CashFlowRE
Sign in Sign up
317 Black St
C Composite 57.67
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 +27.7/30.0
  • DSCR +9.8/10.0
  • 1% rule +7.1/10.0
  • Rent growth +4.4/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$105,000

317 Black St · Akron, OH 44306
4 bd · 1.0 ba · 1,248 sqft · SingleFamily public records · 1 Days on market
Built 1919 3,493 sqft lot Est $84k · 26% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Income-Producing Investment Property with Established Tenant – Turnkey Opportunity in Akron! Attention investors and savvy buyers! This income-producing rental property offers immediate cash flow with a tenant already in place for approximately 18 months. Whether you're looking to expand your investment portfolio or purchase your first rental property, this move-in-ready home offers strong income potential and a convenient Akron location. The home features 3 bedrooms, 1 full bath, and additional living space in the attic, providing flexibility for a home office, bonus room, recreation area, or storage. Recent improvements include luxury vinyl tile (LVT) flooring, new carpet, new wi

Key facts

  • New carpet
  • Established tenant
  • Updated interior

Tags

TURNKEY OPPORTUNITYESTABLISHED TENANTUPDATED INTERIORLUXURY VINYL TILE FLOORINGNEW CARPETNEW WINDOWS

Property features AI

Finance

  • Financial info: Annual tax amount reported (amount excluded by instructions)

Exterior

  • Parking: Gravel parking
  • Utilities: Public water; Public sewer
  • Home design: 3-story building; Aluminum siding exterior; Asphalt roof
  • Construction: Built year source: public records
  • Exterior features: Lot approximately 0.0802 acres

Interior

  • Bedrooms: Total of 7 rooms (bedroom count not specified)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas heating; Ceiling fans for cooling
  • Interior features: Full 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/1.0-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $318 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Cap rate 9.9% 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 (+7.6%/yr); 69 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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).
  • This rent runs 36% of the median local income ($42k/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 $726 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 + 7.6% rent growth), your $29k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 20 sale attempts since 29y 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 $105,000

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 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
1.21%
Cap rate
9.93%
Cash-on-cash
12.98%
DSCR
1.58
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$83,616
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
374 Gibbs Pl 0.22mi 3/1.0 (-1) 1,350 (+8%) 8mo $80,000 $59 65
495 Elbon Ave 0.61mi 3/1.0 (-1) 1,267 (+2%) 4mo $75,000 $59 60
70 Wise St 0.54mi 3/1.0 (-1) 1,197 (-4%) 5mo $80,000 $67 59
591 Hedden Ave 0.68mi 3/1.0 (-1) 1,224 (-2%) 2mo $63,500 $52 58
508 Crouse St 0.48mi 4/2.0 1,370 (+10%) 2mo $62,500 $46 56
863 Bank St 0.69mi 3/1.0 (-1) 1,226 (-2%) 5mo $82,000 $67 56
828 Crouse St 0.13mi 3/2.0 (-1) 1,072 (-14%) 8mo $92,000 $86 55
538 Hammel St 0.58mi 3/1.0 (-1) 1,298 (+4%) 8mo $123,000 $95 54
906 E Buchtel Ave 0.59mi 3/1.0 (-1) 1,372 (+10%) 2mo $22,000 $16 49
522 Winans Ave 0.75mi 3/1.0 (-1) 1,373 (+10%) 5mo $95,000 $69 40
642 Gridley Ave 0.70mi 4/2.0 1,399 (+12%) 5mo $45,000 $32 39
1172 5th Ave 0.73mi 4/2.5 1,428 (+14%) 1mo $233,000 $163 35

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 · 7.63% rent growth · sell at horizon

5-year hold
IRR
7.8%
Equity multiple
1.32×
Total profit
$9,418
Equity at exit
$15,656
10-year hold
IRR
20.6%
Equity multiple
3.11×
Total profit
$62,161
Equity at exit
$9,078

Cash invested: $29,400 (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 44306

Rents YoY
7.6%
Active inventory
69
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,267 high interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$88 /mo · $1,061/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$318

Break-even live

Break-even rent $864
Max offer price $105,000
Occupancy floor 70%

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
$26,250
Closing costs
$3,150
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
987 Boone St Akron, OH 3.0 1.0 1248 $1,100 $0.88 23d 1 0.13mi
344 Lease St Akron, OH 3.0 1.0 1000 $1,199 $1.20 43d 1 0.28mi
878 Clark St Akron, OH 3.0 2.0 1029 $1,440 $1.40 43d 1 0.32mi
1071 Ackley St Akron, OH 4.0 2.0 1164 $1,175 $1.01 43d 1 0.33mi
166 Chittenden St Akron, OH 3.0 1.0 1020 $985 $0.97 43d 1 0.47mi
846 Lee Dr Akron, OH 4.0 1.0 1433 $1,325 $0.92 14d 1 0.49mi
846 Lee Dr Akron, OH 4.0 1.5 1433 $1,325 $0.92 23d 1 0.49mi
77 Kent Ct Akron, OH 4.0 1.0 1300 $1,200 $0.92 43d 1 0.49mi
1125 2nd Ave Akron, OH 3.0 1.0 1373 $1,100 $0.80 23d 1 0.53mi
490 Gage St Akron, OH 4.0 1.0 1326 $1,053 $0.79 43d 1 0.58mi
461 Spicer St Akron, OH 3.0 2.0 1000 $995 $0.99 43d 1 0.61mi
420 Power St Akron, OH 3.0 1.0 900 $800 $0.89 23d 1 0.68mi
418 Power St Akron, OH 3.0 1.0 1000 $999 $1.00 23d 1 0.69mi
548 Spicer St Akron, OH 4.0 2.0 1487 $1,100 $0.74 23d 1 0.71mi
1182 5th Ave Akron, OH 3.0 1.0 1248 $1,250 $1.00 14d 1 0.75mi
621 Hudson Ave Akron, OH 3.0 1.0 780 $1,100 $1.41 14d 1 0.79mi
356 Rankin St Akron, OH 4.0 1.5 1186 $1,197 $1.01 23d 1 0.81mi
488 Alexander St Akron, OH 4.0 2.0 1311 $1,350 $1.03 23d 1 0.82mi
208 Denver St Akron, OH 3.0 1.0 1248 $895 $0.72 43d 1 0.84mi
287 Wheeler St Akron, OH 3.0 1.0 1100 $1,350 $1.23 23d 1 0.85mi
990 Baird St Akron, OH 3.0 1.0 1140 $1,250 $1.10 43d 1 0.86mi
421 Allyn St Unit 2 Akron, OH 3.0 1.0 743 $850 $1.14 43d 1 0.90mi
208 Barder Ave Akron, OH 3.0 1.0 924 $1,050 $1.14 43d 1 0.91mi
689 Kling St Akron, OH 3.0 1.0 780 $1,075 $1.38 21d 1 0.92mi
437 Sumner St Apt A Akron, OH 3.0 1.5 750 $1,200 $1.60 23d 1 0.96mi
1113 Smithfarm Ave Akron, OH 3.0 2.0 1296 $1,600 $1.23 23d 1 0.96mi
406 Sumner St Akron, OH 2.0–4.0 1.0–2.0 836 $1,295 $1.55 14d 3 0.99mi
374 E Voris St Akron, OH 3.0 1.0 876 $1,150 $1.31 23d 1 0.99mi
796 Brown St Akron, OH 4.0 2.0 1200 $900 $0.75 43d 1 1.00mi
566 Sumner St Akron, OH 4.0 1.0 1170 $1,200 $1.03 43d 1 1.01mi
240 Arch St Akron, OH 3.0 1.0 1182 $1,375 $1.16 43d 1 1.02mi
248 Arch St Akron, OH 3.0 1.0 1210 $1,300 $1.07 43d 1 1.03mi
288 Kryder Ave Akron, OH 4.0 1.0 1400 $1,450 $1.04 43d 1 1.05mi
1297 Pondview Ave Akron, OH 4.0 1.0 1373 $1,450 $1.06 23d 1 1.07mi
600 Sherman St Akron, OH 4.0 1.0–2.0 824 $1,600 $1.94 14d 14 1.11mi
885 Brown St Akron, OH 4.0 2.0 1280 $1,400 $1.09 23d 1 1.11mi
571 Chittenden St Akron, OH 3.0 1.0 982 $1,200 $1.22 43d 1 1.12mi
907 Kling St Akron, OH 3.0 1.0 1248 $1,250 $1.00 14d 1 1.19mi
1190 Hazel St Akron, OH 3.0 1.0 1124 $1,425 $1.27 43d 1 1.24mi
979 Neptune Ave Akron, OH 3.0 1.0 1248 $1,250 $1.00 23d 1 1.25mi

Listing history 2 events

  1. 2026-06-17
    remarks 693-char remark
  2. 2026-06-17
    listed $105,000 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
$1,061 · $88/mo
Projected year-2 tax
$1,350 · $112/mo
Expected delta
+$288/yr (+$24/mo · 27.2%)

ⓘ 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 · 17 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
$15,204
− Mortgage interest
−$5,882
− Property taxes
−$1,061
− Insurance
−$525
− Repairs & maintenance
−$1,216
− Management
−$1,216
− Depreciation
−$3,055
Taxable income
$2,249
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$540
After-tax cash flow
$3,278/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)
20,905
Household income
$41,688
Rent vs Own
56.4% rent · 43.6% own
Severe rent burden
1251.0

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 0.62)
Race & ethnicity
White 48% Black 38% Two or more races 8% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 2% Iranian 1% Scotch-Irish 1%
Foreign-born
4% · Vietnam, Canada, Philippines
Languages at home
94% English-only · Spanish 2% Other Asian/Pacific 1% Vietnamese 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
▼ -101.46%
Current HPI
132.768
Rent YoY
▲ 7.63%
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

+130.8% since first listed
61 events — show timeline
  • 2026-06-17 Listed $105,000 MLSNOW
  • 2025-05-08 Listing Removed MLSNOW
  • 2025-02-28 Price Changed $105,900 MLSNOW
  • 2025-02-01 Listed $119,900 MLSNOW
  • 2025-01-31 Listing Removed MLSNOW
  • 2025-01-16 Price Changed $125,000 MLSNOW
  • 2025-01-08 Listed $132,900 MLSNOW
  • 2024-05-03 Sold (Public Records) $100,001 Public Records
  • 2024-05-01 Sold (MLS) $100,001 MLSNOW
  • 2024-03-25 Pending MLSNOW
  • 2024-03-16 Listed $99,500 MLSNOW
  • 2024-03-08 Listing Removed MLSNOW
  • 2024-02-15 Price Changed $99,000 MLSNOW
  • 2024-02-07 Price Changed $105,000 MLSNOW
  • 2024-01-12 Listed $119,900 MLSNOW
  • 2023-12-30 Listing Removed MLSNOW
  • 2023-12-18 Relisted MLSNOW
  • 2023-12-18 Price Changed $119,900 MLSNOW
  • 2023-11-09 Price Changed $109,900 MLSNOW
  • 2023-10-30 Price Changed $114,900 MLSNOW
  • 2023-10-15 Price Changed $119,900 MLSNOW
  • 2023-10-04 Price Changed $124,900 MLSNOW
  • 2023-09-28 Price Changed $129,000 MLSNOW
  • 2023-09-21 Price Changed $134,000 MLSNOW
  • 2023-09-15 Listed $145,000 MLSNOW
  • 2023-08-16 Sold (Public Records) $48,500 Public Records
  • 2023-08-16 Sold (MLS) $48,500 MLSNOW
  • 2023-07-28 Pending MLSNOW
  • 2023-07-26 Listed $50,000 MLSNOW
  • 2023-03-01 Sold (Public Records) $105,930 Public Records
  • 2022-10-20 Listing Removed MLSNOW
  • 2022-10-10 Price Changed $55,000 MLSNOW
  • 2022-09-30 Listed $65,000 MLSNOW
  • 2020-12-23 Price Changed $60,000 MLSNOW
  • 2020-12-17 Price Changed $65,000 MLSNOW
  • 2020-11-05 Listed $75,000 MLSNOW
  • 2020-02-05 Sold (Public Records) $37,900 Public Records
  • 2018-03-16 Sold (MLS) $15,500 MLSNOW
  • 2018-02-22 Pending MLSNOW
  • 2017-12-26 Listed $22,500 MLSNOW
  • 2017-10-30 Pending MLSNOW
  • 2017-10-30 Listing Removed MLSNOW
  • 2017-08-01 Listed $24,995 MLSNOW
  • 2008-09-17 Sold (Public Records) $50,000 Public Records
  • 2008-09-15 Sold (MLS) $50,000 MLSNOW
  • 2007-12-06 Listing Removed MLSNOW
  • 2007-10-24 Listed $54,900 MLSNOW
  • 2007-08-06 Listed $59,900 MLSNOW
  • 2007-08-06 Listing Removed MLSNOW
  • 2007-08-06 Listing Removed MLSNOW
  • 2007-07-18 Listed $59,900 MLSNOW
  • 2007-06-06 Listed $62,500 MLSNOW
  • 2007-06-01 Listing Removed MLSNOW
  • 2006-09-01 Listed $67,000 MLSNOW
  • 2002-10-31 Listing Removed MLSNOW
  • 2002-05-31 Listed $65,500 MLSNOW
  • 1998-11-30 Listing Removed MLSNOW
  • 1998-09-03 Listed $62,500 MLSNOW
  • 1997-12-19 Sold (Public Records) $40,000 Public Records
  • 1997-09-07 Listing Removed MLSNOW
  • 1997-05-13 Listed $45,500 MLSNOW

Property tax history

+0.7%/yr

Latest (2025): $1,061 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…