CashFlowRE
Sign in Sign up
1635 Triplett Blvd
B+ Composite 75.72
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 +27.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.6/10.0
  • 1% rule +9.4/10.0
  • Rent growth +4.4/5.0
  • Livability +4.0/5.0
  • Schools +3.5/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$83,900

1635 Triplett Blvd · Akron, OH 44306
3 bd · 2.0 ba · 1,585 sqft · SingleFamily public records · 36 Days on market
Built 1914 Fair condition 4,791 sqft lot $53/sqft · 49% below area Est $163k · 49% under

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

Listing remarks MLS

Living room with fireplace & built-in bookcases. Some natural woodwork. Property has been converted to duplex. This property is eligible under Freddie Mac First Look Initiative through 10/24/14. Sold "AS IS". Buyer to verify all information. Buyer or buyer's agent responsible to check with Building, Zoning, EPA, DEA, Tax Dept or any other requirement for intended use. Buyer to pay for all inspections. Earnest money to be a Cashiers check. Subject to clear title.

Key facts

  • Interstate access
  • Formal dining room
  • Fenced back yard

Tags

IN LAW SUITEEAT IN KITCHENFORMAL DINING ROOMFENCED BACK YARDFULL UNFINISHED BASEMENTINTERSTATE ACCESS

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $84k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $247 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $84k).
  • Recommended offer: $81k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% vs local median 6.2% 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: Hatton Community Learning Center (math 42% / reading 42%, grade F, #1,030 of 1,584 statewide, top 66%, 460 students, 0% FRL); Hyre Community Learning Center (math 23% / reading 33%, grade F, #583 of 654 statewide, top 89%, 713 students, 0% FRL); Ellet Community Learning Center (math 30% / reading 42%, grade F, #579 of 781 statewide, top 74%, 968 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.
  • Market conditions: Rents rising fast (+7.6%/yr); 152 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($42k/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 $580 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 + 7.6% rent growth), your $23k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($81k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 30y 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: property tax is 3.3% of price; built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $81,383 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1914 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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 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
1.44%
Cap rate
9.83%
Cash-on-cash
12.63%
DSCR
1.56
GRM
5.8

CMA / ARV

ARV (median comp)
$163,000
List price
$83,900
Delta
-48.53%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
663 Essex St 0.07mi 3/1.5 1,480 (-7%) 1mo $175,000 $118 82
678 Essex St 0.04mi 3/2.0 1,440 (-9%) 2mo $164,000 $114 82
1882 Daniels Ave 0.67mi 3/1.5 1,508 (-5%) 3mo $200,000 $133 56
443 Fulmer Ave 0.63mi 3/1.0 1,500 (-5%) 5mo $205,500 $137 54
472 Stephens Rd 0.61mi 4/1.0 (+1) 1,385 (-13%) 6mo $180,000 $130 37
464 Stanley Rd 0.71mi 3/2.0 1,457 (-8%) 22mo $178,000 $122 35

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 · 7.63% rent growth · sell at horizon

5-year hold
IRR
8.3%
Equity multiple
1.35×
Total profit
$8,135
Equity at exit
$12,510
10-year hold
IRR
21.7%
Equity multiple
3.31×
Total profit
$54,348
Equity at exit
$7,254

Cash invested: $23,492 (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.
Seller's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
4 active · 12 under contract
Months of supply
1.3 mo (75%/mo absorbed)
Median asking
$247,400 ($156/sqft)
Median days on market
28 d
This list price
lowest-priced of the active set
ARV vs active asking
-34.1% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 44306

Rents YoY
7.6%
Active inventory
152
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,208 high interval (Pro) →
Mortgage (P&I)
$440
Tax from tax record
$232 /mo · $2,786/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$247

Break-even live

Break-even rent $895
Max offer price $83,900
Occupancy floor 75%

Sensitivity live

Price -10% $295 -5% $271 +0% $247 +5% $223 +10% $200
Rent -10% $152 -5% $199 +0% $247 +5% $295 +10% $343
Rate -1.0pp $289 -0.5pp $269 base $247 +0.5pp $225 +1.0pp $203

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
$20,975
Closing costs
$2,517
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1125 Georgia Ave Akron, OH 3.0 1.0 1060 $1,250 $1.18 6d 1 0.90mi
1280 7th Ave Akron, OH 2.0 1.0 1152 $1,200 $1.04 109d 1 1.21mi
1143 Santee Ave Unit 2/1143 Akron, OH 2.0 1.0 1431 $850 $0.59 6d 1 1.22mi
1070 Super Genius Cir Akron, OH 2.0–4.0 1.0–2.0 1145 $1,174 $1.03 0d 1 1.38mi
497 Lucy St Akron, OH 4.0 1.0 1600 $1,500 $0.94 139d 1 1.45mi
344 Fuller St Akron, OH 3.0 1.0 1373 $1,050 $0.76 6d 1 1.47mi
749 Columbus Ave Akron, OH 2.0 1.0 1064 $1,050 $0.99 2d 1 1.50mi

Property features AI

Finance

HOA & community
Nearby shopping

Exterior

Parking
Driveway
Utilities
Public waterPublic sewer
Home design
Two-story homeFixer conditionBlock foundation
Construction
Frame constructionAsphalt fiberglass roofBuilt (year per public records)
Exterior features
Front porchBack yard with chain-link fence and gateFlat, level lotSouth-facing

Interior

Kitchen
Eat-in kitchen (first level)Eat-in kitchen (second level)
Bedrooms
Two main-level bedroomsAdditional bedroom on third levelBedroom in an additional living suite (second level)
Flooring
Carpet in library, bedrooms, dining room, living room and family room
Bathrooms
Two full bathrooms totalOne main-level bathroom
Heating & cooling
Forced air heating
Interior features
Built-in featuresIn-law floorplanFull unfinished basementView from the property
Laundry & utility
Laundry located in the basement

Listing history 50 events

  1. 2026-09-23
    days on market $83,900 Active 36 DOM
  2. 2026-09-22
    days on market $83,900 Active 35 DOM
  3. 2026-09-21
    days on market $83,900 Active 34 DOM
  4. 2026-09-20
    days on market $83,900 Active 33 DOM
  5. 2026-09-19
    days on market $83,900 Active 32 DOM
  6. 2026-09-18
    days on market $83,900 Active 31 DOM
  7. 2026-09-17
    days on market $83,900 Active 30 DOM
  8. 2026-09-16
    days on market $83,900 Active 29 DOM
  9. 2026-09-15
    days on market $83,900 Active 28 DOM
  10. 2026-09-14
    days on market $83,900 Active 27 DOM
  11. 2026-09-13
    days on market $83,900 Active 26 DOM
  12. 2026-09-12
    days on market $83,900 Active 25 DOM
  13. 2026-09-11
    days on market $83,900 Active 24 DOM
  14. 2026-09-05
    days on market $83,900 Active 18 DOM
  15. 2026-09-04
    days on market $83,900 Active 17 DOM
  16. 2026-09-03
    days on market $83,900 Active 16 DOM
  17. 2026-08-31
    days on market $83,900 Active 13 DOM
  18. 2026-08-30
    days on market $83,900 Active 12 DOM
  19. 2026-08-29
    days on market $83,900 Active 11 DOM
  20. 2026-08-28
    days on market $83,900 Active 10 DOM
  21. 2026-08-27
    days on market $83,900 Active 9 DOM
  22. 2026-08-25
    days on market $83,900 Active 7 DOM
  23. 2026-08-24
    days on market $83,900 Active 6 DOM
  24. 2026-08-23
    days on market $83,900 Active 5 DOM
  25. 2026-08-22
    days on market $83,900 Active 4 DOM
  26. 2026-08-21
    days on market $83,900 Active 3 DOM
  27. 2026-08-20
    days on market $83,900 Active 2 DOM
  28. 2026-08-18
    pricedays on marketlisting id $83,900 Active 1 DOM
  29. 2026-08-04
    days on market $93,900 Active 91 DOM
  30. 2026-08-03
    days on market $93,900 Active 90 DOM
  31. 2026-07-31
    days on market $93,900 Active 87 DOM
  32. 2026-07-30
    days on market $93,900 Active 86 DOM
  33. 2026-07-29
    days on market $93,900 Active 85 DOM
  34. 2026-07-27
    days on market $93,900 Active 83 DOM
  35. 2026-07-25
    days on market $93,900 Active 81 DOM
  36. 2026-07-24
    days on market $93,900 Active 80 DOM
  37. 2026-07-23
    days on market $93,900 Active 79 DOM
  38. 2026-07-22
    days on market $93,900 Active 78 DOM
  39. 2026-07-21
    days on market $93,900 Active 77 DOM
  40. 2026-07-18
    days on market $93,900 Active 74 DOM
  41. 2026-07-16
    days on market $93,900 Active 71 DOM
  42. 2026-07-14
    days on market $93,900 Active 70 DOM
  43. 2026-07-14
    days on market $93,900 Active 69 DOM
  44. 2026-07-12
    days on market $93,900 Active 68 DOM
  45. 2026-07-11
    days on market $93,900 Active 67 DOM
  46. 2026-07-10
    days on market $93,900 Active 66 DOM
  47. 2026-07-09
    days on market $93,900 Active 65 DOM
  48. 2026-07-08
    days on market $93,900 Active 64 DOM
  49. 2026-07-07
    days on market $93,900 Active 63 DOM
  50. 2026-07-06
    days on market $93,900 Active 62 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
$2,786 · $232/mo
Projected year-2 tax
$2,786 · $232/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 · 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
$14,496
− Mortgage interest
−$4,700
− Property taxes
−$2,786
− Insurance
−$420
− Repairs & maintenance
−$1,160
− Management
−$1,160
− Depreciation
−$2,441
Taxable income
$1,830
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$439
After-tax cash flow
$2,527/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.

Condition & rehab AI · 9 photos

Fair 45/100 Moderate rehab Est. rehab $39,625–$71,325 screening

This home requires moderate renovations to improve its condition and increase its value. The kitchen, exterior, and landscaping are the most significant areas that need attention.

Repairs flagged

  • Minor Kitchen flooring — The flooring appears to be laminate or vinyl, which may need replacement.
  • Minor Bathroom flooring — The flooring appears to be standard, which may need updating.
  • Minor Exterior siding — The siding appears to be in fair condition, with some discoloration and wear visible.
  • Minor Interior walls/paint — The walls and paint appear to be in fair condition, with some discoloration and wear visible.
  • Minor Windows — The windows appear to be in fair condition, with some discoloration and wear visible.
  • Minor Landscaping — The landscaping appears to be in fair condition, with some overgrown areas and a need for some maintenance.

Value-add opportunities

  • Resale Kitchen renovation — Updating the kitchen with modern appliances and fixtures can significantly increase the home's resale value.
  • Resale Exterior painting — Painting the exterior can improve the home's curb appeal and increase its resale value.
  • Both Landscaping — A well-maintained and landscaped yard can increase both the resale and rental value of the home.

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 35/100

Zoned Schools

Elementary Hatton Community Learning Center F OH #1,030/1,584 Nat'l #17,861/41,679 Middle Hyre Community Learning Center F OH #583/654 Nat'l #9,545/14,009 High Ellet Community Learning Center F OH #579/781 Nat'l #9,405/17,239

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
A Composite livability gradescore 81/100

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 · 546,583 people
City population
174,375
Metro
Akron, OH
Population (ZIP)
20,905
Household income
$41,688
Rent vs Own
56.4% rent · 43.6% own
Severe rent burden
13% of renters

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 0.62)
Race & ethnicity
White 48% Black 38% Two or more races 8% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 2% Iranian 1% Scotch-Irish 1%
Foreign-born
4% · Vietnam, Canada, Philippines
Languages at home
94% English-only · Spanish 2% Other Asian/Pacific 1% Vietnamese 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

Price history

+222.7% since first listed
26 events — show timeline
  • 2026-08-17 Listed $83,900 MLSNOW
  • 2026-08-04 Listing Removed MLSNOW
  • 2026-05-04 Listed $93,900 MLSNOW
  • 2018-11-06 Sold (Public Records) $609,740 Public Records
  • 2015-06-08 Sold (Public Records) $69,000 Public Records
  • 2015-01-29 Sold (MLS) $15,152 MLSNOW
  • 2015-01-02 Listing Removed MLSNOW
  • 2014-10-13 Listed $14,900 MLSNOW
  • 2014-09-17 Listing Removed MLSNOW
  • 2014-09-09 Listed $34,900 MLSNOW
  • 2014-05-15 Listing Removed MLSNOW
  • 2013-10-19 Listed $16,900 MLSNOW
  • 2008-05-05 Sold (Public Records) $78,000 Public Records
  • 1998-07-08 Listing Removed MLSNOW
  • 1998-01-23 Listed $68,900 MLSNOW
  • 1997-12-01 Listing Removed MLSNOW
  • 1997-06-02 Listed $68,900 MLSNOW
  • 1997-05-30 Listing Removed MLSNOW
  • 1997-05-30 Listing Removed MLSNOW
  • 1997-03-14 Listed $78,000 MLSNOW
  • 1996-11-08 Listed $77,000 MLSNOW
  • 1994-05-13 Sold (Public Records) $32,500 Public Records
  • 1986-12-09 Sold (Public Records) $23,548 Public Records
  • 1986-09-22 Sold (Public Records) $23,548 Public Records
  • 1985-10-11 Sold (Public Records) $12,000 Public Records
  • 1985-01-31 Sold (Public Records) $26,000 Public Records

Property tax history

+4.2%/yr

Latest (2025): $2,786 · -16.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…