,915 · $160/mo
Projected year-2 tax
$1,915 · $160/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
$15,379
− Mortgage interest
−$5,596
− Property taxes
−$1,915
− Insurance
−$500
− Repairs & maintenance
−$1,230
− Management
−$1,230
− Depreciation
−$2,906
Taxable income
$2,002
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$480
After-tax cash flow
$2,968/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
Akron City
NCES district ID
3904348
Math proficiency
22% ▼ -17.00%
Reading proficiency
30% ▼ -12.00%
Median HH income
$33,811
Composite
21.31/100
National rank
#8383
State rank
#602 of 656 in OH

Livability — Akron

Score
81/100
State rank
#104
US rank
#1591

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Akron, OH
County
Summit County · 440,783 people
City population
174,375
Metro
Akron, OH
Population (ZIP)
7,547
Household income
$24,369
Rent vs Own
83.0% rent · 17.0% own
Severe rent burden
659.0

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
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 53% Black 35% Two or more races 6% Hispanic / Latino 4% Asian 3%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 2%
Foreign-born
3% · Canada, Vietnam, Philippines
Languages at home
95% English-only · Spanish 2% Other Asian/Pacific 1% Other Indo-European 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
▼ -39.01%
Current HPI
98.3809
Rent YoY
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

+425.8% since first listed
23 events — show timeline
  • 2026-05-06 Price Changed $99,900 MLSNOW
  • 2026-04-20 Price Changed $104,900 MLSNOW
  • 2026-04-08 Listed $109,900 MLSNOW
  • 2024-01-12 Sold (Public Records) $93,000 Public Records
  • 2024-01-11 Sold (MLS) $93,000 MLSNOW
  • 2023-11-22 Contingent MLSNOW
  • 2023-11-21 Relisted MLSNOW
  • 2023-11-13 Contingent MLSNOW
  • 2023-11-01 Price Changed $97,000 MLSNOW
  • 2023-10-04 Listed $102,500 MLSNOW
  • 2020-11-24 Sold (Public Records) $69,900 Public Records
  • 2016-09-30 Sold (MLS) $21,000 MLSNOW
  • 2016-09-26 Pending MLSNOW
  • 2016-08-25 Listed $29,900 MLSNOW
  • 2006-07-24 Listing Removed MLSNOW
  • 2005-06-24 Listed $49,900 MLSNOW
  • 2004-12-31 Listing Removed MLSNOW
  • 2004-01-03 Listing Removed MLSNOW
  • 2003-11-04 Listed $49,900 MLSNOW
  • 2002-09-29 Listed $49,900 MLSNOW
  • 1994-03-20 Listing Removed MLSNOW
  • 1993-09-22 Listed $36,900 MLSNOW
  • 1990-12-14 Sold (Public Records) $19,000 Public Records

Property tax history

+5.3%/yr

Latest (2025): $1,915 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…