CashFlowRE
Sign in Sign up
1635 Triplett Blvd
B+ Composite 75.04
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
  • Schools +3.5/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$93,900

1635 Triplett Blvd · Akron, OH 44306
3 bd · 2.0 ba · 1,585 sqft · SingleFamily public records · 91 Days on market
Built 1914 Fair condition 4,791 sqft lot $59/sqft · 42% below area Est $163k · 42% 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

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

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 $94k. Condition is rated fair.

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: $85k (9.0% 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); 125 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 64d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% 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).
  • 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 91 days — a 9% lower offer ($85k) 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 $85,449 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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)
$163,037
List price
$93,900
Delta
-42.41%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
740 Fuller St 1.02mi 3/1.0 1,573 (-1%) 1mo $84,900 $54 59
487 Hilbish Ave 0.87mi 3/2.5 1,584 (-0%) 5mo $320,000 $202 58
1882 Daniels Ave 0.67mi 3/1.5 1,508 (-5%) 2mo $200,000 $133 57
443 Fulmer Ave 0.63mi 3/1.0 1,500 (-5%) 3mo $205,500 $137 55
522 Massillon Rd 0.36mi 4/2.0 (+1) 1,824 (+15%) 2mo $112,000 $61 52
405 Baldwin Rd 0.58mi 3/2.0 1,341 (-15%) 1mo $152,500 $114 47
395 Massillon Rd 0.60mi 3/2.0 1,296 (-18%) 6mo $200,400 $155 42
1972 Springfield Lake Blvd 1.04mi 3/2.5 1,804 (+14%) 2mo $309,000 $171 38
472 Stephens Rd 0.61mi 4/1.0 (+1) 1,385 (-13%) 4mo $180,000 $130 38
366 Lansing Rd 0.88mi 3/2.0 1,314 (-17%) 3mo $216,000 $164 37
2139 Daniels Ave 1.06mi 4/2.0 (+1) 1,880 (+19%) 2mo $319,900 $170 33
1220 E Archwood Ave 0.80mi 2/1.0 (-1) 1,318 (-17%) 3mo $36,000 $27 28

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.
Seller's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
2 active · 10 under contract
Months of supply
0.9 mo (108%/mo absorbed)
Median asking
$216,200 ($139/sqft)
Median days on market
10 d
This list price
lowest-priced of the active set
ARV vs active asking
-25.8% 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
125
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%

Sensitivity live

Price -10% $325 -5% $299 +0% $272 +5% $246 +10% $219
Rent -10% $169 -5% $220 +0% $272 +5% $324 +10% $376
Rate -1.0pp $319 -0.5pp $296 base $272 +0.5pp $248 +1.0pp $223

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

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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1125 Georgia Ave Akron, OH 3.0 1.0 1060 $1,300 $1.23 15d 1 0.90mi
1280 7th Ave Akron, OH 2.0 1.0 1152 $1,200 $1.04 63d 1 1.21mi
1070 Super Genius Cir Akron, OH 2.0–4.0 1.0–2.0 1145 $1,174 $1.03 63d 1 1.38mi
497 Lucy St Akron, OH 4.0 1.0 1600 $1,500 $0.94 93d 1 1.45mi

Property features AI

Finance

HOA & community
Nearby shopping

Exterior

Parking
Driveway
Utilities
Public waterPublic sewerPublic power (standard residential service implied)
Home design
Two-story homeFaces southFixer condition
Construction
Frame constructionAsphalt fiberglass shingle roofBlock foundationBuilt according to public records (year built source: Public Records)
Exterior features
Front porchBack yard with chain-link fencing and gateFlat, level lotHas view

Interior

Kitchen
Eat-in kitchen (first level)Eat-in kitchen (second level)
Bedrooms
Two main-level bedroomsAdditional bedrooms on first and third floorsSecond-floor bedroom within an additional living suite
Flooring
Carpeted rooms in multiple living areas and bedrooms
Bathrooms
Two full bathrooms totalOne full bathroom on the main levelFull bathroom within the additional living suite
Heating & cooling
Forced-air heating
Interior features
Built-in featuresIn-law floorplanHas basement (full, unfinished)Fireplace in living room
Laundry & utility
Laundry located in the basement

Listing history 50 events

  1. 2026-08-04
    days on market $93,900 Active 91 DOM
  2. 2026-08-03
    days on market $93,900 Active 90 DOM
  3. 2026-07-31
    days on market $93,900 Active 87 DOM
  4. 2026-07-30
    days on market $93,900 Active 86 DOM
  5. 2026-07-29
    days on market $93,900 Active 85 DOM
  6. 2026-07-27
    days on market $93,900 Active 83 DOM
  7. 2026-07-25
    days on market $93,900 Active 81 DOM
  8. 2026-07-24
    days on market $93,900 Active 80 DOM
  9. 2026-07-23
    days on market $93,900 Active 79 DOM
  10. 2026-07-22
    days on market $93,900 Active 78 DOM
  11. 2026-07-21
    days on market $93,900 Active 77 DOM
  12. 2026-07-18
    days on market $93,900 Active 74 DOM
  13. 2026-07-16
    days on market $93,900 Active 71 DOM
  14. 2026-07-14
    days on market $93,900 Active 70 DOM
  15. 2026-07-14
    days on market $93,900 Active 69 DOM
  16. 2026-07-12
    days on market $93,900 Active 68 DOM
  17. 2026-07-11
    days on market $93,900 Active 67 DOM
  18. 2026-07-10
    days on market $93,900 Active 66 DOM
  19. 2026-07-09
    days on market $93,900 Active 65 DOM
  20. 2026-07-08
    days on market $93,900 Active 64 DOM
  21. 2026-07-07
    days on market $93,900 Active 63 DOM
  22. 2026-07-06
    days on market $93,900 Active 62 DOM
  23. 2026-07-05
    days on market $93,900 Active 61 DOM
  24. 2026-07-04
    days on market $93,900 Active 60 DOM
  25. 2026-07-03
    days on market $93,900 Active 59 DOM
  26. 2026-07-02
    days on market $93,900 Active 58 DOM
  27. 2026-07-01
    days on market $93,900 Active 57 DOM
  28. 2026-06-30
    days on market $93,900 Active 56 DOM
  29. 2026-06-29
    days on market $93,900 Active 55 DOM
  30. 2026-06-28
    days on market $93,900 Active 54 DOM
  31. 2026-06-28
    days on market $93,900 Active 53 DOM
  32. 2026-06-27
    days on market $93,900 Active 52 DOM
  33. 2026-06-25
    days on market $93,900 Active 50 DOM
  34. 2026-06-23
    days on market $93,900 Active 48 DOM
  35. 2026-06-21
    days on market $93,900 Active 47 DOM
  36. 2026-06-18
    days on market $93,900 Active 44 DOM
  37. 2026-06-17
    days on market $93,900 Active 43 DOM
  38. 2026-06-16
    days on market $93,900 Active 42 DOM
  39. 2026-06-15
    days on market $93,900 Active 41 DOM
  40. 2026-06-14
    days on market $93,900 Active 39 DOM
  41. 2026-06-13
    days on market $93,900 Active 38 DOM
  42. 2026-06-10
    days on market $93,900 Active 36 DOM
  43. 2026-06-09
    days on market $93,900 Active 35 DOM
  44. 2026-06-08
    days on market $93,900 Active 34 DOM
  45. 2026-06-07
    days on market $93,900 Active 33 DOM
  46. 2026-06-05
    days on market $93,900 Active 30 DOM
  47. 2026-06-03
    days on market $93,900 Active 29 DOM
  48. 2026-06-02
    days on market $93,900 Active 28 DOM
  49. 2026-06-01
    days on market $93,900 Active 27 DOM
  50. 2026-05-31
    days on market $93,900 Active 26 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
$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.

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

+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…