CashFlowRE
Sign in Sign up
411 Raasch Ave
B Composite 72.65
Why this score? — see what drove the B 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 +9.1/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.9/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$70,000

411 Raasch Ave · Akron, OH 44307
2 bd · 1.0 ba · 702 sqft · SingleFamily public records · 36 Days on market
Built 1921

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Siding replaced in & apos; 25, newer door, furnace and windows on 2nd floor. Great investment. Currently rented.

Key facts

  • Siding replaced
  • Newer door
  • Furnace

Tags

SIDING REPLACEDNEWER DOORFURNACEWINDOWS ON 2ND FLOOR

Property features AI

Exterior

  • Home design: Built in 1921
  • Construction: Original construction from 1921
  • Exterior features: Located in the Sherbondy Hill subdivision

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/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $334 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($985 rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% 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: 42 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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 43% of the median local income ($28k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $347 of equity ($484 loan paydown + $-137 appreciation (-0.2% local appreciation)).
  • Summit County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-0.2% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 23y 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 $27k; list at $70k implies a 159% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1921 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $67,900 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 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 1921 — 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
1.41%
Cap rate
12.02%
Cash-on-cash
20.47%
DSCR
1.91
GRM
5.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.8%
Equity multiple
1.95×
Total profit
$18,588
Equity at exit
$19,641
10-year hold
IRR
24.3%
Equity multiple
3.65×
Total profit
$52,023
Equity at exit
$23,070

Cash invested: $19,600 (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 44307

Home prices YoY
-0.2%
Active inventory
42
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$985 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$48 /mo · $570/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$207
Net cashflow
$334

Break-even live

Break-even rent $562
Max offer price $70,000
Occupancy floor 61%

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
$17,500
Closing costs
$2,100
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
376 W Cedar St Akron, OH 2.0 1.0 650 $885 $1.36 44d 1 0.02mi
199 Beck Ave Unit 3 Akron, OH 1.0 1.0 556 $995 $1.79 14d 1 0.62mi
519 Crosby St Unit 8 Akron, OH 1.0 1.0 600 $815 $1.36 44d 1 0.68mi
401 S Main St Akron, OH 4.0 1.0–4.0 814 $1,198 $1.47 14d 54 0.78mi
47 Rhodes Ave Unit B Akron, OH 1.0 1.0 700 $785 $1.12 44d 1 0.79mi
22 E Exchange St Unit 337 Akron, OH 1.0 1.0 589 $1,304 $2.21 23d 1 0.80mi
22 E Exchange St Apt 123 Akron, OH 1.0 1.0 525 $1,164 $2.22 44d 1 0.80mi
530 S Main St Akron, OH 1.0–2.0 1.0–2.0 937 $2,195 $2.34 44d 2 0.81mi
23 Charlotte St Unit 9 Akron, OH 2.0 1.0 675 $850 $1.26 44d 1 0.92mi
38 Marshall Ave Unit 4 Akron, OH 1.0 1.0 750 $850 $1.13 44d 1 1.04mi
918 Copley Rd Akron, OH 1.0 1.0 750 $695 $0.93 23d 1 1.07mi
389 Sherman St Unit 204 Akron, OH 1.0 1.0 462 $695 $1.50 14d 1 1.21mi
406 Sumner St Akron, OH 2.0–4.0 1.0–2.0 836 $875 $1.05 14d 3 1.23mi
195 Wheeler St Apt 104 Akron, OH 1.0 1.0 600 $700 $1.17 44d 1 1.23mi
195 Wheeler St Apt 301 Akron, OH 2.0 1.0 600 $750 $1.25 44d 1 1.23mi
470 Sumner St Unit 2 Akron, OH 2.0 1.0 560 $900 $1.61 23d 1 1.27mi
472 Sumner St Apt 3 Akron, OH 1.0 1.0 600 $850 $1.42 23d 1 1.27mi
437 Sumner St Apt D Akron, OH 2.0 1.5 750 $900 $1.20 23d 1 1.28mi
437 Sumner St Apt R Akron, OH 2.0 1.5 600 $500 $0.83 23d 1 1.28mi
437 Sumner St Apt A Akron, OH 3.0 1.5 750 $1,200 $1.60 23d 1 1.28mi
437 Sumner St Apt T Akron, OH 3.0 1.5 600 $960 $1.60 23d 1 1.28mi
437 Sumner St Apt P Akron, OH 3.0 1.5 600 $750 $1.25 23d 1 1.28mi
421 Allyn St Unit 2 Akron, OH 3.0 1.0 743 $850 $1.14 44d 1 1.33mi
75 N Portage Path Akron, OH 1.0 1.0–1.5 590 $920 $1.56 44d 6 1.37mi
600 Sherman St Akron, OH 4.0 1.0–2.0 824 $1,200 $1.46 14d 14 1.37mi

Listing history 24 events

  1. 2026-06-18
    days on market $70,000 Active 36 DOM
  2. 2026-06-17
    days on market $70,000 Active 35 DOM
  3. 2026-06-16
    days on market $70,000 Active 34 DOM
  4. 2026-06-15
    days on market $70,000 Active 33 DOM
  5. 2026-06-14
    days on market $70,000 Active 31 DOM
  6. 2026-06-13
    days on market $70,000 Active 30 DOM
  7. 2026-06-10
    days on market $70,000 Active 28 DOM
  8. 2026-06-09
    days on market $70,000 Active 27 DOM
  9. 2026-06-08
    days on market $70,000 Active 26 DOM
  10. 2026-06-07
    days on market $70,000 Active 25 DOM
  11. 2026-06-05
    days on market $70,000 Active 22 DOM
  12. 2026-06-03
    days on market $70,000 Active 21 DOM
  13. 2026-06-02
    days on market $70,000 Active 20 DOM
  14. 2026-06-01
    days on market $70,000 Active 19 DOM
  15. 2026-05-31
    days on market $70,000 Active 18 DOM
  16. 2026-05-31
    days on market $70,000 Active 17 DOM
  17. 2026-05-14
    listed $70,000 Active 105-char remark
  18. 2010-05-20
    historical
  19. 2009-05-30
    listed $22,000
  20. 2007-08-11
    historical
  21. 2006-12-11
    listed $29,900
  22. 2004-07-30
    historical
  23. 2003-10-30
    listed $34,900
  24. 1989-09-20
    soldstatus $27,000

ⓘ 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
$570 · $48/mo
Projected year-2 tax
$831 · $69/mo
Expected delta
+$261/yr (+$22/mo · 45.8%)

ⓘ 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 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
$11,818
− Mortgage interest
−$3,921
− Property taxes
−$570
− Insurance
−$350
− Repairs & maintenance
−$945
− Management
−$945
− Depreciation
−$2,036
Taxable income
$3,050
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$732
After-tax cash flow
$3,279/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)
6,653
Household income
$27,697
Rent vs Own
72.1% rent · 27.9% own
Severe rent burden
787.0

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 Black (73%)
Race & ethnicity
Black 73% White 17% Two or more races 5% Hispanic / Latino 5%
Common ancestry
Slovak 1% Romanian 1% Iranian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 2% French/Haitian/Cajun 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
▼ -0.20%
Current HPI
81.3728
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

+159.3% since first listed
8 events — show timeline
  • 2026-05-14 Listed $70,000 FSBO.com
  • 2010-05-20 Listing Removed MLSNOW
  • 2009-05-30 Listed $22,000 MLSNOW
  • 2007-08-11 Listing Removed MLSNOW
  • 2006-12-11 Listed $29,900 MLSNOW
  • 2004-07-30 Listing Removed MLSNOW
  • 2003-10-30 Listed $34,900 MLSNOW
  • 1989-09-20 Sold (Public Records) $27,000 Public Records

Property tax history

-4.0%/yr

Latest (2025): $570 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…