CashFlowRE
Sign in Sign up
1635 Triplett Blvd
B Composite 73.89
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 +27.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.5/10.0
  • 1% rule +9.0/10.0
  • Rent growth +4.4/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$93,900

1635 Triplett Blvd · Akron, OH 44306
3 bd · 2.0 ba · 1,585 sqft · SingleFamily public records · 44 Days on market
Built 1914 4,791 sqft lot $59/sqft · 42% below area Est $162k · 42% under

🖨 Deal sheet 📄 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

  • 4,791 sq ft lot
  • Parking
  • Built 1914

Property features AI

Finance

  • HOA & community: Nearby shopping

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer; Public power (standard residential service implied)
  • Home design: Two-story home; Faces south; Fixer condition
  • Construction: Frame construction; Asphalt fiberglass shingle roof; Block foundation; Built according to public records (year built source: Public Records)
  • Exterior features: Front porch; Back yard with chain-link fencing and gate; Flat, level lot; Has view

Interior

  • Kitchen: Eat-in kitchen (first level); Eat-in kitchen (second level)
  • Bedrooms: Two main-level bedrooms; Additional bedrooms on first and third floors; Second-floor bedroom within an additional living suite
  • Flooring: Carpeted rooms in multiple living areas and bedrooms
  • Bathrooms: Two full bathrooms total; One full bathroom on the main level; Full bathroom within the additional living suite
  • Heating & cooling: Forced-air heating
  • Interior features: Built-in features; In-law floorplan; Has basement (full, unfinished); Fireplace in living room
  • Laundry & utility: Laundry located in the basement

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/2.0-bath single-family listed at $94k.

Deal economics

  • At list price, monthly cash flow is $272 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $94k).
  • Recommended offer: $91k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% 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: Rents rising fast (+7.6%/yr); 69 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 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 38% 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 $649 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 $26k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($91k) is reasonable based on typical stale-listing flexibility.
  • 8 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 3.0% of price; built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $91,083 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1914 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.40%
Cap rate
9.77%
Cash-on-cash
12.42%
DSCR
1.55
GRM
6.0

CMA / ARV

ARV (median comp)
$161,903
List price
$93,900
Delta
-42.00%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
443 Fulmer Ave 0.64mi 3/1.0 1,500 (-5%) 1mo $205,500 $137 56
472 Stephens Rd 0.61mi 4/1.0 (+1) 1,385 (-13%) 3mo $180,000 $130 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 · 7.63% rent growth · sell at horizon

5-year hold
IRR
7.9%
Equity multiple
1.33×
Total profit
$8,598
Equity at exit
$14,001
10-year hold
IRR
21.2%
Equity multiple
3.25×
Total profit
$59,042
Equity at exit
$8,119

Cash invested: $26,292 (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 44306

Rents YoY
7.6%
Active inventory
69
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,311 medium interval (Pro) →
Mortgage (P&I)
$492
Tax from tax record
$232 /mo · $2,786/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$272

Break-even live

Break-even rent $967
Max offer price $93,900
Occupancy floor 74%

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
$23,475
Closing costs
$2,817
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1125 Georgia Ave Akron, OH 3.0 1.0 1060 $1,300 $1.23 14d 1 0.90mi
1280 7th Ave Akron, OH 2.0 1.0 1152 $1,200 $1.04 14d 1 1.21mi
1070 Super Genius Cir Akron, OH 2.0–4.0 1.0–2.0 1145 $1,174 $1.03 14d 1 1.38mi
497 Lucy St Akron, OH 4.0 1.0 1600 $1,500 $0.94 43d 1 1.45mi

Listing history 40 events

  1. 2026-06-18
    days on market $93,900 Active 44 DOM
  2. 2026-06-17
    days on market $93,900 Active 43 DOM
  3. 2026-06-16
    days on market $93,900 Active 42 DOM
  4. 2026-06-15
    days on market $93,900 Active 41 DOM
  5. 2026-06-14
    days on market $93,900 Active 39 DOM
  6. 2026-06-13
    days on market $93,900 Active 38 DOM
  7. 2026-06-10
    days on market $93,900 Active 36 DOM
  8. 2026-06-09
    days on market $93,900 Active 35 DOM
  9. 2026-06-08
    days on market $93,900 Active 34 DOM
  10. 2026-06-07
    days on market $93,900 Active 33 DOM
  11. 2026-06-05
    days on market $93,900 Active 30 DOM
  12. 2026-06-03
    days on market $93,900 Active 29 DOM
  13. 2026-06-02
    days on market $93,900 Active 28 DOM
  14. 2026-06-01
    days on market $93,900 Active 27 DOM
  15. 2026-05-31
    days on market $93,900 Active 26 DOM
  16. 2026-05-31
    days on market $93,900 Active 25 DOM
  17. 2026-05-04
    listed $93,900 Active 715-char remark
  18. 2018-11-06
    soldstatus $609,740
  19. 2015-06-08
    soldstatus $69,000
  20. 2015-01-29
    soldstatus $15,152 483-char remark
    Show marketing remark (483 chars)

    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.

  21. 2015-01-02
    historical 483-char remark
    Show marketing remark (483 chars)

    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.

  22. 2014-10-13
    listed $14,900 483-char remark
    Show marketing remark (483 chars)

    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.

  23. 2014-09-17
    historical
  24. 2014-09-09
    listed $34,900
  25. 2014-05-15
    historical
  26. 2013-10-19
    listed $16,900
  27. 2008-05-05
    soldstatus $78,000
  28. 1998-07-08
    historical
  29. 1998-01-23
    listed $68,900
  30. 1997-12-01
    historical
  31. 1997-06-02
    listed $68,900
  32. 1997-05-30
    historical
  33. 1997-05-30
    historical
  34. 1997-03-14
    listed $78,000
  35. 1996-11-08
    listed $77,000
  36. 1994-05-13
    soldstatus $32,500
  37. 1986-12-09
    soldstatus $23,548
  38. 1986-09-22
    soldstatus $23,548
  39. 1985-10-11
    soldstatus $12,000
  40. 1985-01-31
    soldstatus $26,000

ⓘ 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
$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
$15,735
− Mortgage interest
−$5,260
− Property taxes
−$2,786
− Insurance
−$470
− Repairs & maintenance
−$1,259
− Management
−$1,259
− Depreciation
−$2,732
Taxable income
$1,970
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$473
After-tax cash flow
$2,793/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)
20,905
Household income
$41,688
Rent vs Own
56.4% rent · 43.6% own
Severe rent burden
1251.0

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 0.62)
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

Market trends

HPI YoY
▼ -101.46%
Current HPI
132.768
Rent YoY
▲ 7.63%
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

+261.2% since first listed
24 events — show timeline
  • 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…