CashFlowRE
Sign in Sign up
1354 Arnold Ave 🏷️ Likely Rental
B+ Composite 77.02
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$77,000

1354 Arnold Ave · Akron, OH 44305
2 bd · 1.0 ba · 896 sqft · SingleFamily public records · 12 Days on market
Built 1928 4,800 sqft lot Est $112k · 31% under

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

Listing remarks

SELLING AS A PACKAGE ONLY WITH 317 STANTON AVE, AKRON, OH (MLS 5213289) AND 2330 16TH ST SW, AKRON, OH (MLS 5213284)!!!! Come get your turn-key investment properties priced to sell to add to your existing portfolio or start your venture into rentals! Properties are in easy-to-rent Akron neighborhoods. All are within a 10 minute or less commute to major area hospitals, the University of Akron, and Stark State College Akron. Each home is currently tenant occupied. 317 Stanton Ave features 3 bedrooms, 1 bathroom, a full basement, and a single-car garage. 1354 Arnold Ave features 2 bedrooms, 1 bathroom, a full basement, and a single car garage. 2330 16th St SW features 2 bedrooms, 1 bathro

Key facts

  • 4,800 sq ft lot
  • Garage
  • Built 1928

Property features AI

Exterior

  • Parking: Detached garage with driveway (1 garage space)
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Asphalt shingle roof; Aluminum siding
  • Construction: Built as recorded in public records; Aluminum siding construction
  • Exterior features: Front porch; City lot

Interior

  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced-air heating (gas)
  • Interior features: Full basement; Living room fireplace
  • Laundry & utility: Laundry in basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $77,000 price doesn't fit this home's estimated sale value (~$112,000) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $77k.

Deal economics

  • At list price, monthly cash flow is $311 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $77k).
  • Cap rate 11.1% 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.
  • Zoned schools: Barber Community Learning Center (math 22% / reading 27%, grade F, #1,217 of 1,584 statewide, top 78%, 312 students, 0% FRL); National Inventors Hall of Fame School Center For Stem (math 45% / reading 56%, grade C, #413 of 654 statewide, top 63%, 406 students, 0% FRL); Akron Early College High School (math 62% / reading 98%, grade A, #34 of 781 statewide, top 4%, 377 students, 0% FRL) — zoned schools average 0% FRL vs 66% district-wide (66 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 52% at this address vs 26% district-wide (+26 pts) — the actual schools serving this property are materially stronger than the Akron City average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+4.5%/yr); 101 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $532 of loan paydown is wiped out by about $2k 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 + 4.5% rent growth), your $22k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 24y 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 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $77,000

Questions for the listing agent

  1. Built in 1928 — 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
1.47%
Cap rate
11.14%
Cash-on-cash
17.30%
DSCR
1.77
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$112,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1177 Smithfarm Ave 0.35mi 2/1.0 992 (+11%) 2mo $113,000 $114 64
1379 Ottawa Ave 0.18mi 3/1.0 (+1) 999 (+12%) 4mo $99,500 $100 64
1102 Tonawanda Ave 0.40mi 3/1.0 (+1) 960 (+7%) 1mo $97,000 $101 64
1465 Laffer Ave 0.37mi 2/1.0 792 (-12%) 1mo $109,900 $139 63
1371 Laffer Ave 0.36mi 3/1.0 (+1) 960 (+7%) 7mo $120,000 $125 61
787 Shoshone Ave 0.54mi 2/1.5 932 (+4%) 8mo $149,900 $161 60
1604 Ottawa Ave 0.53mi 2/1.0 950 (+6%) 7mo $127,000 $134 59
1364 Eastwood Ave 0.40mi 2/1.0 1,027 (+15%) 3mo $83,000 $81 54
1267 Tioga Ave 0.64mi 3/1.0 (+1) 960 (+7%) 4mo $93,500 $97 50
1376 Tioga Ave 0.63mi 3/1.0 (+1) 960 (+7%) 6mo $135,000 $141 49
862 Chinook Ave 0.58mi 3/1.0 (+1) 1,008 (+12%) 9mo $112,500 $112 39
1530 Indianola Ave 0.60mi 3/1.0 (+1) 1,020 (+14%) 6mo $129,900 $127 39

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 · 4.51% rent growth · sell at horizon

5-year hold
IRR
10.5%
Equity multiple
1.42×
Total profit
$9,119
Equity at exit
$11,481
10-year hold
IRR
20.9%
Equity multiple
2.90×
Total profit
$41,028
Equity at exit
$6,658

Cash invested: $21,560 (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 44305

Rents YoY
4.5%
Active inventory
101
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,133 high interval (Pro) →
Mortgage (P&I)
$404
Tax from tax record
$148 /mo · $1,778/yr
Insurance
$32
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$311

Break-even live

Break-even rent $739
Max offer price $77,000
Occupancy floor 68%

Sensitivity live

Price -10% $354 -5% $333 +0% $311 +5% $289 +10% $267
Rent -10% $221 -5% $266 +0% $311 +5% $356 +10% $400
Rate -1.0pp $350 -0.5pp $330 base $311 +0.5pp $291 +1.0pp $271

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
$19,250
Closing costs
$2,310
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1318 Arnold Ave Akron, OH 3.0 1.0 1056 $1,450 $1.37 46d 1 0.08mi
676 Grifton Ave Akron, OH 2.0 1.0 703 $1,000 $1.42 46d 1 0.40mi
680 Grifton Ave Akron, OH 2.0 1.0 828 $1,050 $1.27 25d 1 0.41mi
1190 Hazel St Akron, OH 3.0 1.0 1124 $1,425 $1.27 46d 1 0.49mi
237 Kryder Ave Unit 237 Akron, OH 2.0 1.0 860 $850 $0.99 46d 1 0.62mi
857 Kennebec Ave Akron, OH 3.0 1.0 1008 $1,350 $1.34 46d 1 0.63mi
208 Barder Ave Akron, OH 3.0 1.0 924 $1,050 $1.14 46d 1 0.73mi
1428 Sara Ave Akron, OH 2.0 1.0 1080 $1,050 $0.97 16d 1 0.84mi
243 Watson St Akron, OH 2.0 1.0 750 $950 $1.27 46d 1 0.87mi
1635 Bronson Rd Akron, OH 3.0 1.0 1110 $1,245 $1.12 16d 1 0.88mi
1044 Brittain Rd Unit 1050 Akron, OH 1.0 1.0 700 $785 $1.12 46d 1 0.89mi
1050 Brittain Rd Akron, OH 1.0 1.0 700 $785 $1.12 46d 1 0.89mi
109 Kent Ct Akron, OH 2.0 1.0 1032 $1,142 $1.11 25d 1 0.90mi
134 N Arlington St Akron, OH 2.0 1.0 964 $900 $0.93 25d 1 1.00mi
1820 Malasia Rd Unit 2 Akron, OH 2.0 1.0 741 $925 $1.25 46d 1 1.03mi
1820 Malasia Rd Akron, OH 2.0 1.0 741 $895 $1.21 23d 1 1.03mi
797 E Market St Apt 209 Akron, OH 1.0 1.0 600 $1,350 $2.25 25d 1 1.12mi
797 E Market St Apt 220 Akron, OH 2.0 1.5 1100 $1,500 $1.36 25d 1 1.12mi
1628 E Market St Akron, OH 2.0 1.0 800 $850 $1.06 46d 1 1.16mi
167 Chittenden St #1 Akron, OH 2.0 1.0 900 $850 $0.94 46d 1 1.23mi
167 Chittenden St Unit 3 Akron, OH 1.0 1.0 575 $700 $1.22 46d 1 1.24mi
167 Chittenden St Apt 2 Akron, OH 2.0 1.0 900 $825 $0.92 46d 1 1.24mi
166 Chittenden St Akron, OH 3.0 1.0 1020 $985 $0.97 46d 1 1.26mi
801 E Exchange St Akron, OH 2.0 1.0 850 $925 $1.09 25d 1 1.30mi
783 E Exchange St Unit 2nd Akron, OH 2.0 1.0 951 $875 $0.92 25d 1 1.33mi
481 Tompkins Ave Akron, OH 2.0 1.0 800 $749 $0.94 16d 1 1.41mi
605 E Buchtel Ave Unit 1 Akron, OH 2.0 1.0 1000 $695 $0.69 16d 1 1.46mi
590 E Buchtel Ave Akron, OH 1.0 1.0 600 $679 $1.13 46d 1 1.49mi

Listing history 11 events

  1. 2026-06-10
    days on market $77,000 Active 12 DOM
  2. 2026-06-09
    days on market $77,000 Active 11 DOM
  3. 2026-06-08
    days on market $77,000 Active 10 DOM
  4. 2026-06-07
    days on market $77,000 Active 9 DOM
  5. 2026-06-05
    days on market $77,000 Active 6 DOM
  6. 2026-06-03
    days on market $77,000 Active 5 DOM
  7. 2026-06-02
    days on market $77,000 Active 4 DOM
  8. 2026-06-01
    days on market $77,000 Active 3 DOM
  9. 2026-05-31
    days on market $77,000 Active 2 DOM
  10. 2026-05-31
    remarks 699-char remark
  11. 2026-05-31
    listed $77,000 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
$1,778 · $148/mo
Projected year-2 tax
$1,778 · $148/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 ≥96°F today · 16 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
$13,593
− Mortgage interest
−$4,313
− Property taxes
−$1,778
− Insurance
−$385
− Repairs & maintenance
−$1,087
− Management
−$1,087
− Depreciation
−$2,240
Taxable income
$2,703
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$649
After-tax cash flow
$3,082/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)
21,103
Household income
$52,768
Rent vs Own
42.7% rent · 57.3% own
Severe rent burden
1021.0

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 0.57)
Race & ethnicity
White 62% Black 20% Two or more races 12% Asian 5% Hispanic / Latino 2%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
4% · India, Philippines, Canada
Languages at home
94% English-only · Other Asian/Pacific 3% Other Indo-European 1% Spanish 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
▼ -140.39%
Current HPI
190.6223
Rent YoY
▲ 4.51%
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

+105.3% since first listed
8 events — show timeline
  • 2026-05-29 Listed $77,000 MLSNOW
  • 2014-07-18 Listing Removed MLSNOW
  • 2013-07-18 Listed $19,900 MLSNOW
  • 2013-07-15 Listing Removed MLSNOW
  • 2013-02-25 Listed $19,000 MLSNOW
  • 2002-09-09 Sold (Public Records) $69,500 Public Records
  • 2002-06-10 Listed $69,500 MLSNOW
  • 1989-04-11 Sold (Public Records) $37,500 Public Records

Property tax history

+2.6%/yr

Latest (2025): $1,778 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…