CashFlowRE
Sign in Sign up
1206 Lawrence Rd NE Triplex
C+ Composite 61.47
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Schools +1.7/10.0
  • ARV discount +1.3/15.0
  • Appreciation +0.0/10.0

$140,000

1206 Lawrence Rd NE · Canton, OH 44705
5 bd · 4.0 ba · 2,320 sqft · MultiFamily public records · 5 Days on market
Built 1896 9,766 sqft lot Est $123k · 14% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Well cared for 3 unit in the City of Canton. First floor front unit is 1 bedroom. First floor back unit is 2 bedrooms. Second floor is a 2 bedroom unit. Could be sold with 1202 Lawrence that is listed separately. The properties are directly next door to each other. They share parking on a adjoining parcel being sold with 1202. no for sale signs on property

Key facts

  • Three units
  • New refrigerator
  • Vacant unit

Tags

TURNKEY TRIPLEX OPPORTUNITYWELL MAINTAINED PROPERTYTHREE UNITSVACANT UNITNUMEROUS RECENT UPDATESNEW REFRIGERATOR

Property features AI

Exterior

  • Parking: Carport with 4 spaces
  • Utilities: Public water; Public sewer
  • Home design: 2 stories; Shake siding exterior; Shingle roof; Above-grade finished area approximately 2,380
  • Construction: Shake siding construction; Shingle roof
  • Exterior features: Off-street parking; Parking lot

Interior

  • Bedrooms: 2-story home (bedroom levels not specified)
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central air; Window unit(s); Heating with gas; Baseboard heating
  • Interior features: Basement with exterior entry; Unfinished 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 1×1bd/1ba + 2×2bd/1ba units multifamily listed at $140k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $396/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $140k).
  • Cap rate 16.5% vs local median 5.1% in Canton — 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 (#441 in OH) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A; Watch: crime F, employment F.
  • Canton City (urban): math 17% / reading 26% proficiency, ranked #627 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-0.2%/yr); 71 active listings in the ZIP; lower-income renter base — watch delinquency; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • At $2,618/mo this rent would consume 72% of the median local household income ($43k/yr) (locally 524% 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 $968 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 + 0.0% rent growth), your $39k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 2y 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 1896 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $140,000

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 1896 — 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. 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.
  7. 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.
  8. 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
1.87%
Cap rate
16.47%
Cash-on-cash
36.36%
DSCR
2.62
GRM
4.5

CMA / ARV

ARV (on-the-fly)
$122,960
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1312 12th St NE 0.16mi 4/4.0 (-1) 2,250 (-3%) 5mo $163,000 $72 79
1206 Lawrence Rd NE 0.00mi 4/3.0 (-1) 2,380 (+3%) 16mo $127,000 $53 73
1317 St Elmo Ave NE 0.30mi 4/2.0 (-1) 2,000 (-14%) 2mo $55,000 $28 48
1544 - 1546 Logan Ave NW 0.75mi 4/3.0 (-1) 2,387 (+3%) 18mo $183,000 $77 36
1226 Logan Ave NW 0.63mi 4/3.0 (-1) 2,640 (+14%) 5mo $80,000 $30 34
211 15th St NE 0.60mi 4/2.0 (-1) 1,985 (-14%) 2mo $64,900 $33 33

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
28.8%
Equity multiple
2.16×
Total profit
$45,280
Equity at exit
$20,874
10-year hold
IRR
34.5%
Equity multiple
3.73×
Total profit
$107,137
Equity at exit
$12,105

Cash invested: $39,200 (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 44705

Rents YoY
-0.2%
Active inventory
71
Price-to-rent
14.3×

Monthly cashflow live

Estimated rent
$2,618 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$88 /mo · $1,055/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$550
Net cashflow
$1,188

Break-even live

Break-even rent $1,114
Max offer price $140,000
Occupancy floor 50%

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

UnitsBedsBathsEst. rent
1× unit 1 1 $818
Total (3 units) $2,618

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
$35,000
Closing costs
$4,200
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.

Listing history 5 events

  1. 2026-06-09
    status $140,000 Pending 5 DOM
  2. 2026-06-08
    days on market $140,000 Active 5 DOM
  3. 2026-06-07
    days on market $140,000 Active 4 DOM
  4. 2026-06-05
    remarks 699-char remark
  5. 2026-06-05
    listed $140,000 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
$1,055 · $88/mo
Projected year-2 tax
$1,619 · $135/mo
Expected delta
+$565/yr (+$47/mo · 53.5%)

ⓘ 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 2/10 Low 0 unhealthy d/yr today · 1 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
$31,416
− Mortgage interest
−$7,842
− Property taxes
−$1,055
− Insurance
−$700
− Repairs & maintenance
−$2,513
− Management
−$2,513
− Depreciation
−$4,073
Taxable income
$12,720
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,053
After-tax cash flow
$11,201/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
Canton City
NCES district ID
3904371
Math proficiency
17% ▼ -17.00%
Reading proficiency
26% ▼ -12.00%
Median HH income
$28,825
Composite
17.1/100
National rank
#9116
State rank
#627 of 656 in OH

Livability — Canton

Score
71/100
State rank
#441
US rank
#7259

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, OH
County
Stark County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
16,872
Household income
$43,439
Rent vs Own
42.8% rent · 57.2% own
Severe rent burden
524.0

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
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 58% Black 22% Two or more races 13% Hispanic / Latino 9%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Italian 5% Romanian 4% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2% German/W. Germanic 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
▼ -200.62%
Current HPI
150.1531
Rent YoY
▼ -0.23%
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

+12.1% since first listed
5 events — show timeline
  • 2026-06-03 Listed $140,000 MLSNOW
  • 2025-02-19 Sold (Public Records) $127,000 Public Records
  • 2025-02-18 Sold (MLS) $127,000 MLSNOW
  • 2025-01-03 Pending MLSNOW
  • 2024-12-05 Listed $124,900 MLSNOW

Property tax history

+3.0%/yr

Latest (2024): $1,055 · +69.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…