CashFlowRE
Sign in Sign up
1346 Arcadia Rd
C Composite 55.95
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 +20.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • Schools +5.6/10.0
  • 1% rule +5.3/10.0
  • Rent growth +4.2/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$209,900

1346 Arcadia Rd · Brimfield, OH 44240
4 bd · 1.5 ba · 1,170 sqft · SingleFamily public records · 2 Days on market
Built 1960 10,497 sqft lot

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

Listing remarks MLS

A ranch that offers an inviting interior with enviable efficiency! Stepping inside, you’re welcomed into a spacious family room, ready for casual evenings or gatherings with friends. The dining room makes the most of the natural light and leads to a kitchen you’ll adore. Plentiful bright white cabinets and granite counters create a fresh, polished space that feels just right for your inner chef. A convenient laundry room and half bath are tucked behind. Three amply sized bedrooms and a full bath finish the interior. Outside, a 2+ car garage with a bonus parking pad alongside. The yard is completely fenced in and surround by a mature, lush tree line you’ll enjoy all year long. Incredibly convenient location, just moments from State Rt. 43, Tallmadge Rd, & Interstate 76. In conclusion, this one won’t be around long!

Key facts

  • Bright kitchen
  • One story living
  • Concrete patio space

Tags

ONE STORY LIVINGFENCED REAR YARDCONCRETE PATIO SPACEIN HOME LAUNDRYGRANITE COUNTERTOPSBRIGHT KITCHEN

Property features AI

Exterior

  • Parking: Detached garage; 2 garage spaces; Driveway; Garage door opener; Paved parking; Electricity to garage
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Entry level: main
  • Construction: Vinyl siding; Asphalt/fiberglass roof; Slab foundation; Built according to public records
  • Exterior features: Covered front porch; Patio; Shed(s); Full chain-link fencing

Interior

  • Kitchen: Range; Microwave; Refrigerator
  • Bedrooms: 3 main-level bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom; 2 main-level bathrooms
  • Heating & cooling: Forced-air gas heating; Central air conditioning
  • Interior features: Granite counters; Wired for sound
  • Laundry & utility: Washer; Dryer; Laundry on main level

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 $210k.

Deal economics

  • At list price, monthly cash flow is $289 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $210k).

Location & tenants

  • Location reads 68/100 on livability (#584 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Field Local (rural): math 65% / reading 66% proficiency, ranked #198 of 656 in OH (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+6.8%/yr); 139 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 196 units permitted in Portage County in 2024 (10 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($58k/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 $6k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.8% rent growth), your $59k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 9y 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 $166k; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $209,900

Questions for the listing agent

  1. Built in 1960 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.03%
Cap rate
7.95%
Cash-on-cash
5.91%
DSCR
1.26
GRM
8.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.8% rent growth · sell at horizon

5-year hold
IRR
-3.1%
Equity multiple
0.88×
Total profit
$-7,008
Equity at exit
$31,297
10-year hold
IRR
10.4%
Equity multiple
1.95×
Total profit
$55,676
Equity at exit
$18,148

Cash invested: $58,772 (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 44240

Rents YoY
6.8%
Active inventory
139
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$2,157 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$227 /mo · $2,721/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$453
Net cashflow
$289

Break-even live

Break-even rent $1,791
Max offer price $209,900
Occupancy floor 82%

Sensitivity live

Price -10% $408 -5% $349 +0% $289 +5% $230 +10% $171
Rent -10% $119 -5% $204 +0% $289 +5% $375 +10% $460
Rate -1.0pp $395 -0.5pp $343 base $289 +0.5pp $235 +1.0pp $180

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
$52,475
Closing costs
$6,297
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
1405 Wyles Dr Brimfield, OH 2.0–3.0 2.0 1444 $2,755 $1.91 14d 1 1.10mi

Listing history 13 events

  1. 2026-06-01
    status $209,900 Pending 2 DOM
  2. 2026-05-31
    days on market $209,900 Active 2 DOM
  3. 2026-05-29
    listed $209,900 Active
  4. 2022-04-08
    soldstatus $165,900 Closed 854-char remark
    Show marketing remark (854 chars)

    A ranch that offers an inviting interior with enviable efficiency! Stepping inside, you’re welcomed into a spacious family room, ready for casual evenings or gatherings with friends. The dining room makes the most of the natural light and leads to a kitchen you’ll adore. Plentiful bright white cabinets and granite counters create a fresh, polished space that feels just right for your inner chef. A convenient laundry room and half bath are tucked behind. Three amply sized bedrooms and a full bath finish the interior. Outside, a 2+ car garage with a bonus parking pad alongside. The yard is completely fenced in and surround by a mature, lush tree line you’ll enjoy all year long. Incredibly convenient location, just moments from State Rt. 43, Tallmadge Rd, & Interstate 76. In conclusion, this one won’t be around long!

  5. 2022-04-08
    soldstatus $165,900
    Show marketing remark (854 chars)

    A ranch that offers an inviting interior with enviable efficiency! Stepping inside, you’re welcomed into a spacious family room, ready for casual evenings or gatherings with friends. The dining room makes the most of the natural light and leads to a kitchen you’ll adore. Plentiful bright white cabinets and granite counters create a fresh, polished space that feels just right for your inner chef. A convenient laundry room and half bath are tucked behind. Three amply sized bedrooms and a full bath finish the interior. Outside, a 2+ car garage with a bonus parking pad alongside. The yard is completely fenced in and surround by a mature, lush tree line you’ll enjoy all year long. Incredibly convenient location, just moments from State Rt. 43, Tallmadge Rd, & Interstate 76. In conclusion, this one won’t be around long!

  6. 2022-02-20
    status Pending 854-char remark
    Show marketing remark (854 chars)

    A ranch that offers an inviting interior with enviable efficiency! Stepping inside, you’re welcomed into a spacious family room, ready for casual evenings or gatherings with friends. The dining room makes the most of the natural light and leads to a kitchen you’ll adore. Plentiful bright white cabinets and granite counters create a fresh, polished space that feels just right for your inner chef. A convenient laundry room and half bath are tucked behind. Three amply sized bedrooms and a full bath finish the interior. Outside, a 2+ car garage with a bonus parking pad alongside. The yard is completely fenced in and surround by a mature, lush tree line you’ll enjoy all year long. Incredibly convenient location, just moments from State Rt. 43, Tallmadge Rd, & Interstate 76. In conclusion, this one won’t be around long!

  7. 2022-02-18
    listed $159,900 Active 854-char remark
    Show marketing remark (854 chars)

    A ranch that offers an inviting interior with enviable efficiency! Stepping inside, you’re welcomed into a spacious family room, ready for casual evenings or gatherings with friends. The dining room makes the most of the natural light and leads to a kitchen you’ll adore. Plentiful bright white cabinets and granite counters create a fresh, polished space that feels just right for your inner chef. A convenient laundry room and half bath are tucked behind. Three amply sized bedrooms and a full bath finish the interior. Outside, a 2+ car garage with a bonus parking pad alongside. The yard is completely fenced in and surround by a mature, lush tree line you’ll enjoy all year long. Incredibly convenient location, just moments from State Rt. 43, Tallmadge Rd, & Interstate 76. In conclusion, this one won’t be around long!

  8. 2017-04-28
    status Pending 1000-char remark
    Show marketing remark (1000 chars)

    Easy living inside this beautifully updated Ranch home with a brand new fabulous kitchen in 2016 complete with Granite Countertops, Stylish Cupboards, flooring and backsplash all done in colors of today's modern taste! Carpet in the massive, yet warm, family room was just replaced and is ready for large family gatherings or just relaxing and enjoying some great down time. Just outside your back door you'll find an inviting patio space to enjoy the outdoors with a completely fenced in rear yard blanketed by a wonderful mature tree offering natures shade on those hot summer afternoons. This Home offers a large 2+ Car Garage with Overhead lighting and a bonus extra parking pad alongside. Roof replaced 2007, Furnace and Central Air 2009, seller is offering Home Warranty as well! Great home with a great location just minutes from State Route 43, Tallmadge Road (State Route 18) and Interstate 76. Home is located within the approved USDA Map area and qualifies for 0 Down with USDA Financing f

  9. 2017-04-28
    soldstatus $117,900 Sold 1000-char remark
    Show marketing remark (1000 chars)

    Easy living inside this beautifully updated Ranch home with a brand new fabulous kitchen in 2016 complete with Granite Countertops, Stylish Cupboards, flooring and backsplash all done in colors of today's modern taste! Carpet in the massive, yet warm, family room was just replaced and is ready for large family gatherings or just relaxing and enjoying some great down time. Just outside your back door you'll find an inviting patio space to enjoy the outdoors with a completely fenced in rear yard blanketed by a wonderful mature tree offering natures shade on those hot summer afternoons. This Home offers a large 2+ Car Garage with Overhead lighting and a bonus extra parking pad alongside. Roof replaced 2007, Furnace and Central Air 2009, seller is offering Home Warranty as well! Great home with a great location just minutes from State Route 43, Tallmadge Road (State Route 18) and Interstate 76. Home is located within the approved USDA Map area and qualifies for 0 Down with USDA Financing f

  10. 2017-04-28
    soldstatus $117,900
    Show marketing remark (1000 chars)

    Easy living inside this beautifully updated Ranch home with a brand new fabulous kitchen in 2016 complete with Granite Countertops, Stylish Cupboards, flooring and backsplash all done in colors of today's modern taste! Carpet in the massive, yet warm, family room was just replaced and is ready for large family gatherings or just relaxing and enjoying some great down time. Just outside your back door you'll find an inviting patio space to enjoy the outdoors with a completely fenced in rear yard blanketed by a wonderful mature tree offering natures shade on those hot summer afternoons. This Home offers a large 2+ Car Garage with Overhead lighting and a bonus extra parking pad alongside. Roof replaced 2007, Furnace and Central Air 2009, seller is offering Home Warranty as well! Great home with a great location just minutes from State Route 43, Tallmadge Road (State Route 18) and Interstate 76. Home is located within the approved USDA Map area and qualifies for 0 Down with USDA Financing f

  11. 2017-03-06
    historical Contingent 1000-char remark
    Show marketing remark (1000 chars)

    Easy living inside this beautifully updated Ranch home with a brand new fabulous kitchen in 2016 complete with Granite Countertops, Stylish Cupboards, flooring and backsplash all done in colors of today's modern taste! Carpet in the massive, yet warm, family room was just replaced and is ready for large family gatherings or just relaxing and enjoying some great down time. Just outside your back door you'll find an inviting patio space to enjoy the outdoors with a completely fenced in rear yard blanketed by a wonderful mature tree offering natures shade on those hot summer afternoons. This Home offers a large 2+ Car Garage with Overhead lighting and a bonus extra parking pad alongside. Roof replaced 2007, Furnace and Central Air 2009, seller is offering Home Warranty as well! Great home with a great location just minutes from State Route 43, Tallmadge Road (State Route 18) and Interstate 76. Home is located within the approved USDA Map area and qualifies for 0 Down with USDA Financing f

  12. 2017-02-27
    listed $118,400 Active 1000-char remark
    Show marketing remark (1000 chars)

    Easy living inside this beautifully updated Ranch home with a brand new fabulous kitchen in 2016 complete with Granite Countertops, Stylish Cupboards, flooring and backsplash all done in colors of today's modern taste! Carpet in the massive, yet warm, family room was just replaced and is ready for large family gatherings or just relaxing and enjoying some great down time. Just outside your back door you'll find an inviting patio space to enjoy the outdoors with a completely fenced in rear yard blanketed by a wonderful mature tree offering natures shade on those hot summer afternoons. This Home offers a large 2+ Car Garage with Overhead lighting and a bonus extra parking pad alongside. Roof replaced 2007, Furnace and Central Air 2009, seller is offering Home Warranty as well! Great home with a great location just minutes from State Route 43, Tallmadge Road (State Route 18) and Interstate 76. Home is located within the approved USDA Map area and qualifies for 0 Down with USDA Financing f

  13. 1997-10-01
    soldstatus $75,000

ⓘ 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
$2,721 · $227/mo
Projected year-2 tax
$2,998 · $250/mo
Expected delta
+$277/yr (+$23/mo · 10.2%)

ⓘ 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 ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$25,888
− Mortgage interest
−$11,758
− Property taxes
−$2,721
− Insurance
−$1,050
− Repairs & maintenance
−$2,071
− Management
−$2,071
− Depreciation
−$6,106
Taxable income
$112
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$27
After-tax cash flow
$3,446/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
Field Local
NCES district ID
3904919
Math proficiency
65% ▼ -9.00%
Reading proficiency
66% ▼ -8.00%
Median HH income
$54,727
Composite
56.09/100
National rank
#1183
State rank
#198 of 656 in OH

Livability — Brimfield

Score
68/100
State rank
#584
US rank
#9960

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Brimfield, OH
County
Portage County · 70,400 people
Metro
Akron, OH
Population (ZIP)
37,788
Household income
$57,627
Rent vs Own
49.5% rent · 50.5% own
Severe rent burden
2634.0

Population outlook (Portage County) Hauer SSP2

Today (2025)
166,109 people
By 2030
167,752 · +1.0%
By 2040
168,640 · +1.5%
By 2050
167,469 · +0.8%
By 2075
170,131 · +2.4%
By 2100
167,958 · +1.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Two or more races 6% Black 6% Asian 4% Hispanic / Latino 3%
Common ancestry
Romanian 7% Slovak 2% Italian 2%
Foreign-born
7% · Canada, China
Languages at home
92% English-only · Other Indo-European 2% Arabic 2% Other Asian/Pacific 1%

Political lean MEDSL · Portage

2024 margin
R (+15.5) · D 41.8% · R 57.3%
2008→2024 swing
-24.5pp toward R · 2008: 9.0pp · 2024: -15.5pp
All cycles
2024: R+15.5 2020: R+12.5 2016: R+10.2 2012: D+4.9 2008: D+9.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -162.04%
Current HPI
189.3174
Rent YoY
▲ 6.80%
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

+179.9% since first listed
11 events — show timeline
  • 2026-05-29 Listed $209,900 MLSNOW
  • 2022-04-08 Sold (Public Records) $165,900 Public Records
  • 2022-04-08 Sold (MLS) $165,900 MLSNOW
  • 2022-02-20 Pending MLSNOW
  • 2022-02-18 Listed $159,900 MLSNOW
  • 2017-04-28 Pending MLSNOW
  • 2017-04-28 Sold (Public Records) $117,900 Public Records
  • 2017-04-28 Sold (MLS) $117,900 MLSNOW
  • 2017-03-06 Contingent MLSNOW
  • 2017-02-27 Listed $118,400 MLSNOW
  • 1997-10-01 Sold (Public Records) $75,000 Public Records

Property tax history

+6.0%/yr

Latest (2025): $2,721 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…