CashFlowRE
Sign in Sign up
999 Renninger Rd
C+ Composite 64.63
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 +26.6/30.0
  • DSCR +9.1/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.5/10.0
  • Schools +6.3/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$143,000

999 Renninger Rd · New Franklin, OH 44319
2 bd · 1.0 ba · 972 sqft · Condo public records · 39 Days on market
Built 1973

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

Listing remarks MLS

Nice 2 bedroom, 1.5 bath townhouse in gorgeous Fountain Pointe. This home has large rooms, full finished basement, great layout, 2 big bedrooms, and great kitchen. This property is eligible under Freddie Mac First Look Initiative through 02/03/2015. As is Sale. Buyer will need to verify all information. Buyer or buyer's agent responsible to check all Building, Zoning, EPA, DEA, Tax Dept or any other requirement for intended use. Buyer to pay for inspections. Earnest money to be a Cashiers check. Subject to clear title.

Key facts

  • Finished basement
  • Granite countertops
  • Back concrete patio

Tags

FINISHED BASEMENTGRANITE COUNTERTOPSBACK CONCRETE PATIOVINYL FENCINGFOUNTAIN IN COURTYARDDEDICATED PARKING SPOT

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-bed/1.0-bath condo listed at $143k.

Deal economics

  • At list price, monthly cash flow is $384 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $143k).
  • Recommended offer: $139k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 4.3% in New Franklin — 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 71/100 on livability (#424 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Manchester Local (suburban): math 71% / reading 75% proficiency, ranked #112 of 656 in OH (top 17%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 90 active listings in the ZIP; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $989 of loan paydown is wiped out by about $4k 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 + 3.0% rent growth), your $40k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($139k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 23y 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 $27k; list at $143k implies a 430% gain — meaningful room to come down on a strong offer.
Recommended offer $138,710 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 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 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.15%
Cap rate
9.52%
Cash-on-cash
11.51%
DSCR
1.51
GRM
7.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
0.8%
Equity multiple
1.03×
Total profit
$1,280
Equity at exit
$21,322
10-year hold
IRR
10.5%
Equity multiple
1.81×
Total profit
$32,549
Equity at exit
$12,364

Cash invested: $40,040 (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 44319

Active inventory
90
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,648 medium interval (Pro) →
Mortgage (P&I)
$750
Tax from tax record
$108 /mo · $1,299/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$384

Break-even live

Break-even rent $1,162
Max offer price $143,000
Occupancy floor 72%

Sensitivity live

Price -10% $465 -5% $425 +0% $384 +5% $344 +10% $303
Rent -10% $254 -5% $319 +0% $384 +5% $449 +10% $514
Rate -1.0pp $456 -0.5pp $421 base $384 +0.5pp $347 +1.0pp $309

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
$35,750
Closing costs
$4,290
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.

HOA detail condo

Monthly dues
$0 · $0/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 26 events

  1. 2026-06-21
    days on market $143,000 Active 39 DOM
  2. 2026-06-18
    days on market $143,000 Active 37 DOM
  3. 2026-06-17
    days on market $143,000 Active 36 DOM
  4. 2026-06-17
    price $143,000 Active 35 DOM
  5. 2026-06-16
    days on market $145,500 Active 35 DOM
  6. 2026-06-15
    days on market $145,500 Active 34 DOM
  7. 2026-06-13
    days on market $145,500 Active 32 DOM
  8. 2026-06-12
    days on market $145,500 Active 31 DOM
  9. 2026-06-09
    days on market $145,500 Active 28 DOM
  10. 2026-06-08
    days on market $145,500 Active 27 DOM
  11. 2026-06-08
    days on market $145,500 Active 26 DOM
  12. 2026-06-07
    days on market $145,500 Active 25 DOM
  13. 2026-06-04
    days on market $145,500 Active 22 DOM
  14. 2026-06-02
    days on market $145,500 Active 21 DOM
  15. 2026-06-01
    days on market $145,500 Active 20 DOM
  16. 2026-05-31
    days on market $145,500 Active 19 DOM
  17. 2026-05-12
    listed $145,500 Active
  18. 2015-07-10
    soldstatus $27,000 Sold 524-char remark
    Show marketing remark (524 chars)

    Nice 2 bedroom, 1.5 bath townhouse in gorgeous Fountain Pointe. This home has large rooms, full finished basement, great layout, 2 big bedrooms, and great kitchen. This property is eligible under Freddie Mac First Look Initiative through 02/03/2015. As is Sale. Buyer will need to verify all information. Buyer or buyer's agent responsible to check all Building, Zoning, EPA, DEA, Tax Dept or any other requirement for intended use. Buyer to pay for inspections. Earnest money to be a Cashiers check. Subject to clear title.

  19. 2015-05-27
    status Pending 524-char remark
    Show marketing remark (524 chars)

    Nice 2 bedroom, 1.5 bath townhouse in gorgeous Fountain Pointe. This home has large rooms, full finished basement, great layout, 2 big bedrooms, and great kitchen. This property is eligible under Freddie Mac First Look Initiative through 02/03/2015. As is Sale. Buyer will need to verify all information. Buyer or buyer's agent responsible to check all Building, Zoning, EPA, DEA, Tax Dept or any other requirement for intended use. Buyer to pay for inspections. Earnest money to be a Cashiers check. Subject to clear title.

  20. 2015-05-17
    historical Contingent 524-char remark
    Show marketing remark (524 chars)

    Nice 2 bedroom, 1.5 bath townhouse in gorgeous Fountain Pointe. This home has large rooms, full finished basement, great layout, 2 big bedrooms, and great kitchen. This property is eligible under Freddie Mac First Look Initiative through 02/03/2015. As is Sale. Buyer will need to verify all information. Buyer or buyer's agent responsible to check all Building, Zoning, EPA, DEA, Tax Dept or any other requirement for intended use. Buyer to pay for inspections. Earnest money to be a Cashiers check. Subject to clear title.

  21. 2015-04-28
    price $34,900 524-char remark
    Show marketing remark (524 chars)

    Nice 2 bedroom, 1.5 bath townhouse in gorgeous Fountain Pointe. This home has large rooms, full finished basement, great layout, 2 big bedrooms, and great kitchen. This property is eligible under Freddie Mac First Look Initiative through 02/03/2015. As is Sale. Buyer will need to verify all information. Buyer or buyer's agent responsible to check all Building, Zoning, EPA, DEA, Tax Dept or any other requirement for intended use. Buyer to pay for inspections. Earnest money to be a Cashiers check. Subject to clear title.

  22. 2015-03-25
    price $44,900 524-char remark
    Show marketing remark (524 chars)

    Nice 2 bedroom, 1.5 bath townhouse in gorgeous Fountain Pointe. This home has large rooms, full finished basement, great layout, 2 big bedrooms, and great kitchen. This property is eligible under Freddie Mac First Look Initiative through 02/03/2015. As is Sale. Buyer will need to verify all information. Buyer or buyer's agent responsible to check all Building, Zoning, EPA, DEA, Tax Dept or any other requirement for intended use. Buyer to pay for inspections. Earnest money to be a Cashiers check. Subject to clear title.

  23. 2015-03-04
    listed $49,900 Active 524-char remark
    Show marketing remark (524 chars)

    Nice 2 bedroom, 1.5 bath townhouse in gorgeous Fountain Pointe. This home has large rooms, full finished basement, great layout, 2 big bedrooms, and great kitchen. This property is eligible under Freddie Mac First Look Initiative through 02/03/2015. As is Sale. Buyer will need to verify all information. Buyer or buyer's agent responsible to check all Building, Zoning, EPA, DEA, Tax Dept or any other requirement for intended use. Buyer to pay for inspections. Earnest money to be a Cashiers check. Subject to clear title.

  24. 2003-12-27
    historical
  25. 2003-08-27
    listed $63,900
  26. 1994-06-24
    soldstatus $25,000

ⓘ 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
$1,299 · $108/mo
Projected year-2 tax
$1,765 · $147/mo
Expected delta
+$466/yr (+$39/mo · 35.9%)

ⓘ 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
$19,776
− Mortgage interest
−$8,010
− Property taxes
−$1,299
− Insurance
−$715
− Repairs & maintenance
−$1,582
− Management
−$1,582
− Depreciation
−$4,160
Taxable income
$2,428
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$583
After-tax cash flow
$4,028/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
Manchester Local
NCES district ID
3905000
Math proficiency
71% ▼ -11.00%
Reading proficiency
75% ▼ -4.00%
Median HH income
$62,055
Composite
63.0/100
National rank
#653
State rank
#112 of 656 in OH

Livability — New Franklin

Score
71/100
State rank
#424
US rank
#6949

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Franklin, OH
County
Summit · 539,389 people
Metro
Akron, OH
Population (ZIP)
21,469
Household income
$74,781
Rent vs Own
25.6% rent · 74.4% own
Severe rent burden
12.4

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
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Black 2% Hispanic / Latino 2% Asian 2%
Common ancestry
Romanian 5% Slovak 2% Serbian 1%
Foreign-born
2% · China, Vietnam
Languages at home
97% English-only · Other Indo-European 1% Spanish 1% Chinese 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
▼ -236.58%
Current HPI
213.2267
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+482.0% since first listed
10 events — show timeline
  • 2026-05-12 Listed $145,500 FSBO.com
  • 2015-07-10 Sold (MLS) $27,000 MLSNOW
  • 2015-05-27 Pending MLSNOW
  • 2015-05-17 Contingent MLSNOW
  • 2015-04-28 Price Changed $34,900 MLSNOW
  • 2015-03-25 Price Changed $44,900 MLSNOW
  • 2015-03-04 Listed $49,900 MLSNOW
  • 2003-12-27 Listing Removed MLSNOW
  • 2003-08-27 Listed $63,900 MLSNOW
  • 1994-06-24 Sold (Public Records) $25,000 Public Records

Property tax history

-1.7%/yr

Latest (2025): $1,299 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…