CashFlowRE
Sign in Sign up
634 Spicer St
D Composite 44.93
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 +21.4/30.0
  • DSCR +6.8/10.0
  • 1% rule +5.6/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$109,900

634 Spicer St · Akron, OH 44311
3 bd · 1.0 ba · 1,016 sqft · SingleFamily public records · 13 Days on market
Built 1919 2,822 sqft lot Est $92k · 19% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 634 Spicer St, a cozy 3-bedroom, 1-bathroom colonial home boasting 1,016 square feet of potential. This delightful property features numerous vinyl replacement windows, allowing natural light to flood the home. The basement offers plenty of storage space, has a workshop/office, and is equipped with a sump pump - ensuring peace of mind during wet weather. While this home needs some TLC, it offers a fantastic opportunity to customize and make it your own. Seller is selling this "as is" and will NOT make any repairs. Located just minutes from downtown Akron, the University of Akron, and Akron Children's Hospital, this home is perfectly situated for convenience and accessibility. Whether you're looking for a starter home or a promising investment property, 634 Spicer St has great potential.

Key facts

  • Close to campus
  • Updated home
  • 2,822 sq ft lot

Tags

UPDATED HOMESTYLISH LAMINATE FLOORINGBRIGHT SPACIOUS LAYOUTWELCOMING FRONT PORCHHIGHLY DESIRABLE LOCATIONCLOSE TO CAMPUS

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 $110k.

Deal economics

  • At list price, monthly cash flow is $162 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Cap rate 8.1% vs local median 6.6% in Akron — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: 54 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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).
  • At $1,162/mo this rent would consume 57% of the median local household income ($24k/yr) (locally 659% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 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.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 19y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; list at $110k implies a 171% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $109,900

Questions for the listing agent

  1. Built in 1919 — 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
1.06%
Cap rate
8.06%
Cash-on-cash
6.32%
DSCR
1.28
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$92,456
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
370 E Thornton St 0.23mi 3/1.0 1,015 (-0%) 6mo $75,500 $74 84
791 Allyn St 0.33mi 3/1.0 992 (-2%) 4mo $85,000 $86 78
685 Brown St 0.08mi 4/1.0 (+1) 899 (-12%) 8mo $90,000 $100 66
374 E Voris St 0.22mi 3/1.0 876 (-14%) 5mo $102,000 $116 62
381 Bethwayne Ct 0.26mi 4/1.0 (+1) 1,152 (+13%) 8mo $70,000 $61 54
314 Sterling Ct 0.44mi 4/1.0 (+1) 1,112 (+9%) 9mo $101,000 $91 51
835 Inman St 0.73mi 3/1.0 1,079 (+6%) 5mo $81,000 $75 51
807 Baird St 0.62mi 3/1.0 1,128 (+11%) 4mo $55,000 $49 49
912 Ashland Ave 0.53mi 2/1.0 (-1) 864 (-15%) 1mo $87,000 $101 44
848 Kling St 0.37mi 4/2.5 (+1) 1,160 (+14%) 5mo $110,000 $95 44
442 Matthews St 0.69mi 3/1.5 900 (-11%) 6mo $90,000 $100 42
917 Clay St 0.48mi 2/1.0 (-1) 864 (-15%) 8mo $72,000 $83 41

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
-6.5%
Equity multiple
0.76×
Total profit
$-7,465
Equity at exit
$16,386
10-year hold
IRR
3.1%
Equity multiple
1.22×
Total profit
$6,861
Equity at exit
$9,502

Cash invested: $30,772 (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 44311

Home prices YoY
-28.4%
Active inventory
54
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,162 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$134 /mo · $1,607/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$162

Break-even live

Break-even rent $957
Max offer price $109,900
Occupancy floor 81%

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
$27,475
Closing costs
$3,297
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
689 Kling St Akron, OH 3.0 1.0 780 $1,075 $1.38 21d 1 0.12mi
548 Spicer St Akron, OH 4.0 2.0 1487 $1,100 $0.74 23d 1 0.17mi
374 E Voris St Akron, OH 3.0 1.0 876 $1,150 $1.31 23d 1 0.21mi
796 Brown St Akron, OH 4.0 2.0 1200 $900 $0.75 43d 1 0.27mi
393 Cross St Unit 393 Akron, OH 2.0 1.0 864 $775 $0.90 43d 1 0.29mi
356 Rankin St Akron, OH 4.0 1.5 1186 $1,197 $1.01 23d 1 0.30mi
418 Power St Akron, OH 3.0 1.0 1000 $999 $1.00 23d 1 0.31mi
467 Spicer St Akron, OH 2.0 1.0 800 $915 $1.14 23d 1 0.32mi
420 Power St Akron, OH 3.0 1.0 900 $800 $0.89 23d 1 0.32mi
484 Hammel St Akron, OH 2.0 1.0 792 $1,100 $1.39 43d 1 0.32mi
461 Spicer St Akron, OH 3.0 2.0 1000 $995 $0.99 43d 1 0.33mi
662 Sumner St Akron, OH 2.0 1.0 915 $999 $1.09 43d 1 0.34mi
658 Sumner St Akron, OH 2.0 1.0 915 $999 $1.09 43d 1 0.34mi
490 Gage St Akron, OH 4.0 1.0 1326 $1,053 $0.79 43d 1 0.35mi
566 Sumner St Akron, OH 4.0 1.0 1170 $1,200 $1.03 43d 1 0.42mi
885 Brown St Akron, OH 4.0 2.0 1280 $1,400 $1.09 23d 1 0.44mi
600 Sherman St Akron, OH 4.0 1.0–2.0 824 $1,400 $1.70 14d 14 0.44mi
907 Kling St Akron, OH 3.0 1.0 1248 $1,250 $1.00 14d 1 0.47mi
287 Wheeler St Akron, OH 3.0 1.0 1100 $1,350 $1.23 23d 1 0.50mi
505 Rentschler St Unit Down Akron, OH 2.0 1.0 825 $850 $1.03 14d 1 0.51mi
421 Allyn St Unit 2 Akron, OH 3.0 1.0 743 $850 $1.14 43d 1 0.54mi
344 Lease St Akron, OH 3.0 1.0 1000 $1,199 $1.20 43d 1 0.54mi
437 Sumner St Apt A Akron, OH 3.0 1.5 750 $1,200 $1.60 23d 1 0.56mi
437 Sumner St Apt D Akron, OH 2.0 1.5 750 $900 $1.20 23d 1 0.56mi
878 Clark St Akron, OH 3.0 2.0 1029 $1,440 $1.40 43d 1 0.57mi
629 Morgan Ave Akron, OH 2.0 1.0 960 $1,200 $1.25 43d 1 0.61mi
406 Sumner St Akron, OH 2.0–4.0 1.0–2.0 836 $1,085 $1.30 14d 3 0.63mi
979 Neptune Ave Akron, OH 3.0 1.0 1248 $1,250 $1.00 23d 1 0.71mi
1028 Kling St Akron, OH 4.0 2.0 1500 $1,450 $0.97 43d 1 0.72mi
621 Hudson Ave Akron, OH 3.0 1.0 780 $1,100 $1.41 14d 1 0.75mi
1036 Neptune Ave Akron, OH 3.0 1.0 1000 $1,350 $1.35 43d 1 0.81mi
1139 Marcy St Akron, OH 4.0 1.5 1300 $1,300 $1.00 43d 1 0.82mi
987 Boone St Akron, OH 3.0 1.0 1248 $1,100 $0.88 23d 1 0.82mi
1040 Neptune Ave Akron, OH 4.0 1.0 1400 $1,300 $0.93 43d 1 0.82mi
1085 Herberich Ave Akron, OH 4.0 1.0 1350 $1,400 $1.04 43d 1 0.83mi
783 E Exchange St Unit 2nd Akron, OH 2.0 1.0 951 $875 $0.92 23d 1 0.87mi
801 E Exchange St Akron, OH 2.0 1.0 850 $925 $1.09 23d 1 0.90mi
377 Talbot Ave Akron, OH 2.0 1.0 1070 $1,050 $0.98 43d 1 0.91mi
1114 Herberich Ave Akron, OH 4.0 1.0 1308 $1,200 $0.92 43d 1 0.91mi
990 Baird St Akron, OH 3.0 1.0 1140 $1,250 $1.10 43d 1 0.94mi

Listing history 12 events

  1. 2026-06-18
    days on market $109,900 Active 13 DOM
  2. 2026-06-17
    days on market $109,900 Active 12 DOM
  3. 2026-06-16
    days on market $109,900 Active 11 DOM
  4. 2026-06-15
    price $109,900 Active 10 DOM
  5. 2026-06-15
    days on market $119,900 Active 10 DOM
  6. 2026-06-14
    days on market $119,900 Active 8 DOM
  7. 2026-06-13
    days on market $119,900 Active 7 DOM
  8. 2026-06-10
    days on market $119,900 Active 5 DOM
  9. 2026-06-09
    days on market $119,900 Active 4 DOM
  10. 2026-06-08
    days on market $119,900 Active 3 DOM
  11. 2026-06-07
    remarks 681-char remark
  12. 2026-06-07
    listed $119,900 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
$1,607 · $134/mo
Projected year-2 tax
$1,661 · $138/mo
Expected delta
+$54/yr (+$4/mo · 3.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 71% 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 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
$13,947
− Mortgage interest
−$6,156
− Property taxes
−$1,607
− Insurance
−$550
− Repairs & maintenance
−$1,116
− Management
−$1,116
− Depreciation
−$3,197
Taxable income
$206
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$49
After-tax cash flow
$1,896/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)
7,547
Household income
$24,369
Rent vs Own
83.0% rent · 17.0% own
Severe rent burden
659.0

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
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 53% Black 35% Two or more races 6% Hispanic / Latino 4% Asian 3%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 2%
Foreign-born
3% · Canada, Vietnam, Philippines
Languages at home
95% English-only · Spanish 2% Other Asian/Pacific 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
▼ -39.01%
Current HPI
98.3809
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

+726.9% since first listed
28 events — show timeline
  • 2026-06-05 Listed $119,900 MLSNOW
  • 2026-03-01 Listing Removed MLSNOW
  • 2026-01-30 Price Changed $114,900 MLSNOW
  • 2025-12-10 Price Changed $118,900 MLSNOW
  • 2025-11-07 Price Changed $124,900 MLSNOW
  • 2025-10-13 Price Changed $139,900 MLSNOW
  • 2025-10-01 Listed $154,900 MLSNOW
  • 2025-03-19 Sold (MLS) $40,500 MLSNOW
  • 2025-03-11 Pending MLSNOW
  • 2025-03-07 Relisted MLSNOW
  • 2025-03-07 Price Changed $40,000 MLSNOW
  • 2025-02-28 Relisted MLSNOW
  • 2025-01-03 Pending MLSNOW
  • 2025-01-02 Price Changed $59,900 MLSNOW
  • 2024-12-19 Relisted MLSNOW
  • 2024-08-28 Pending MLSNOW
  • 2024-08-12 Price Changed $64,900 MLSNOW
  • 2024-07-22 Price Changed $69,900 MLSNOW
  • 2024-07-09 Price Changed $72,500 MLSNOW
  • 2024-06-20 Price Changed $75,000 MLSNOW
  • 2024-06-17 Relisted MLSNOW
  • 2024-06-07 Pending MLSNOW
  • 2024-05-30 Listed $79,900 MLSNOW
  • 2007-08-20 Sold (MLS) $13,000 MLSNOW
  • 2007-06-28 Listing Removed MLSNOW
  • 2007-03-28 Listed $15,900 MLSNOW
  • 2001-03-13 Sold (Public Records) $34,000 Public Records
  • 1990-03-13 Sold (Public Records) $14,500 Public Records

Property tax history

+4.5%/yr

Latest (2025): $1,607 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…