CashFlowRE
Sign in Sign up
3314 Lee St NW
B Composite 73.0
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +6.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$120,000

3314 Lee St NW · Greentown, OH 44720
4 bd · 1.5 ba · 1,467 sqft · SingleFamily public records · 1 Days on market
Built 1952 0.39 ac lot

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

Listing remarks

Sold before Processing

Key facts

  • 0.39 acre lot
  • Garage
  • Built 1952

Property features AI

Finance

  • Other: Has home warranty

Exterior

  • Parking: Driveway; Garage faces front; Garage with automatic door opener; One garage space
  • Utilities: Public sewer; Well water
  • Home design: Two-story home; Fixer condition
  • Construction: Aluminum siding; Asphalt roof; Block foundation; Built according to public records
  • Exterior features: Shed(s)

Interior

  • Kitchen: Cooktop; Dishwasher; Refrigerator
  • Bedrooms: Two main-level bedrooms
  • Bathrooms: Two full bathrooms (one on the main level)
  • Heating & cooling: Forced air gas heating; Central air conditioning
  • Interior features: Ceiling fan(s); Has basement with exterior entry, walk-out access, storage space and unfinished area
  • Laundry & utility: Laundry located in the basement; Dryer; Water softener

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/1.5-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $615 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).

Location & tenants

  • Location reads 72/100 on livability (#390 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • North Canton City (suburban): math 77% / reading 79% proficiency, ranked #64 of 656 in OH (top 10%) — strong family-tenant draw, lease renewals of 3-5y typical; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents flat; 226 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 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 $830 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 0.8% rent growth), your $34k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $70k; list at $120k implies a 71% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $120,000

Questions for the listing agent

  1. Built in 1952 — 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 B-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. 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.
  5. 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.
  6. 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
1.53%
Cap rate
12.45%
Cash-on-cash
21.98%
DSCR
1.98
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$291,933
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8628 Essex Ave NW 0.22mi 3/2.0 (-1) 1,480 (+1%) 4mo $294,203 $199 78
9078 Brookledge Ave NW 0.37mi 3/2.0 (-1) 1,494 (+2%) 5mo $319,000 $214 69
9133 Wellspring Ave NW 0.43mi 3/3.0 (-1) 1,398 (-5%) 8mo $315,000 $225 54
3008 Mount Pleasant St NW 0.44mi 3/2.0 (-1) 1,287 (-12%) 1mo $325,000 $253 51
9209 Wellspring Ave NW 0.51mi 3/2.5 (-1) 1,624 (+11%) 0mo $325,000 $200 49
2991 Carlton St NW 0.65mi 3/2.5 (-1) 1,624 (+11%) 0mo $310,000 $191 43
2964 Carlton St NW 0.69mi 3/2.0 (-1) 1,440 (-2%) 24mo $228,000 $158 38
3000 Carlton St NW 0.68mi 3/2.5 (-1) 1,626 (+11%) 15mo $256,500 $158 29
9253 Wellspring Ave NW 0.55mi 3/2.5 (-1) 1,680 (+14%) 22mo $300,000 $179 22

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 · 0.82% rent growth · sell at horizon

5-year hold
IRR
12.2%
Equity multiple
1.47×
Total profit
$15,839
Equity at exit
$17,892
10-year hold
IRR
19.3%
Equity multiple
2.46×
Total profit
$48,911
Equity at exit
$10,375

Cash invested: $33,600 (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 44720

Rents YoY
0.8%
Active inventory
226
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,835 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$155 /mo · $1,860/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$385
Net cashflow
$615

Break-even live

Break-even rent $1,056
Max offer price $120,000
Occupancy floor 61%

Sensitivity live

Price -10% $683 -5% $649 +0% $615 +5% $581 +10% $547
Rent -10% $470 -5% $543 +0% $615 +5% $688 +10% $760
Rate -1.0pp $676 -0.5pp $646 base $615 +0.5pp $584 +1.0pp $553

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
$30,000
Closing costs
$3,600
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3617 Mount Pleasant St NW Unit 3617 North Canton, OH 3.0 1.5 1310 $1,350 $1.03 45d 1 0.49mi

Listing history 2 events

  1. 2026-06-19
    remarks 22-char remark
  2. 2026-06-19
    listed $120,000 Pending 1 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
$1,860 · $155/mo
Projected year-2 tax
$1,866 · $156/mo
Expected delta
+$6/yr ($0/mo · 0.3%)

ⓘ 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 1 unhealthy d/yr today · 2 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
$22,021
− Mortgage interest
−$6,722
− Property taxes
−$1,860
− Insurance
−$600
− Repairs & maintenance
−$1,762
− Management
−$1,762
− Depreciation
−$3,491
Taxable income
$5,824
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,398
After-tax cash flow
$5,987/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
North Canton City
NCES district ID
3904450
Math proficiency
77% ▼ -6.00%
Reading proficiency
79% ▼ -4.00%
Median HH income
$59,644
Composite
66.92/100
National rank
#400
State rank
#64 of 656 in OH

Livability — Greentown

Score
72/100
State rank
#390
US rank
#6340

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Stark County · 272,865 people
City population
180
Metro
Canton-Massillon, OH
Population (ZIP)
39,851
Household income
$82,594
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
1068.0

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 (92%)
Race & ethnicity
White 92% Two or more races 3% Hispanic / Latino 2% Black 2% Asian 2%
Common ancestry
Romanian 5% Italian 4% Lithuanian 3%
Foreign-born
3% · Canada, China
Languages at home
97% English-only · Spanish 1% Other Indo-European 1%

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
▼ -218.69%
Current HPI
215.4995
Rent YoY
▲ 0.82%
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

+71.4% since first listed
3 events — show timeline
  • 2026-06-19 Pending MLSNOW
  • 2026-06-18 Listed $120,000 MLSNOW
  • 2013-07-01 Sold (Public Records) $70,000 Public Records

Property tax history

+5.5%/yr

Latest (2024): $1,860 · -7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…