CashFlowRE
Sign in Sign up
225 Cranz Pl Multi-family
B Composite 74.69
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
  • ARV discount +12.3/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$110,000

225 Cranz Pl · Akron, OH 44310
4 bd · 2.0 ba · 1,468 sqft · MultiFamily public records · 24 Days on market
Built 1919 6,534 sqft lot $75/sqft · 11% below area Est $123k · 11% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Easy to show * Newer windows through out. finished third floor. Updated kitchen. * Attn: Health Dept Orders attached * 1 gutter, 4 downspouts with elbows & replaced 3 fascia boards has beed replaced to comply with violations * Agents see remarks *

Key facts

  • Breakfast nook
  • Plumbing hardware
  • Eat in kitchen

Tags

EAT IN KITCHENBREAKFAST NOOKNEW CABINETRYLAMINATE COUNTERTOPSPLUMBING HARDWARENEW DISHWASHER

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Updated/Remodeled condition; Vinyl siding; Asphalt/fiberglass roof
  • Construction: Vinyl siding construction; Asphalt/fiberglass roof
  • Exterior features: Covered front porch; Corner lot

Interior

  • Kitchen: Eat-in kitchen with breakfast nook; Laminate counters
  • Bedrooms: Three bedrooms on the second level; Additional bedroom/space on the third level
  • Flooring: Laminate flooring in multiple bedrooms; Carpet in living room, dining room, and third-level room
  • Bathrooms: One full bathroom; One half bathroom; One main-level bathroom
  • Heating & cooling: Forced air heating; Gas heating
  • Interior features: Ceiling fan(s); Eat-in kitchen; Laminate counters; Window seat; Bookcases; Brick fireplace (decorative) in living room
  • Laundry & utility: Laundry 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 4-bed/2.0-bath multifamily listed at $110k.

Deal economics

  • At list price, monthly cash flow is $673 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.6% 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: Rents rising fast (+4.8%/yr); 86 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% 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 $1,793/mo this rent would consume 52% of the median local household income ($41k/yr) (locally 2058% 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 $761 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.
  • At projected returns (-3.0% appreciation + 4.8% rent growth), your $31k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y 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.

Risks & watch-outs

  • Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $108,350 (1.5% below list)

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. 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.63%
Cap rate
13.64%
Cash-on-cash
26.22%
DSCR
2.17
GRM
5.1

CMA / ARV

ARV (median comp)
$123,146
List price
$110,000
Delta
-10.67%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
345-347 Dayton St 0.31mi 4/2.0 1,440 (-2%) 11mo $125,000 $87 73
459 Patterson Ave 0.28mi 4/2.0 1,312 (-11%) 23mo $112,000 $85 50

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 · 4.82% rent growth · sell at horizon

5-year hold
IRR
22.0%
Equity multiple
1.92×
Total profit
$28,402
Equity at exit
$16,401
10-year hold
IRR
31.2%
Equity multiple
4.06×
Total profit
$94,236
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 44310

Rents YoY
4.8%
Active inventory
86
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,793 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$121 /mo · $1,449/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$377
Net cashflow
$673

Break-even live

Break-even rent $941
Max offer price $110,000
Occupancy floor 57%

Sensitivity live

Price -10% $735 -5% $704 +0% $673 +5% $642 +10% $611
Rent -10% $531 -5% $602 +0% $673 +5% $744 +10% $815
Rate -1.0pp $728 -0.5pp $701 base $673 +0.5pp $645 +1.0pp $616

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $1,793

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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
265 Cranz Pl Akron, OH 4.0 1.0 1376 $1,300 $0.94 44d 1 0.07mi
559 Dayton St Akron, OH 3.0 1.0 1200 $1,200 $1.00 44d 1 0.12mi
570 Dayton St Akron, OH 3.0 1.0 1140 $1,350 $1.18 14d 1 0.13mi
586 Robinette Ct Akron, OH 4.0 1.0 1040 $1,250 $1.20 44d 1 0.17mi
649 Patterson Ave Unit B Akron, OH 3.0 1.0 1200 $900 $0.75 44d 1 0.40mi
15 W York St Akron, OH 3.0 1.0 1178 $1,150 $0.98 21d 1 0.48mi
835 Carlysle St Akron, OH 3.0 1.0 1152 $1,250 $1.09 44d 1 0.84mi
805 Carpenter St Akron, OH 3.0 1.0 1056 $1,100 $1.04 24d 1 0.85mi
248 Arch St Akron, OH 3.0 1.0 1210 $1,300 $1.07 44d 1 1.06mi
240 Arch St Akron, OH 3.0 1.0 1182 $1,375 $1.16 44d 1 1.06mi
1088 Lexington Ave Akron, OH 3.0 1.0 1008 $1,600 $1.59 14d 1 1.17mi
207 Crosby St Akron, OH 4.0 1.0 1200 $1,395 $1.16 44d 1 1.25mi
1180 Murray Ave Akron, OH 3.0 2.0 1340 $1,175 $0.88 21d 1 1.31mi
39 N Balch St Akron, OH 4.0 1.0 1000 $995 $0.99 44d 1 1.38mi
311 Crestwood Ave Akron, OH 4.0 2.0 1800 $1,395 $0.78 44d 1 1.39mi
156 S Main St Akron, OH 2.0–3.0 2.0 1197 $2,985 $2.49 24d 4 1.39mi
208 Denver St Akron, OH 3.0 1.0 1248 $895 $0.72 44d 1 1.42mi

Listing history 29 events

  1. 2026-06-09
    status $110,000 Pending 24 DOM
  2. 2026-06-08
    days on market $110,000 Contingent 24 DOM
  3. 2026-06-07
    days on market $110,000 Contingent 23 DOM
  4. 2026-06-05
    days on market $110,000 Contingent 20 DOM
  5. 2026-06-03
    days on market $110,000 Contingent 19 DOM
  6. 2026-06-02
    days on market $110,000 Contingent 18 DOM
  7. 2026-06-01
    days on market $110,000 Contingent 17 DOM
  8. 2026-05-31
    days on market $110,000 Contingent 16 DOM
  9. 2026-05-31
    days on market $110,000 Contingent 15 DOM
  10. 2026-05-15
    listed $110,000 Active 874-char remark
  11. 2026-05-15
    historical
  12. 2026-05-12
    historical Contingent
  13. 2026-04-29
    price $115,000
  14. 2026-04-07
    price $119,000
  15. 2026-03-18
    price $122,000
  16. 2026-02-20
    price $126,000
  17. 2026-01-08
    listed $130,000 Active
  18. 2009-02-09
    soldstatus $8,000
  19. 2009-01-30
    soldstatus $8,000
    Show marketing remark (257 chars)

    Easy to show * Newer windows through out. finished third floor. Updated kitchen. * Attn: Health Dept Orders attached * 1 gutter, 4 downspouts with elbows & replaced 3 fascia boards has beed replaced to comply with violations * Agents see remarks *

  20. 2008-10-01
    soldstatus $40,000
  21. 2008-09-30
    listed $9,000
    Show marketing remark (257 chars)

    Easy to show * Newer windows through out. finished third floor. Updated kitchen. * Attn: Health Dept Orders attached * 1 gutter, 4 downspouts with elbows & replaced 3 fascia boards has beed replaced to comply with violations * Agents see remarks *

  22. 2005-10-06
    soldstatus $68,000
  23. 2005-07-14
    soldstatus $34,500
  24. 2005-07-01
    soldstatus $34,500
  25. 2005-06-30
    soldstatus $40,000
  26. 2005-05-24
    listed $34,900
  27. 2000-07-31
    soldstatus $70,000
  28. 1987-11-06
    soldstatus $22,000
  29. 1980-04-10
    soldstatus $21,500

ⓘ 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
$1,449 · $121/mo
Projected year-2 tax
$1,582 · $132/mo
Expected delta
+$134/yr (+$11/mo · 9.2%)

ⓘ 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
$21,516
− Mortgage interest
−$6,162
− Property taxes
−$1,449
− Insurance
−$550
− Repairs & maintenance
−$1,721
− Management
−$1,721
− Depreciation
−$3,200
Taxable income
$6,713
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,611
After-tax cash flow
$6,466/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)
25,496
Household income
$41,066
Rent vs Own
60.7% rent · 39.3% own
Severe rent burden
2058.0

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
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
White 40% Black 25% Asian 20% Hispanic / Latino 10% Two or more races 9%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Romanian 2% Slovak 1% Italian 1%
Foreign-born
25% · Canada, India, Philippines
Languages at home
69% English-only · Other Indo-European 13% Spanish 7% Other Asian/Pacific 6%

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
▼ -194.41%
Current HPI
203.4431
Rent YoY
▲ 4.82%
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

+369.8% since first listed
23 events — show timeline
  • 2026-06-08 Pending MLSNOW
  • 2026-06-08 Sold (MLS) $101,000 MLSNOW
  • 2026-05-28 Contingent MLSNOW
  • 2026-05-15 Listing Removed MLSNOW
  • 2026-05-15 Listed $110,000 MLSNOW
  • 2026-05-12 Contingent MLSNOW
  • 2026-04-29 Price Changed $115,000 MLSNOW
  • 2026-04-07 Price Changed $119,000 MLSNOW
  • 2026-03-18 Price Changed $122,000 MLSNOW
  • 2026-02-20 Price Changed $126,000 MLSNOW
  • 2026-01-08 Listed $130,000 MLSNOW
  • 2009-02-09 Sold (Public Records) $8,000 Public Records
  • 2009-01-30 Sold (MLS) $8,000 MLSNOW
  • 2008-10-01 Sold (Public Records) $40,000 Public Records
  • 2008-09-30 Listed $9,000 MLSNOW
  • 2005-10-06 Sold (Public Records) $68,000 Public Records
  • 2005-07-14 Sold (Public Records) $34,500 Public Records
  • 2005-07-01 Sold (MLS) $34,500 MLSNOW
  • 2005-06-30 Sold (Public Records) $40,000 Public Records
  • 2005-05-24 Listed $34,900 MLSNOW
  • 2000-07-31 Sold (Public Records) $70,000 Public Records
  • 1987-11-06 Sold (Public Records) $22,000 Public Records
  • 1980-04-10 Sold (Public Records) $21,500 Public Records

Property tax history

+2.1%/yr

Latest (2025): $1,449 · -3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…