CashFlowRE
Sign in Sign up
914 Delia Ave
C+ Composite 60.51
Why this score? — see what drove the C+ 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
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • Livability +4.0/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$95,000

914 Delia Ave · Akron, OH 44320
3 bd · 1.0 ba · 1,634 sqft · SingleFamily public records · 84 Days on market
Built 1918 4,399 sqft lot $58/sqft · 25% above area Est $76k · 25% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Here is your chance to live 1/2 mile from Highland Square and all of its shops and restaurants! Spacious 4-bedroom colonial with so many updates - Newer kitchen counters, updated bathrooms, fresh paint, back door, several new light fixtures and newer flooring too. This home features charming original woodwork and high ceilings and has the convenience of both a first and a second floor bathroom. Snuggle in front of your decorative living room fireplace on these chilly spring evenings and enjoy this summer on your large, covered front porch. There is plenty of space to go around! Looking to add to your rental portfolio? This has been a popular rental for years and is only now becoming available. Call for details!

Key facts

  • Fresh paint
  • Newer flooring
  • Newer roof

Tags

NEWER ROOFKITCHEN COUNTERSUPDATED BATHROOMSFRESH PAINTNEW LIGHT FIXTURESNEWER FLOORING

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/1.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $369 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $89k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% 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 (+1.6%/yr); 102 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% 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 ($41k/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 $657 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 + 1.6% rent growth), your $27k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y 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.
  • Current owner paid $10k; list at $95k implies a 900% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1918 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,300 (6.0% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1918 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.39%
Cap rate
10.96%
Cash-on-cash
16.67%
DSCR
1.74
GRM
6.0

CMA / ARV

ARV (median comp)
$75,893
List price
$95,000
Delta
25.18%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1007 Delia Ave 0.18mi 4/1.0 (+1) 1,602 (-2%) 2mo $117,000 $73 82
952 Jefferson Ave 0.29mi 3/2.0 1,618 (-1%) 2mo $195,000 $121 79
968 Stadelman Ave 0.18mi 3/1.5 1,488 (-9%) 2mo $104,000 $70 73
910 Bye St 0.22mi 4/1.0 (+1) 1,457 (-11%) 1mo $102,000 $70 66
101 Marvin Ave 0.36mi 4/1.0 (+1) 1,747 (+7%) 2mo $179,900 $103 65
445 Beechwood Dr 0.45mi 3/1.0 1,498 (-8%) 2mo $142,850 $95 64
151 S Portage Path 0.29mi 3/1.5 1,848 (+13%) 1mo $196,000 $106 62
205 Edgerton Rd 0.75mi 3/1.0 1,672 (+2%) 2mo $210,000 $126 60
557 Wildwood Ave 0.65mi 3/1.0 1,545 (-5%) 2mo $65,000 $42 59
212 Gale St 0.70mi 4/1.5 (+1) 1,671 (+2%) 2mo $115,000 $69 55
555 Hoye Ave 0.64mi 4/1.0 (+1) 1,505 (-8%) 2mo $15,500 $10 51
677 Crossings Ln 0.70mi 3/2.5 1,440 (-12%) 1mo $220,000 $153 40

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 · 1.65% rent growth · sell at horizon

5-year hold
IRR
6.3%
Equity multiple
1.24×
Total profit
$6,395
Equity at exit
$14,165
10-year hold
IRR
14.4%
Equity multiple
2.09×
Total profit
$28,917
Equity at exit
$8,214

Cash invested: $26,600 (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 44320

Rents YoY
1.6%
Active inventory
102
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,322 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$137 /mo · $1,647/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$369

Break-even live

Break-even rent $854
Max offer price $95,000
Occupancy floor 67%

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
$23,750
Closing costs
$2,850
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
918 Bye St Akron, OH 3.0 1.0 1248 $1,200 $0.96 43d 1 0.22mi
321 Grace Ave Akron, OH 3.0 2.0 1484 $1,175 $0.79 14d 1 0.25mi
924 Hamlin St Akron, OH 3.0 1.0 1106 $1,300 $1.18 43d 1 0.28mi
295 Noble Ave Akron, OH 3.0 2.5 1488 $1,600 $1.08 43d 1 0.30mi
378 Wildwood Ave Akron, OH 4.0 1.0 1544 $1,200 $0.78 43d 1 0.30mi
724 Crosby St Akron, OH 2.0 1.0 1582 $995 $0.63 23d 1 0.35mi
724 Crosby St Unit 1 Akron, OH 2.0 1.0 1582 $995 $0.63 43d 1 0.35mi
713 Crosby St Unit 1496092P Akron, OH 3.0 2.0 1840 $5,078 $2.76 21d 1 0.36mi
900 W Market St Akron, OH 2.0–3.0 1.5–2.0 1880 $2,340 $1.24 23d 6 0.38mi
1142 Jefferson Ave Unit 2 Akron, OH 3.0 1.0 1200 $1,150 $0.96 43d 1 0.42mi
80 N Portage Path Akron, OH 2.0–3.0 2.0 1462 $1,720 $1.18 43d 1 0.51mi
627 Crosby St Unit B Akron, OH 4.0 1.0 1200 $875 $0.73 43d 1 0.53mi
25 N Rose Blvd Unit 1496095P Akron, OH 4.0 2.5 1603 $9,078 $5.66 21d 1 0.54mi
637 Storer Ave Akron, OH 3.0 1.5 1322 $1,250 $0.95 14d 1 0.61mi
115 N Portage Path Unit 6 Akron, OH 2.0 1.0 1200 $1,195 $1.00 43d 1 0.61mi
601 Glendora Ave Akron, OH 3.0 1.0 1310 $1,200 $0.92 43d 1 0.66mi
677 Crossings Ln Akron, OH 3.0 2.5 1440 $1,950 $1.35 23d 1 0.70mi
378 Trigonia Dr Akron, OH 3.0 1.5 1090 $1,200 $1.10 43d 1 0.70mi
91 Westwood Ave Akron, OH 3.0 1.0 1631 $1,450 $0.89 14d 1 0.71mi
202 Westwood Ave Akron, OH 3.0 1.0 1344 $1,250 $0.93 14d 1 0.74mi
575 Noble Ave Akron, OH 3.0 1.0 1300 $1,350 $1.04 14d 1 0.74mi
53 S Balch St Unit 55 Akron, OH 2.0 1.0 1500 $850 $0.57 14d 1 0.79mi
55 S Balch St Unit A Akron, OH 2.0 1.0 1500 $800 $0.53 23d 1 0.79mi
218 Twin Oaks Rd Unit 222-16 Akron, OH 3.0 2.0 1400 $1,500 $1.07 43d 1 0.79mi
218 Twin Oaks Rd Unit 222-05 Akron, OH 2.0 1.0 1100 $1,150 $1.05 43d 1 0.80mi
445 S Maple St Akron, OH 3.0 1.5 1041 $1,240 $1.19 43d 7 0.81mi
844 Lawton St Akron, OH 4.0 2.0 1240 $1,175 $0.95 43d 1 0.88mi
686 East Ave Akron, OH 4.0 2.0 2032 $1,700 $0.84 43d 1 0.89mi
961 Lawton St Akron, OH 3.0 1.0 1144 $1,450 $1.27 14d 1 0.91mi
730 Noble Ave Akron, OH 3.0 1.0 1092 $1,200 $1.10 23d 1 1.03mi
311 Crestwood Ave Akron, OH 4.0 2.0 1800 $1,395 $0.78 43d 1 1.05mi
207 Crosby St Akron, OH 4.0 1.0 1200 $1,395 $1.16 43d 1 1.29mi
1090 Hartford Ave Akron, OH 4.0 1.0 1328 $1,125 $0.85 43d 1 1.30mi

Listing history 17 events

  1. 2026-06-10
    status $95,000 Pending 84 DOM
  2. 2026-06-09
    days on market $95,000 Active 84 DOM
  3. 2026-06-08
    days on market $95,000 Active 83 DOM
  4. 2026-06-07
    days on market $95,000 Active 82 DOM
  5. 2026-06-05
    days on market $95,000 Active 79 DOM
  6. 2026-06-03
    days on market $95,000 Active 78 DOM
  7. 2026-06-02
    days on market $95,000 Active 77 DOM
  8. 2026-06-01
    days on market $95,000 Active 76 DOM
  9. 2026-05-31
    days on market $95,000 Active 75 DOM
  10. 2026-05-31
    days on market $95,000 Active 74 DOM
  11. 2026-03-31
    status Active 723-char remark
    Show marketing remark (723 chars)

    Here is your chance to live 1/2 mile from Highland Square and all of its shops and restaurants! Spacious 4-bedroom colonial with so many updates - Newer kitchen counters, updated bathrooms, fresh paint, back door, several new light fixtures and newer flooring too. This home features charming original woodwork and high ceilings and has the convenience of both a first and a second floor bathroom. Snuggle in front of your decorative living room fireplace on these chilly spring evenings and enjoy this summer on your large, covered front porch. There is plenty of space to go around! Looking to add to your rental portfolio? This has been a popular rental for years and is only now becoming available. Call for details!

  12. 2026-03-26
    historical Contingent 723-char remark
    Show marketing remark (723 chars)

    Here is your chance to live 1/2 mile from Highland Square and all of its shops and restaurants! Spacious 4-bedroom colonial with so many updates - Newer kitchen counters, updated bathrooms, fresh paint, back door, several new light fixtures and newer flooring too. This home features charming original woodwork and high ceilings and has the convenience of both a first and a second floor bathroom. Snuggle in front of your decorative living room fireplace on these chilly spring evenings and enjoy this summer on your large, covered front porch. There is plenty of space to go around! Looking to add to your rental portfolio? This has been a popular rental for years and is only now becoming available. Call for details!

  13. 2026-03-17
    listed $95,000 Active 723-char remark
    Show marketing remark (723 chars)

    Here is your chance to live 1/2 mile from Highland Square and all of its shops and restaurants! Spacious 4-bedroom colonial with so many updates - Newer kitchen counters, updated bathrooms, fresh paint, back door, several new light fixtures and newer flooring too. This home features charming original woodwork and high ceilings and has the convenience of both a first and a second floor bathroom. Snuggle in front of your decorative living room fireplace on these chilly spring evenings and enjoy this summer on your large, covered front porch. There is plenty of space to go around! Looking to add to your rental portfolio? This has been a popular rental for years and is only now becoming available. Call for details!

  14. 2009-12-03
    soldstatus $9,500 185-char remark
    Show marketing remark (185 chars)

    Spacious colonial loaded with potential! Original woodwork with classic interior design calls out for you to bring your handyman skills and TLC to bring this home to its full potential.

  15. 2009-10-22
    listed $9,900 185-char remark
    Show marketing remark (185 chars)

    Spacious colonial loaded with potential! Original woodwork with classic interior design calls out for you to bring your handyman skills and TLC to bring this home to its full potential.

  16. 2005-03-01
    soldstatus $80,000
  17. 2002-09-30
    soldstatus $55,000

ⓘ 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
$1,647 · $137/mo
Projected year-2 tax
$1,647 · $137/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 · 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
$15,865
− Mortgage interest
−$5,321
− Property taxes
−$1,647
− Insurance
−$475
− Repairs & maintenance
−$1,269
− Management
−$1,269
− Depreciation
−$2,764
Taxable income
$3,120
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$749
After-tax cash flow
$3,684/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)
17,690
Household income
$41,241
Rent vs Own
46.1% rent · 53.9% own
Severe rent burden
1316.0

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
Majority Black (63%)
Race & ethnicity
Black 63% White 27% Two or more races 7% Hispanic / Latino 4%
Common ancestry
Romanian 2% Italian 1% Scotch-Irish 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Other Indo-European 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
▼ -117.69%
Current HPI
122.9888
Rent YoY
▲ 1.65%
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

+72.7% since first listed
7 events — show timeline
  • 2026-03-31 Relisted MLSNOW
  • 2026-03-26 Contingent MLSNOW
  • 2026-03-17 Listed $95,000 MLSNOW
  • 2009-12-03 Sold (MLS) $9,500 MLSNOW
  • 2009-10-22 Listed $9,900 MLSNOW
  • 2005-03-01 Sold (Public Records) $80,000 Public Records
  • 2002-09-30 Sold (Public Records) $55,000 Public Records

Property tax history

+2.6%/yr

Latest (2025): $1,647 · -2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…