CashFlowRE
Sign in Sign up
710 Roslyn Ave SW
C Composite 58.75
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 +21.8/30.0
  • ARV discount +14.3/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.4/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$110,000

710 Roslyn Ave SW · Canton, OH 44710
3 bd · 2.0 ba · 1,314 sqft · SingleFamily public records · 38 Days on market
Built 1926 5,318 sqft lot $84/sqft · 6% below area Est $129k · 15% under ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautifully updated 3 bedroom colonial with a 2 car garage! An inviting front porch welcomes you inside to the living room with stunning Durham hickory hardwood flooring that flows right into the formal dining room with a quaint built in corner cabinet. The kitchen features luxury vinyl flooring and a bright and airy dinette for casual meals. A convenient 1st floor laundry can be found in the updated full bath on the main level. Upstairs are 3 bedrooms with new flooring and a refreshed full bath with tub/shower. Loads of great storage space in the attic, as well as the full basement. Outside amenities include a deck overlooking the backyard and detached 2 car garage. Call to see this affordable move in ready home today!

Key facts

  • Sunny dinette area
  • Front porch
  • Hardwood floors

Tags

FRONT PORCHHARDWOOD FLOORSBUILT-IN CORNER CABINETLUXURY VINYL FLOORINGSUNNY DINETTE AREAFIRST-FLOOR LAUNDRY AREA

Property features AI

Exterior

  • Parking: Detached 2-car garage; Driveway; Shared driveway
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Brick and vinyl siding exterior
  • Construction: Built (year from public records); Asphalt/fiberglass roof
  • Exterior features: Deck; Porch; Back-yard fencing

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 3 main-level bedrooms
  • Bathrooms: 2 full bathrooms (1 on main level)
  • Heating & cooling: Forced-air gas heating; Central air conditioning
  • Interior features: Full basement
  • Laundry & utility: Washer; Dryer (main level 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 3-bed/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $172 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 5.1% in Canton — 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 71/100 on livability (#441 in OH) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A; Watch: crime F, employment F.
  • Canton City (urban): math 17% / reading 26% proficiency, ranked #627 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 48 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Stark County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y ago; this cycle's ask has dropped $15k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $106,700 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.04%
Cap rate
8.17%
Cash-on-cash
6.69%
DSCR
1.30
GRM
8.0

CMA / ARV

ARV (median comp)
$129,480
List price
$110,000
Delta
-15.05%
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
3016 9th St SW 0.22mi 4/1.5 (+1) 1,296 (-1%) 1mo $170,000 $131 80
222 Montrose Ave NW 0.36mi 3/1.0 1,368 (+4%) 1mo $175,000 $128 72
345 Roslyn Ave NW 0.48mi 4/2.0 (+1) 1,296 (-1%) 1mo $145,900 $113 70
1138 Roslyn Ave SW 0.32mi 3/1.0 1,232 (-6%) 2mo $75,500 $61 69
2803 11th St SW 0.39mi 3/1.0 1,248 (-5%) 0mo $112,000 $90 69
1252 Dartmouth Ave SW 0.61mi 3/1.5 1,322 (+1%) 1mo $90,000 $68 67
2227 7th St SW 0.70mi 3/1.0 1,314 (0%) 2mo $55,000 $42 62
3021 Windsor Pl SW 0.60mi 4/1.0 (+1) 1,287 (-2%) 1mo $82,500 $64 59
354 Clarendon Ave NW 0.69mi 2/1.0 (-1) 1,317 (+0%) 0mo $93,500 $71 58
3115 2nd St NW 0.39mi 2/1.5 (-1) 1,160 (-12%) 1mo $130,000 $112 55
1248 Dartmouth Ave SW 0.61mi 3/1.5 1,456 (+11%) 0mo $68,000 $47 52
1136 Smith Ave SW 0.75mi 3/1.0 1,204 (-8%) 0mo $93,900 $78 47

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.0%
Equity multiple
0.78×
Total profit
$-6,885
Equity at exit
$16,401
10-year hold
IRR
3.6%
Equity multiple
1.26×
Total profit
$8,092
Equity at exit
$9,511

Cash invested: $30,800 (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 44710

Active inventory
48
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,145 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$110 /mo · $1,319/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$172

Break-even live

Break-even rent $927
Max offer price $110,000
Occupancy floor 80%

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
$27,500
Closing costs
$3,300
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
900 Roslyn Ave SW Canton, OH 3.0 1.0 1320 $1,175 $0.89 13d 1 0.06mi
1014 Roslyn Ave SW Canton, OH 3.0 1.0 1128 $1,150 $1.02 21d 1 0.15mi
1117 Arlington Ave SW Canton, OH 3.0 1.0 1240 $1,200 $0.97 13d 1 0.63mi
1241 Bedford Ave SW Canton, OH 3.0 2.0 1152 $1,200 $1.04 13d 1 0.64mi
2316 2nd St SW Canton, OH 3.0 1.0 1125 $1,095 $0.97 43d 1 0.66mi
202 Smith Ave SW Canton, OH 2.0 1.0 1236 $995 $0.81 43d 1 0.71mi
1023 Harrison Ave SW Canton, OH 3.0 1.0 1224 $1,250 $1.02 21d 1 0.74mi
2237 Tuscarawas St W Unit 7 Canton, OH 2.0 1.0 1035 $725 $0.70 43d 1 0.76mi
2237 Tuscarawas St W Canton, OH 2.0 1.0 1035 $700 $0.68 21d 1 0.76mi
521 Columbus Ave NW Unit 2 Canton, OH 2.0 1.0 900 $875 $0.97 43d 1 0.80mi
521 Columbus Ave NW Canton, OH 2.0 1.0 900 $775 $0.86 21d 1 0.80mi
2525 6th St NW Unit NA Canton, OH 2.0 1.0 950 $700 $0.74 43d 1 0.82mi
1229 Lawn Ave SW Canton, OH 2.0 1.0 936 $950 $1.01 43d 1 0.95mi
1005 Broad Ave NW Unit 201 Canton, OH 3.0 1.0 1200 $800 $0.67 21d 1 0.97mi
1005 Broad Ave NW Unit 100 Canton, OH 2.0 1.0 1200 $850 $0.71 21d 1 0.97mi
2510 10th St NW Canton, OH 3.0 1.5 1468 $1,175 $0.80 21d 1 1.01mi
1520 Bryan Ave SW Canton, OH 3.0 1.0 1040 $1,100 $1.06 43d 1 1.05mi
3034 12th St NW Canton, OH 2.0 1.0 1724 $1,125 $0.65 21d 1 1.05mi
1380 Garfield Ave SW Canton, OH 2.0 1.0 1212 $995 $0.82 21d 1 1.20mi
1507 Stark Ave SW Canton, OH 3.0 1.0 1188 $975 $0.82 43d 1 1.40mi
1511 Stark Ave SW Canton, OH 2.0 1.0 992 $900 $0.91 43d 1 1.40mi
1100 5th St SW Canton, OH 4.0 1.0 1397 $1,200 $0.86 43d 1 1.44mi

Listing history 26 events

  1. 2026-06-18
    days on market $110,000 Active 38 DOM
  2. 2026-06-17
    days on market $110,000 Active 37 DOM
  3. 2026-06-16
    days on market $110,000 Active 36 DOM
  4. 2026-06-15
    days on market $110,000 Active 35 DOM
  5. 2026-06-14
    days on market $110,000 Active 33 DOM
  6. 2026-06-13
    pricedays on market $110,000 Active 32 DOM
  7. 2026-06-10
    days on market $119,900 Active 30 DOM
  8. 2026-06-09
    days on market $119,900 Active 29 DOM
  9. 2026-06-08
    days on market $119,900 Active 28 DOM
  10. 2026-06-07
    days on market $119,900 Active 27 DOM
  11. 2026-06-05
    days on market $119,900 Active 24 DOM
  12. 2026-06-03
    days on market $119,900 Active 23 DOM
  13. 2026-06-02
    days on market $119,900 Active 22 DOM
  14. 2026-06-01
    days on market $119,900 Active 21 DOM
  15. 2026-05-31
    days on market $119,900 Active 20 DOM
  16. 2026-05-30
    days on market $119,900 Active 19 DOM
  17. 2026-05-11
    listed $125,000 Active 918-char remark
  18. 2023-01-19
    status Pending 730-char remark
    Show marketing remark (730 chars)

    Beautifully updated 3 bedroom colonial with a 2 car garage! An inviting front porch welcomes you inside to the living room with stunning Durham hickory hardwood flooring that flows right into the formal dining room with a quaint built in corner cabinet. The kitchen features luxury vinyl flooring and a bright and airy dinette for casual meals. A convenient 1st floor laundry can be found in the updated full bath on the main level. Upstairs are 3 bedrooms with new flooring and a refreshed full bath with tub/shower. Loads of great storage space in the attic, as well as the full basement. Outside amenities include a deck overlooking the backyard and detached 2 car garage. Call to see this affordable move in ready home today!

  19. 2023-01-19
    soldstatus $115,000
    Show marketing remark (730 chars)

    Beautifully updated 3 bedroom colonial with a 2 car garage! An inviting front porch welcomes you inside to the living room with stunning Durham hickory hardwood flooring that flows right into the formal dining room with a quaint built in corner cabinet. The kitchen features luxury vinyl flooring and a bright and airy dinette for casual meals. A convenient 1st floor laundry can be found in the updated full bath on the main level. Upstairs are 3 bedrooms with new flooring and a refreshed full bath with tub/shower. Loads of great storage space in the attic, as well as the full basement. Outside amenities include a deck overlooking the backyard and detached 2 car garage. Call to see this affordable move in ready home today!

  20. 2023-01-18
    soldstatus $115,000 Closed 730-char remark
    Show marketing remark (730 chars)

    Beautifully updated 3 bedroom colonial with a 2 car garage! An inviting front porch welcomes you inside to the living room with stunning Durham hickory hardwood flooring that flows right into the formal dining room with a quaint built in corner cabinet. The kitchen features luxury vinyl flooring and a bright and airy dinette for casual meals. A convenient 1st floor laundry can be found in the updated full bath on the main level. Upstairs are 3 bedrooms with new flooring and a refreshed full bath with tub/shower. Loads of great storage space in the attic, as well as the full basement. Outside amenities include a deck overlooking the backyard and detached 2 car garage. Call to see this affordable move in ready home today!

  21. 2023-01-02
    historical Contingent 730-char remark
    Show marketing remark (730 chars)

    Beautifully updated 3 bedroom colonial with a 2 car garage! An inviting front porch welcomes you inside to the living room with stunning Durham hickory hardwood flooring that flows right into the formal dining room with a quaint built in corner cabinet. The kitchen features luxury vinyl flooring and a bright and airy dinette for casual meals. A convenient 1st floor laundry can be found in the updated full bath on the main level. Upstairs are 3 bedrooms with new flooring and a refreshed full bath with tub/shower. Loads of great storage space in the attic, as well as the full basement. Outside amenities include a deck overlooking the backyard and detached 2 car garage. Call to see this affordable move in ready home today!

  22. 2022-12-08
    status Active 730-char remark
    Show marketing remark (730 chars)

    Beautifully updated 3 bedroom colonial with a 2 car garage! An inviting front porch welcomes you inside to the living room with stunning Durham hickory hardwood flooring that flows right into the formal dining room with a quaint built in corner cabinet. The kitchen features luxury vinyl flooring and a bright and airy dinette for casual meals. A convenient 1st floor laundry can be found in the updated full bath on the main level. Upstairs are 3 bedrooms with new flooring and a refreshed full bath with tub/shower. Loads of great storage space in the attic, as well as the full basement. Outside amenities include a deck overlooking the backyard and detached 2 car garage. Call to see this affordable move in ready home today!

  23. 2022-11-29
    historical Contingent 730-char remark
    Show marketing remark (730 chars)

    Beautifully updated 3 bedroom colonial with a 2 car garage! An inviting front porch welcomes you inside to the living room with stunning Durham hickory hardwood flooring that flows right into the formal dining room with a quaint built in corner cabinet. The kitchen features luxury vinyl flooring and a bright and airy dinette for casual meals. A convenient 1st floor laundry can be found in the updated full bath on the main level. Upstairs are 3 bedrooms with new flooring and a refreshed full bath with tub/shower. Loads of great storage space in the attic, as well as the full basement. Outside amenities include a deck overlooking the backyard and detached 2 car garage. Call to see this affordable move in ready home today!

  24. 2022-11-16
    listed $119,900 Active 730-char remark
    Show marketing remark (730 chars)

    Beautifully updated 3 bedroom colonial with a 2 car garage! An inviting front porch welcomes you inside to the living room with stunning Durham hickory hardwood flooring that flows right into the formal dining room with a quaint built in corner cabinet. The kitchen features luxury vinyl flooring and a bright and airy dinette for casual meals. A convenient 1st floor laundry can be found in the updated full bath on the main level. Upstairs are 3 bedrooms with new flooring and a refreshed full bath with tub/shower. Loads of great storage space in the attic, as well as the full basement. Outside amenities include a deck overlooking the backyard and detached 2 car garage. Call to see this affordable move in ready home today!

  25. 2022-11-16
    historical
    Show marketing remark (730 chars)

    Beautifully updated 3 bedroom colonial with a 2 car garage! An inviting front porch welcomes you inside to the living room with stunning Durham hickory hardwood flooring that flows right into the formal dining room with a quaint built in corner cabinet. The kitchen features luxury vinyl flooring and a bright and airy dinette for casual meals. A convenient 1st floor laundry can be found in the updated full bath on the main level. Upstairs are 3 bedrooms with new flooring and a refreshed full bath with tub/shower. Loads of great storage space in the attic, as well as the full basement. Outside amenities include a deck overlooking the backyard and detached 2 car garage. Call to see this affordable move in ready home today!

  26. 2022-11-04
    listed $129,900 Active

ⓘ 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
$1,319 · $110/mo
Projected year-2 tax
$1,517 · $126/mo
Expected delta
+$199/yr (+$17/mo · 15.1%)

ⓘ 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 ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$13,737
− Mortgage interest
−$6,162
− Property taxes
−$1,319
− Insurance
−$550
− Repairs & maintenance
−$1,099
− Management
−$1,099
− Depreciation
−$3,200
Taxable income
$308
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$74
After-tax cash flow
$1,987/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
Canton City
NCES district ID
3904371
Math proficiency
17% ▼ -17.00%
Reading proficiency
26% ▼ -12.00%
Median HH income
$28,825
Composite
17.1/100
National rank
#9116
State rank
#627 of 656 in OH

Livability — Canton

Score
71/100
State rank
#441
US rank
#7259

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, OH
County
Stark County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
9,067
Household income
$47,305
Rent vs Own
39.8% rent · 60.2% own
Severe rent burden
444.0

Population outlook (Stark County) Hauer SSP2

Today (2025)
373,708 people
By 2030
371,245 · -0.7%
By 2040
361,331 · -3.3%
By 2050
345,290 · -7.6%
By 2075
302,669 · -19.0%
By 2100
238,870 · -36.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 16% Two or more races 6% Hispanic / Latino 1% Asian 1%
Common ancestry
Italian 6% Lithuanian 4% Romanian 2%
Foreign-born
2%
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Stark

2024 margin
Strong R (+21.9) · D 38.6% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.5pp · 2024: -21.9pp
All cycles
2024: R+21.9 2020: R+18.5 2016: R+17.4 2012: R+0.4 2008: D+5.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -118.74%
Current HPI
177.4476
Rent YoY
Metro
Canton-Massillon, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

-15.3% since first listed
12 events — show timeline
  • 2026-06-12 Price Changed $110,000 MLSNOW
  • 2026-05-27 Price Changed $119,900 MLSNOW
  • 2026-05-11 Listed $125,000 MLSNOW
  • 2023-01-19 Pending MLSNOW
  • 2023-01-19 Sold (Public Records) $115,000 Public Records
  • 2023-01-18 Sold (MLS) $115,000 MLSNOW
  • 2023-01-02 Contingent MLSNOW
  • 2022-12-08 Relisted MLSNOW
  • 2022-11-29 Contingent MLSNOW
  • 2022-11-16 Listing Removed MLSNOW
  • 2022-11-16 Listed $119,900 MLSNOW
  • 2022-11-04 Listed $129,900 MLSNOW

Property tax history

+3.0%/yr

Latest (2024): $1,319 · +85.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…