CashFlowRE
Sign in Sign up
1340 Front St
D Composite 44.68
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 +13.7/30.0
  • ARV discount +7.6/15.0
  • Schools +4.5/10.0
  • DSCR +4.2/10.0
  • Rent growth +4.2/5.0
  • Livability +4.2/5.0
  • 1% rule +3.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

1340 Front St · Cuyahoga Falls, OH 44221
3 bd · 1.5 ba · 1,284 sqft · SingleFamily public records · 8 Days on market
Built 1916 0.26 ac lot $136/sqft · at area comps Est $175k · at est.

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

Listing remarks

This Gorgeous Cape Cod nestled among the trees is the perfect place to relax and unwind! A large living room with streaming natural light, stone fireplace and original woodwork welcomes you into this spacious main level. The dining room features coffered ceiling, updated wet bar and direct access to the back deck for entertaining. The fully applianced kitchen includes a walk-in pantry and ample cabinet space. Second level boasts 3 bedrooms with original hardwood floors and an updated full bathroom! The outdoor space is like something out of a book with terraced back yard and whimsy landscaping. Call today for a list of notable improvements and to schedule your tour!

Key facts

  • 0.26 acre lot
  • Parking
  • Built 1916

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: 2 stories; Vinyl siding; Asphalt/fiberglass roof
  • Construction: Built (year source: public records)
  • Exterior features: Private yard; Deck; Shed(s); Partial fencing

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator; Pantry
  • Bedrooms: Total rooms: 6
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot water heating; Steam heating; Ductless cooling; Ceiling fans
  • Interior features: Coffered ceilings; Open floor plan; Pantry; Bar; Natural woodwork; Full basement
  • Laundry & utility: Washer and dryer in 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/1.5-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $14 ($173/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 $155k (11.6% below list).
  • Recommended offer: $155k (11.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.5% in Cuyahoga Falls — 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 83/100 on livability (#60 in OH, #870 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute F.
  • Cuyahoga Falls City (suburban): math 47% / reading 58% proficiency, ranked #408 of 656 in OH (top 62%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Gordon Dewitt Elementary School (math 62% / reading 67%, grade B, #522 of 1,584 statewide, top 36%, 344 students, 54% FRL); Bolich Middle School (math 38% / reading 48%, grade D-, #489 of 654 statewide, top 75%, 542 students, 52% FRL); Cuyahoga Falls High School (math 32% / reading 63%, grade D, #432 of 781 statewide, top 56%, 1,247 students, 39% FRL).
  • Market conditions: Rents rising fast (+7.0%/yr); 92 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 8 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $154,697 (11.6% below list)

Questions for the listing agent

  1. Built in 1916 — 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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.88%
Cap rate
6.39%
Cash-on-cash
0.35%
DSCR
1.02
GRM
9.4

CMA / ARV

ARV (median comp)
$175,275
List price
$175,000
Delta
-0.16%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1764 10th St 0.60mi 3/1.5 1,308 (+2%) 3mo $249,000 $190 66
714 Grant Ave 0.35mi 3/1.0 1,144 (-11%) 2mo $190,000 $166 62
1353 Gorge Blvd 0.64mi 3/1.0 1,218 (-5%) 3mo $158,500 $130 57
1642 10th St 0.46mi 4/2.0 (+1) 1,408 (+10%) 1mo $230,000 $163 55
1745 14th St 0.71mi 2/1.5 (-1) 1,332 (+4%) 1mo $245,000 $184 55
1101 Linden Ave 0.62mi 3/1.0 1,186 (-8%) 2mo $111,000 $94 55
1105 Linden Ave 0.61mi 3/1.0 1,144 (-11%) 2mo $59,900 $52 50
1156 Clifton Ave 0.51mi 3/2.0 1,460 (+14%) 2mo $140,000 $96 49
946 Falls Ave 0.75mi 2/2.0 (-1) 1,230 (-4%) 3mo $209,900 $171 49
1300 Mount Vernon Ave 0.52mi 2/1.0 (-1) 1,100 (-14%) 1mo $117,000 $106 44
1652 14th St 0.63mi 2/2.0 (-1) 1,136 (-12%) 2mo $195,000 $172 43
1616 Union St 0.72mi 2/1.0 (-1) 1,100 (-14%) 2mo $160,000 $145 34

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 · 6.95% rent growth · sell at horizon

5-year hold
IRR
-11.4%
Equity multiple
0.57×
Total profit
$-21,026
Equity at exit
$26,093
10-year hold
IRR
2.8%
Equity multiple
1.23×
Total profit
$11,420
Equity at exit
$15,131

Cash invested: $49,000 (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 44221

Rents YoY
7.0%
Active inventory
92
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,547 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$217 /mo · $2,605/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$325
Net cashflow
$14

Break-even live

Break-even rent $1,529
Max offer price $175,000
Occupancy floor 94%

Sensitivity live

Price -10% $113 -5% $64 +0% $14 +5% $-35 +10% $-85
Rent -10% $-108 -5% $-47 +0% $14 +5% $76 +10% $137
Rate -1.0pp $103 -0.5pp $59 base $14 +0.5pp $-31 +1.0pp $-77

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
$43,750
Closing costs
$5,250
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1522 Campbell St Unit 2 Cuyahoga Falls, OH 2.0 1.0 900 $1,300 $1.44 23d 1 0.40mi
467 Lynn Dr Cuyahoga Falls, OH 3.0 1.0 1414 $1,600 $1.13 16d 1 0.66mi
1823 7th St Cuyahoga Falls, OH 3.0 1.5 1248 $2,850 $2.28 46d 1 0.66mi
1180 Murray Ave Akron, OH 3.0 2.0 1340 $1,175 $0.88 23d 1 0.66mi
1088 Lexington Ave Akron, OH 3.0 1.0 1008 $1,600 $1.59 16d 1 0.68mi
539 E Cuyahoga Falls Ave Unit 1 Akron, OH 2.0 1.0 1000 $895 $0.90 25d 1 0.73mi
1928 3rd St Unit 4 Cuyahoga Falls, OH 2.0 1.0 1150 $1,300 $1.13 46d 1 0.81mi
1832 15th St Cuyahoga Falls, OH 3.0 1.0 1000 $1,495 $1.50 25d 1 0.87mi
1059 Jean Ave Akron, OH 3.0 1.0 1012 $1,300 $1.28 46d 1 0.98mi
1390 N Howard St Akron, OH 2.0 1.0 1000 $1,000 $1.00 46d 1 1.02mi
255 Portage Trl Cuyahoga Falls, OH 2.0 2.0 1650 $1,725 $1.05 16d 1 1.04mi
1791 Windsor St Cuyahoga Falls, OH 3.0 1.0 1120 $1,929 $1.72 16d 1 1.27mi
1975 Tudor St Cuyahoga Falls, OH 3.0 1.0 1120 $1,475 $1.32 46d 1 1.28mi
1276 Bailey Rd Cuyahoga Falls, OH 3.0 2.0 1188 $1,800 $1.52 46d 1 1.30mi
2220 High St Cuyahoga Falls, OH 1.0–2.0 1.0–2.0 870 $1,215 $1.40 16d 1 1.41mi
649 Patterson Ave Unit a Akron, OH 2.0 1.0 1000 $775 $0.78 46d 1 1.41mi
649 Patterson Ave Unit B Akron, OH 3.0 1.0 1200 $900 $0.75 46d 1 1.41mi
825 Avon St Unit 1 Akron, OH 2.0 1.0 960 $875 $0.91 23d 1 1.48mi

Listing history 2 events

  1. 2026-05-15
    status Pending 674-char remark
  2. 2026-05-07
    listed $175,000 Active 674-char remark

ⓘ 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
$2,605 · $217/mo
Projected year-2 tax
$2,667 · $222/mo
Expected delta
+$63/yr (+$5/mo · 2.4%)

ⓘ 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
$18,564
− Mortgage interest
−$9,803
− Property taxes
−$2,605
− Insurance
−$875
− Repairs & maintenance
−$1,485
− Management
−$1,485
− Depreciation
−$5,091
Taxable loss
−$2,780
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$667
After-tax cash flow
$840/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
Cuyahoga Falls City
NCES district ID
3904383
Math proficiency
47% ▼ -18.00%
Reading proficiency
58% ▼ -7.00%
Median HH income
$49,587
Composite
44.78/100
National rank
#2746
State rank
#408 of 656 in OH

Livability — Cuyahoga Falls

Score
83/100
State rank
#60
US rank
#870

Category grades

Amenities B Commute F Cost of living A+ Crime B Employment C+ Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cuyahoga Falls, OH
County
Summit County · 440,783 people
City population
47,005
Metro
Akron, OH
Population (ZIP)
28,546
Household income
$63,342
Rent vs Own
38.5% rent · 61.5% own
Severe rent burden
1080.0

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 (81%)
Race & ethnicity
White 81% Asian 7% Black 5% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Romanian 4% Lithuanian 2% Scotch-Irish 2%
Foreign-born
7% · India, China, Canada
Languages at home
90% English-only · Other Indo-European 6% Other Asian/Pacific 1% German/W. Germanic 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
▼ -222.74%
Current HPI
213.5428
Rent YoY
▲ 6.95%
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

2 events — show timeline
  • 2026-05-15 Pending MLSNOW
  • 2026-05-07 Listed $175,000 MLSNOW

Property tax history

+2.3%/yr

Latest (2025): $2,605 · -1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…