CashFlowRE
Sign in Sign up
308 - 310 Cluster Ave Duplex
D+ Composite 48.37
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 +21.3/30.0
  • DSCR +6.8/10.0
  • 1% rule +5.5/10.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • ARV discount +2.5/15.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$189,900

308 - 310 Cluster Ave · Akron, OH 44305
4 bd · 2.0 ba · 1,400 sqft · MultiFamily public records · 7 Days on market
Built 1963 7,479 sqft lot Est $171k · 11% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

All Brick Twinplex w/ attached Garage for each unit! Ready to rent! Live in one side, rent the other. Great investment at a great price! This is a Fannie Mae HomePath Property. Purchase this property for as little as 3% down! This property is approved for HomePath Mortgage And HomePath Renovation Mortgage Financing.

Key facts

  • Long term tenants
  • Fully occupied
  • All brick exterior

Tags

WELL MAINTAINED DUPLEXFULLY OCCUPIEDLONG TERM TENANTSALL BRICK EXTERIORLARGE CONCRETE PARKING AREAEASY ACCESS TO AMENITIES

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 × 2-bed/1.0-bath units multifamily listed at $190k.

Deal economics

  • At list price, monthly cash flow is $279 ($3k/yr) — positive. Per door: $139/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • 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: Rents rising fast (+4.5%/yr); 101 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 70% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • At $1,989/mo this rent would consume 45% of the median local household income ($53k/yr) (locally 1021% 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 $1k of loan paydown is wiped out by about $6k 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 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 14y 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 $45k; list at $190k implies a 325% gain — meaningful room to come down on a strong offer.
Recommended offer $189,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.05%
Cap rate
8.05%
Cash-on-cash
6.29%
DSCR
1.28
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$170,800
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
280 Cluster Ave 0.06mi 4/2.0 1,440 (+3%) 1mo $184,000 $128 92
1991-1993 Congo St 0.07mi 4/2.0 1,464 (+5%) 3mo $207,000 $141 87
1939 Preston Ave 0.34mi 4/2.0 1,440 (+3%) 11mo $176,250 $122 70
1931 Preston Ave 0.35mi 4/2.0 1,440 (+3%) 11mo $176,250 $122 70
1925 Preston Ave 0.35mi 4/2.0 1,440 (+3%) 11mo $176,250 $122 70
1919 Preston Ave 0.36mi 4/2.0 1,440 (+3%) 11mo $176,250 $122 69
1946 Preston Ave 0.37mi 4/2.0 1,440 (+3%) 20mo $130,000 $90 61
2347-2349 Nicholas Ave 0.74mi 5/3.0 (+1) 1,560 (+11%) 0mo $167,000 $107 37
1738 Flint Ave 0.74mi 3/2.0 (-1) 1,536 (+10%) 22mo $125,000 $81 26

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 · 4.51% rent growth · sell at horizon

5-year hold
IRR
-4.9%
Equity multiple
0.81×
Total profit
$-9,938
Equity at exit
$28,315
10-year hold
IRR
6.4%
Equity multiple
1.51×
Total profit
$27,253
Equity at exit
$16,419

Cash invested: $53,172 (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 44305

Rents YoY
4.5%
Active inventory
101
Price-to-rent
15.9×

Monthly cashflow live

Estimated rent
$1,989 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$218 /mo · $2,612/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$418
Net cashflow
$279

Break-even live

Break-even rent $1,636
Max offer price $189,900
Occupancy floor 81%

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

UnitsBedsBathsEst. rent
Total (2 units) $1,989

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
$47,475
Closing costs
$5,697
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
248 Malacca St Akron, OH 3.0 2.0 1854 $1,350 $0.73 44d 1 0.14mi
1598 Pilgrim St Akron, OH 3.0 1.0 1352 $1,550 $1.15 44d 1 0.69mi
1438 Newton St Akron, OH 4.0 1.0 1429 $1,375 $0.96 23d 1 0.99mi
1395 Goodyear Blvd Akron, OH 3.0 1.5 1542 $1,450 $0.94 44d 1 1.04mi
1297 Pondview Ave Akron, OH 4.0 1.0 1373 $1,450 $1.06 23d 1 1.18mi
288 Kryder Ave Akron, OH 4.0 1.0 1400 $1,450 $1.04 44d 1 1.21mi
1635 Bronson Rd Akron, OH 3.0 1.0 1110 $1,245 $1.12 14d 1 1.24mi
1318 Arnold Ave Akron, OH 3.0 1.0 1056 $1,450 $1.37 44d 1 1.28mi
589 Eastland Ave Akron, OH 3.0 1.5 1345 $1,300 $0.97 44d 1 1.29mi
208 Barder Ave Akron, OH 3.0 1.0 924 $1,050 $1.14 44d 1 1.34mi

Listing history 7 events

  1. 2026-06-18
    days on market $189,900 Active 7 DOM
  2. 2026-06-17
    days on market $189,900 Active 6 DOM
  3. 2026-06-16
    days on market $189,900 Active 5 DOM
  4. 2026-06-15
    days on market $189,900 Active 4 DOM
  5. 2026-06-14
    days on market $189,900 Active 2 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $189,900 Active 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
$2,612 · $218/mo
Projected year-2 tax
$2,787 · $232/mo
Expected delta
+$175/yr (+$15/mo · 6.7%)

ⓘ 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 · 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
$23,868
− Mortgage interest
−$10,637
− Property taxes
−$2,612
− Insurance
−$950
− Repairs & maintenance
−$1,909
− Management
−$1,909
− Depreciation
−$5,524
Taxable income
$326
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$78
After-tax cash flow
$3,266/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)
21,103
Household income
$52,768
Rent vs Own
42.7% rent · 57.3% own
Severe rent burden
1021.0

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 0.57)
Race & ethnicity
White 62% Black 20% Two or more races 12% Asian 5% Hispanic / Latino 2%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
4% · India, Philippines, Canada
Languages at home
94% English-only · Other Asian/Pacific 3% Other Indo-European 1% Spanish 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
▼ -140.39%
Current HPI
190.6223
Rent YoY
▲ 4.51%
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

+280.6% since first listed
6 events — show timeline
  • 2026-06-11 Listed $189,900 MLSNOW
  • 2013-05-01 Sold (Public Records) $44,700 Public Records
  • 2013-04-30 Sold (MLS) $44,700 MLSNOW
  • 2013-04-16 Listed $46,900 MLSNOW
  • 2013-03-29 Listing Removed MLSNOW
  • 2012-12-13 Listed $49,900 MLSNOW

Property tax history

+1.4%/yr

Latest (2025): $2,612 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…