CashFlowRE
Sign in Sign up
3027 Glen Pl NW
C+ Composite 61.57
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 +24.7/30.0
  • DSCR +8.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.7/10.0
  • Schools +5.5/10.0
  • Rent growth +4.2/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

3027 Glen Pl NW · Hills and Dales, OH 44708
3 bd · 2.0 ba · 1,637 sqft · SingleFamily public records · 49 Days on market
Built 1910 2,700 sqft lot $92/sqft · 57% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

You'll notice the pride of ownership in this Hall of Fame City home located in NW Canton. This home has been completely remodeled inside and out! As you enter through the new front door you'll step in to an enclosed porch/ 3 seasons area with ceramic tile. Continue in to the first floor of the home and you'll be greeted with natural decor and new LVP flooring in living room and dining room. The quaint kitchen has been remodeled with new white kitchen cabinets, and quartz counter tops, stainless steel sink, and comes fully applianced. This home features 3 large bedrooms and 2 newly remodeled bathrooms. The finished attic space is sound proof and would be perfect for theater space/ rec room or even a 4th bedroom. Partially finished basement is a bonus! Other updates include new carpet through out, windows, A/C, water heater, electrical, exterior doors, siding, LVP flooring, and has been freshly painted. This home is truly turn key and ready for someone just to move in and enjoy. Close

Key facts

  • Soundproofed attic
  • Soaking tub
  • High ceilings

Tags

SCREENED-IN FRONT PORCHHIGH CEILINGSSOUNDPROOFED ATTICSOAKING TUBSCENIC WALKING TRAILSBELDEN VILLAGE MALL

Property features AI

Exterior

  • Parking: Driveway with gravel and unpaved areas; No garage
  • Utilities: Public water; Public sewer
  • Home design: Three-story home; Updated/remodeled condition; Vinyl siding exterior; Asphalt/fiberglass roof
  • Construction: Vinyl siding construction; Asphalt/fiberglass roof
  • Exterior features: Enclosed porch/sunroom; Front porch; Patio; Partial wood privacy fencing

Interior

  • Kitchen: Range; Refrigerator; Dishwasher
  • Bedrooms: Multiple bedrooms including second-floor bedrooms (e.g., 11' x 11' and 10' x 12')
  • Flooring: Ceramic tile in kitchen, sunroom, main-level and lower-level bathrooms, and additional living area
  • Bathrooms: Two full bathrooms; One full bathroom on the main level
  • Heating & cooling: Central air conditioning; Forced air gas heating
  • Interior features: High ceilings; Full, partially finished basement
  • Laundry & utility: Washer and dryer; Laundry located in the basement; 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 3-bed/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $314 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $145k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 0.7% in Hills and Dales — 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 70/100 on livability (#449 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living F.
  • Plain Local (suburban): math 61% / reading 69% proficiency, ranked #216 of 656 in OH (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+6.7%/yr); 119 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k 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 + 6.7% rent growth), your $42k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $145,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 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 1910 — 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. 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
1.07%
Cap rate
8.81%
Cash-on-cash
8.98%
DSCR
1.40
GRM
7.8

CMA / ARV

ARV (median comp)
$346,473
List price
$149,900
Delta
-56.74%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4504 Michael Dr NW 0.67mi 4/2.0 (+1) 1,468 (-10%) 21mo $322,000 $219 29

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 · 6.73% rent growth · sell at horizon

5-year hold
IRR
1.1%
Equity multiple
1.05×
Total profit
$1,901
Equity at exit
$22,351
10-year hold
IRR
14.0%
Equity multiple
2.31×
Total profit
$54,846
Equity at exit
$12,961

Cash invested: $41,972 (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 44708

Rents YoY
6.7%
Active inventory
119
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,597 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$99 /mo · $1,189/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$335
Net cashflow
$314

Break-even live

Break-even rent $1,200
Max offer price $149,900
Occupancy floor 75%

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
$37,475
Closing costs
$4,497
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2740 Shaftesbury Dr NW Canton, OH 1.0–2.0 1.0–2.0 1064 $1,460 $1.37 13d 11 0.43mi
4220 Belden Greens Cir NW Canton, OH 2.0 2.0 1562 $1,975 $1.26 13d 6 0.91mi
2601 Woodlawn Cir NW Canton, OH 2.0 2.0 1295 $1,440 $1.11 13d 1 1.39mi

Listing history 27 events

  1. 2026-06-18
    days on market $149,900 Active 49 DOM
  2. 2026-06-17
    days on market $149,900 Active 48 DOM
  3. 2026-06-16
    days on market $149,900 Active 47 DOM
  4. 2026-06-15
    days on market $149,900 Active 46 DOM
  5. 2026-06-14
    days on market $149,900 Active 44 DOM
  6. 2026-06-13
    days on market $149,900 Active 43 DOM
  7. 2026-06-10
    days on market $149,900 Active 41 DOM
  8. 2026-06-09
    days on market $149,900 Active 40 DOM
  9. 2026-06-08
    days on market $149,900 Active 39 DOM
  10. 2026-06-07
    days on market $149,900 Active 38 DOM
  11. 2026-06-05
    days on market $149,900 Active 35 DOM
  12. 2026-06-03
    days on market $149,900 Active 34 DOM
  13. 2026-06-02
    days on market $149,900 Active 33 DOM
  14. 2026-06-01
    days on market $149,900 Active 32 DOM
  15. 2026-05-31
    days on market $149,900 Active 31 DOM
  16. 2026-05-30
    days on market $149,900 Active 30 DOM
  17. 2026-04-30
    listed $149,900 Active 1479-char remark
  18. 2023-04-20
    status Pending 997-char remark
    Show marketing remark (997 chars)

    You'll notice the pride of ownership in this Hall of Fame City home located in NW Canton. This home has been completely remodeled inside and out! As you enter through the new front door you'll step in to an enclosed porch/ 3 seasons area with ceramic tile. Continue in to the first floor of the home and you'll be greeted with natural decor and new LVP flooring in living room and dining room. The quaint kitchen has been remodeled with new white kitchen cabinets, and quartz counter tops, stainless steel sink, and comes fully applianced. This home features 3 large bedrooms and 2 newly remodeled bathrooms. The finished attic space is sound proof and would be perfect for theater space/ rec room or even a 4th bedroom. Partially finished basement is a bonus! Other updates include new carpet through out, windows, A/C, water heater, electrical, exterior doors, siding, LVP flooring, and has been freshly painted. This home is truly turn key and ready for someone just to move in and enjoy. Close

  19. 2023-04-20
    soldstatus $133,900 Closed 997-char remark
    Show marketing remark (997 chars)

    You'll notice the pride of ownership in this Hall of Fame City home located in NW Canton. This home has been completely remodeled inside and out! As you enter through the new front door you'll step in to an enclosed porch/ 3 seasons area with ceramic tile. Continue in to the first floor of the home and you'll be greeted with natural decor and new LVP flooring in living room and dining room. The quaint kitchen has been remodeled with new white kitchen cabinets, and quartz counter tops, stainless steel sink, and comes fully applianced. This home features 3 large bedrooms and 2 newly remodeled bathrooms. The finished attic space is sound proof and would be perfect for theater space/ rec room or even a 4th bedroom. Partially finished basement is a bonus! Other updates include new carpet through out, windows, A/C, water heater, electrical, exterior doors, siding, LVP flooring, and has been freshly painted. This home is truly turn key and ready for someone just to move in and enjoy. Close

  20. 2023-03-01
    historical Contingent 997-char remark
    Show marketing remark (997 chars)

    You'll notice the pride of ownership in this Hall of Fame City home located in NW Canton. This home has been completely remodeled inside and out! As you enter through the new front door you'll step in to an enclosed porch/ 3 seasons area with ceramic tile. Continue in to the first floor of the home and you'll be greeted with natural decor and new LVP flooring in living room and dining room. The quaint kitchen has been remodeled with new white kitchen cabinets, and quartz counter tops, stainless steel sink, and comes fully applianced. This home features 3 large bedrooms and 2 newly remodeled bathrooms. The finished attic space is sound proof and would be perfect for theater space/ rec room or even a 4th bedroom. Partially finished basement is a bonus! Other updates include new carpet through out, windows, A/C, water heater, electrical, exterior doors, siding, LVP flooring, and has been freshly painted. This home is truly turn key and ready for someone just to move in and enjoy. Close

  21. 2023-02-22
    status Active 997-char remark
    Show marketing remark (997 chars)

    You'll notice the pride of ownership in this Hall of Fame City home located in NW Canton. This home has been completely remodeled inside and out! As you enter through the new front door you'll step in to an enclosed porch/ 3 seasons area with ceramic tile. Continue in to the first floor of the home and you'll be greeted with natural decor and new LVP flooring in living room and dining room. The quaint kitchen has been remodeled with new white kitchen cabinets, and quartz counter tops, stainless steel sink, and comes fully applianced. This home features 3 large bedrooms and 2 newly remodeled bathrooms. The finished attic space is sound proof and would be perfect for theater space/ rec room or even a 4th bedroom. Partially finished basement is a bonus! Other updates include new carpet through out, windows, A/C, water heater, electrical, exterior doors, siding, LVP flooring, and has been freshly painted. This home is truly turn key and ready for someone just to move in and enjoy. Close

  22. 2023-02-11
    status Pending 997-char remark
    Show marketing remark (997 chars)

    You'll notice the pride of ownership in this Hall of Fame City home located in NW Canton. This home has been completely remodeled inside and out! As you enter through the new front door you'll step in to an enclosed porch/ 3 seasons area with ceramic tile. Continue in to the first floor of the home and you'll be greeted with natural decor and new LVP flooring in living room and dining room. The quaint kitchen has been remodeled with new white kitchen cabinets, and quartz counter tops, stainless steel sink, and comes fully applianced. This home features 3 large bedrooms and 2 newly remodeled bathrooms. The finished attic space is sound proof and would be perfect for theater space/ rec room or even a 4th bedroom. Partially finished basement is a bonus! Other updates include new carpet through out, windows, A/C, water heater, electrical, exterior doors, siding, LVP flooring, and has been freshly painted. This home is truly turn key and ready for someone just to move in and enjoy. Close

  23. 2023-02-01
    historical Contingent 997-char remark
    Show marketing remark (997 chars)

    You'll notice the pride of ownership in this Hall of Fame City home located in NW Canton. This home has been completely remodeled inside and out! As you enter through the new front door you'll step in to an enclosed porch/ 3 seasons area with ceramic tile. Continue in to the first floor of the home and you'll be greeted with natural decor and new LVP flooring in living room and dining room. The quaint kitchen has been remodeled with new white kitchen cabinets, and quartz counter tops, stainless steel sink, and comes fully applianced. This home features 3 large bedrooms and 2 newly remodeled bathrooms. The finished attic space is sound proof and would be perfect for theater space/ rec room or even a 4th bedroom. Partially finished basement is a bonus! Other updates include new carpet through out, windows, A/C, water heater, electrical, exterior doors, siding, LVP flooring, and has been freshly painted. This home is truly turn key and ready for someone just to move in and enjoy. Close

  24. 2023-01-27
    listed $129,900 Active 997-char remark
    Show marketing remark (997 chars)

    You'll notice the pride of ownership in this Hall of Fame City home located in NW Canton. This home has been completely remodeled inside and out! As you enter through the new front door you'll step in to an enclosed porch/ 3 seasons area with ceramic tile. Continue in to the first floor of the home and you'll be greeted with natural decor and new LVP flooring in living room and dining room. The quaint kitchen has been remodeled with new white kitchen cabinets, and quartz counter tops, stainless steel sink, and comes fully applianced. This home features 3 large bedrooms and 2 newly remodeled bathrooms. The finished attic space is sound proof and would be perfect for theater space/ rec room or even a 4th bedroom. Partially finished basement is a bonus! Other updates include new carpet through out, windows, A/C, water heater, electrical, exterior doors, siding, LVP flooring, and has been freshly painted. This home is truly turn key and ready for someone just to move in and enjoy. Close

  25. 1995-05-25
    soldstatus $45,000
  26. 1990-04-09
    soldstatus $12,000
  27. 1986-11-04
    soldstatus $12,300

ⓘ 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
$1,189 · $99/mo
Projected year-2 tax
$1,764 · $147/mo
Expected delta
+$575/yr (+$48/mo · 48.3%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,165
− Mortgage interest
−$8,397
− Property taxes
−$1,189
− Insurance
−$750
− Repairs & maintenance
−$1,533
− Management
−$1,533
− Depreciation
−$4,361
Taxable income
$1,403
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$337
After-tax cash flow
$3,432/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
Plain Local
NCES district ID
3904993
Math proficiency
61% ▼ -13.00%
Reading proficiency
69% ▼ -5.00%
Median HH income
$48,337
Composite
55.04/100
National rank
#1293
State rank
#216 of 656 in OH

Livability — Hills and Dales

Score
70/100
State rank
#449
US rank
#7327

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Stark County · 272,865 people
Metro
Canton-Massillon, OH
Population (ZIP)
24,285
Household income
$63,706
Rent vs Own
30.9% rent · 69.1% own
Severe rent burden
725.0

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 (80%)
Race & ethnicity
White 80% Black 8% Two or more races 8% Hispanic / Latino 4% Asian 3%
Common ancestry
Italian 8% Romanian 2% Slovak 2%
Foreign-born
4% · Canada, South Korea, Vietnam
Languages at home
95% English-only · Spanish 2% Other Indo-European 1% Tagalog/Filipino 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
▼ -168.35%
Current HPI
206.298
Rent YoY
▲ 6.73%
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

+1118.7% since first listed
11 events — show timeline
  • 2026-04-30 Listed $149,900 MLSNOW
  • 2023-04-20 Pending MLSNOW
  • 2023-04-20 Sold (MLS) $133,900 MLSNOW
  • 2023-03-01 Contingent MLSNOW
  • 2023-02-22 Relisted MLSNOW
  • 2023-02-11 Pending MLSNOW
  • 2023-02-01 Contingent MLSNOW
  • 2023-01-27 Listed $129,900 MLSNOW
  • 1995-05-25 Sold (Public Records) $45,000 Public Records
  • 1990-04-09 Sold (Public Records) $12,000 Public Records
  • 1986-11-04 Sold (Public Records) $12,300 Public Records

Property tax history

+6.3%/yr

Latest (2024): $1,189 · -10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…