CashFlowRE
Sign in Sign up
1352 Meadow Run
D Composite 40.1
Why this score? — see what drove the D 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 +12.0/30.0
  • Schools +6.8/10.0
  • ARV discount +5.2/15.0
  • Livability +4.0/5.0
  • 1% rule +3.5/10.0
  • DSCR +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$191,000

1352 Meadow Run · Akron, OH 44321
2 bd · 1.5 ba · 945 sqft · Condo public records · 24 Days on market
Built 2002 $202/sqft · 5% above area Est $182k · 5% over $36/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover 1352 Meadow Run, recently updated with fresh interior paint and partial flooring replacement for a refreshed atmosphere. The kitchen features new all stainless steel appliances, complementing the functional design. A central fireplace provides warmth, and the primary bedroom contains double closets for ample storage capacity. This updated residence merges comfort and utility beautifully. . Included 100-Day Home Warranty with buyer activation

Key facts

  • Central fireplace
  • Double closets
  • Fresh interior paint

Tags

FRESH INTERIOR PAINTPARTIAL FLOORING REPLACEMENTCENTRAL FIREPLACEDOUBLE CLOSETS100-DAY HOME WARRANTY

Property features AI

Finance

  • Financial info: Pets: contact listing for details
  • HOA & community: Association fee of $36 per month

Exterior

  • Parking: Garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Entry level at ground floor
  • Construction: Vinyl siding; Asphalt roof; Public records as year-built source
  • Exterior features: Small lot (approximately 0.0595 acres)

Interior

  • Bedrooms: Total of 5 rooms (bedrooms included)
  • Bathrooms: 1 full bathroom; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Unfinished basement; Updated/remodeled condition
  • Laundry & utility: In-unit laundry

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 2-bed/1.5-bath condo listed at $191k.

Deal economics

  • At list price, monthly cash flow is $-46 ($-553/yr) — negative.
  • To cash-flow at today's rent, offer at most $183k (4.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $163k (14.7% below list).
  • Recommended offer: $163k (14.7% below list) — sets the bar for 1% rule.

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.
  • Copley-Fairlawn City (suburban): math 77% / reading 79% proficiency, ranked #58 of 656 in OH (top 9%) — strong family-tenant draw, lease renewals of 3-5y typical; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: 71 active listings in the ZIP; 2 comparable units currently listed for rent nearby; high-income renter base; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($119k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($188k) is reasonable based on typical stale-listing flexibility.
Recommended offer $162,879 (14.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.85%
Cap rate
6.00%
Cash-on-cash
-1.03%
DSCR
0.95
GRM
9.8

CMA / ARV

ARV (median comp)
$181,898
List price
$191,000
Delta
5.00%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-18.0%
Equity multiple
0.37×
Total profit
$-33,852
Equity at exit
$28,479
10-year hold
IRR
-10.1%
Equity multiple
0.38×
Total profit
$-33,124
Equity at exit
$16,514

Cash invested: $53,480 (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 44321

Active inventory
71
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,629 medium interval (Pro) →
Mortgage (P&I)
$1,002
Tax from tax record
$216 /mo · $2,587/yr
Insurance
$80
HOA
$36
Vacancy / Maint / Mgmt
$342
Net cashflow
$-46

Break-even live

Break-even rent $1,687
Max offer price $182,861
Occupancy floor 98%

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
$47,750
Closing costs
$5,730
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1335 Vale Dr Akron, OH 2.0–3.0 1.5–2.0 1100 $1,235 $1.12 43d 1 0.25mi
2131 Copley Rd Akron, OH 2.0 1.0 508 $1,030 $2.03 11d 1 1.03mi

HOA detail condo

Monthly dues
$36 · $432/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 9 events

  1. 2026-06-07
    statusdays on market $191,000 Pending 24 DOM
  2. 2026-06-03
    days on market $191,000 Active 22 DOM
  3. 2026-06-02
    days on market $191,000 Active 21 DOM
  4. 2026-06-01
    days on market $191,000 Active 20 DOM
  5. 2026-05-31
    days on market $191,000 Active 19 DOM
  6. 2026-05-31
    days on market $191,000 Active 18 DOM
  7. 2026-05-12
    listed $191,000 Active 454-char remark
  8. 2026-04-13
    soldstatus $188,400
  9. 2002-06-28
    soldstatus $124,600

ⓘ 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
$2,587 · $216/mo
Projected year-2 tax
$2,783 · $232/mo
Expected delta
+$196/yr (+$16/mo · 7.6%)

ⓘ 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 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
$19,545
− Mortgage interest
−$10,699
− Property taxes
−$2,587
− Insurance
−$955
− Repairs & maintenance
−$1,564
− Management
−$1,564
− HOA
−$432
− Depreciation
−$5,556
Taxable loss
−$3,811
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$915
After-tax cash flow
$362/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
Copley-Fairlawn City
NCES district ID
3904998
Math proficiency
77% ▼ -6.00%
Reading proficiency
79% ▼ -5.00%
Median HH income
$66,228
Composite
67.55/100
National rank
#370
State rank
#58 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

County
Summit County · 440,783 people
City population
174,375
Metro
Akron, OH
Population (ZIP)
15,878
Household income
$119,178
Rent vs Own
25.7% rent · 74.3% own
Severe rent burden
156.0

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
Predominantly White (73%)
Race & ethnicity
White 73% Two or more races 9% Black 9% Asian 7% Hispanic / Latino 2%
Common ancestry
Romanian 6% Slovak 3% Serbian 1%
Foreign-born
11% · China, Canada
Languages at home
89% English-only · Other Indo-European 3% Chinese 2% Other Asian/Pacific 2%

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
▼ -127.90%
Current HPI
195.821
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

+53.3% since first listed
4 events — show timeline
  • 2026-06-05 Pending MLSNOW
  • 2026-05-12 Listed $191,000 MLSNOW
  • 2026-04-13 Sold (Public Records) $188,400 Public Records
  • 2002-06-28 Sold (Public Records) $124,600 Public Records

Property tax history

+0.4%/yr

Latest (2025): $2,587 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…