CashFlowRE
Sign in Sign up
383 E Tallmadge Ave
D+ Composite 48.76
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 +15.1/30.0
  • ARV discount +12.0/15.0
  • 1% rule +4.6/10.0
  • DSCR +4.6/10.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$129,900

383 E Tallmadge Ave · Akron, OH 44310
4 bd · 1.0 ba · 1,661 sqft · SingleFamily public records · 7 Days on market
Built 1923 3,781 sqft lot Est $145k · 10% under

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

Listing remarks MLS

Large 4 bedroom, 1 bath colonial on a corner lot is close to highways. Lovely natural woodwork throughout. Gas fireplace in the large living with stunning brickwork. Built in bookshelves in living room. To be sold AS IS. Buyer responsible for due diligence inquiry of all property information. Room sizes are approximate and not guaranteed. Condition of any appliances are not warranted. Closing agent of Buyers choice. FHA Financing subject to FHA Appraisal (IE - Insured Escrow)

Key facts

  • Newer vinyl windows
  • Newer hot water tank
  • New kitchen cabinets

Tags

NEWER VINYL WINDOWSNEW KITCHEN CABINETSNEW COUNTERTOPSHIGH-EFFICIENCY FURNACENEWER HOT WATER TANKSPACIOUS REAR DECK

Property features AI

Exterior

  • Parking: Detached garage with 1 garage space
  • Utilities: Public water; Public sewer
  • Home design: Above-grade finished area approximately 1,661
  • Construction: Aluminum siding; Asphalt fiberglass roof
  • Exterior features: Lot recorded at 0.0868 acres

Interior

  • Bedrooms: Total of 7 rooms (includes bedrooms and living spaces)
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Gas heating
  • Interior features: Full basement; One fireplace

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 4-bed/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $43 ($518/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $124k (4.2% below list).
  • Recommended offer: $124k (4.2% 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.
  • 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: Harris/Jackson Community Learning Center (math 17% / reading 28%, grade F, #1,239 of 1,584 statewide, top 78%, 628 students, 0% FRL); Jennings Community Learning Center (math 12% / reading 18%, grade F, #627 of 654 statewide, top 96%, 757 students, 0% FRL); North High School (math 2% / reading 15%, grade F, #755 of 781 statewide, top 97%, 916 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 (+4.8%/yr); 88 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% 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 36% 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 $898 of loan paydown is wiped out by about $4k 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

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 20y 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 $25k; list at $130k implies a 420% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $124,416 (4.2% below list)

Questions for the listing agent

  1. Built in 1923 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.96%
Cap rate
6.69%
Cash-on-cash
1.42%
DSCR
1.06
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$144,507
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
482 E Tallmadge Ave 0.19mi 3/2.0 (-1) 1,586 (-4%) 4mo $106,500 $67 71
468 Delmar Ave 0.33mi 3/1.0 (-1) 1,601 (-4%) 5mo $141,000 $88 69
717 Columbia Ave 0.24mi 3/2.5 (-1) 1,572 (-5%) 1mo $163,000 $104 68
354 Julien Ave 0.58mi 4/1.5 1,680 (+1%) 7mo $75,000 $45 63
307 E Glenwood Ave 0.43mi 4/2.0 1,528 (-8%) 1mo $65,000 $43 62
508 E Tallmadge Ave 0.24mi 3/1.0 (-1) 1,859 (+12%) 3mo $157,500 $85 61
310 Ontario St 0.25mi 3/2.5 (-1) 1,512 (-9%) 5mo $225,000 $149 58
868 Iredell St 0.49mi 4/2.0 1,548 (-7%) 6mo $145,000 $94 57
203 E York St 0.38mi 3/1.5 (-1) 1,415 (-15%) 6mo $75,000 $53 45
705 Damon St 0.61mi 3/2.0 (-1) 1,486 (-10%) 6mo $175,000 $118 40
748 Chalker St 0.70mi 5/2.0 (+1) 1,829 (+10%) 3mo $160,000 $87 39
958 Woodward Ave 0.73mi 3/1.5 (-1) 1,439 (-13%) 6mo $115,000 $80 32

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 · 4.82% rent growth · sell at horizon

5-year hold
IRR
-11.9%
Equity multiple
0.56×
Total profit
$-15,936
Equity at exit
$19,369
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-276
Equity at exit
$11,231

Cash invested: $36,372 (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 44310

Rents YoY
4.8%
Active inventory
88
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,244 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$204 /mo · $2,453/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$43

Break-even live

Break-even rent $1,190
Max offer price $129,900
Occupancy floor 92%

Sensitivity live

Price -10% $117 -5% $80 +0% $43 +5% $6 +10% $-30
Rent -10% $-55 -5% $-6 +0% $43 +5% $92 +10% $141
Rate -1.0pp $109 -0.5pp $76 base $43 +0.5pp $10 +1.0pp $-25

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
$32,475
Closing costs
$3,897
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
649 Patterson Ave Unit B Akron, OH 3.0 1.0 1200 $900 $0.75 45d 1 0.10mi
265 Cranz Pl Akron, OH 4.0 1.0 1376 $1,300 $0.94 45d 1 0.30mi
559 Dayton St Akron, OH 3.0 1.0 1200 $1,200 $1.00 45d 1 0.34mi
570 Dayton St Akron, OH 3.0 1.0 1140 $1,350 $1.18 16d 1 0.37mi
15 W York St Akron, OH 3.0 1.0 1178 $1,150 $0.98 23d 1 0.80mi
835 Carlysle St Akron, OH 3.0 1.0 1152 $1,250 $1.09 45d 1 0.98mi
805 Carpenter St Akron, OH 3.0 1.0 1056 $1,100 $1.04 25d 1 1.01mi
1180 Murray Ave Akron, OH 3.0 2.0 1340 $1,175 $0.88 23d 1 1.08mi
248 Arch St Akron, OH 3.0 1.0 1210 $1,300 $1.07 45d 1 1.21mi
240 Arch St Akron, OH 3.0 1.0 1182 $1,375 $1.16 45d 1 1.21mi
1358 N Howard St Akron, OH 4.0 2.0 2100 $1,800 $0.86 16d 1 1.45mi
1444 Hyde Park Ave Akron, OH 3.0 1.0 1104 $1,395 $1.26 16d 1 1.47mi
208 Denver St Akron, OH 3.0 1.0 1248 $895 $0.72 45d 1 1.47mi

Listing history 6 events

  1. 2026-06-13
    statusdays on market $129,900 Pending 7 DOM
  2. 2026-06-10
    days on market $129,900 Active 5 DOM
  3. 2026-06-09
    days on market $129,900 Active 4 DOM
  4. 2026-06-08
    days on market $129,900 Active 3 DOM
  5. 2026-06-07
    remarks 694-char remark
  6. 2026-06-07
    listed $129,900 Active 2 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
$2,453 · $204/mo
Projected year-2 tax
$2,453 · $204/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
$14,930
− Mortgage interest
−$7,276
− Property taxes
−$2,453
− Insurance
−$650
− Repairs & maintenance
−$1,194
− Management
−$1,194
− Depreciation
−$3,779
Taxable loss
−$1,616
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$388
After-tax cash flow
$906/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)
25,496
Household income
$41,066
Rent vs Own
60.7% rent · 39.3% own
Severe rent burden
2058.0

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
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
White 40% Black 25% Asian 20% Hispanic / Latino 10% Two or more races 9%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Romanian 2% Slovak 1% Italian 1%
Foreign-born
25% · Canada, India, Philippines
Languages at home
69% English-only · Other Indo-European 13% Spanish 7% Other Asian/Pacific 6%

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
▼ -194.41%
Current HPI
203.4431
Rent YoY
▲ 4.82%
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

+62.6% since first listed
12 events — show timeline
  • 2026-06-05 Listed $129,900 MLSNOW
  • 2017-05-31 Sold (MLS) $25,000 MLSNOW
  • 2017-05-10 Pending MLSNOW
  • 2017-05-05 Contingent MLSNOW
  • 2017-04-27 Relisted MLSNOW
  • 2017-04-04 Pending MLSNOW
  • 2017-03-28 Contingent MLSNOW
  • 2017-03-15 Listed $25,000 MLSNOW
  • 2006-09-29 Sold (Public Records) $79,000 Public Records
  • 2006-09-29 Sold (MLS) $79,000 MLSNOW
  • 2006-09-18 Listing Removed MLSNOW
  • 2006-05-18 Listed $79,900 MLSNOW

Property tax history

+3.7%/yr

Latest (2025): $2,453 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…