CashFlowRE
Sign in Sign up
193 Summit Ave
B- Composite 65.58
Why this score? — see what drove the B- 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
  • Schools +6.6/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$269,999

193 Summit Ave · Northfield, OH 44067
3 bd · 1.5 ba · 1,440 sqft · SingleFamily public records · 48 Days on market
Built 1997 4,761 sqft lot $187/sqft · 23% above area Est $219k · 23% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Built in 1997, this adorable 1440 square foot colonial with 3 bedrooms and 1 and 1/2 bathrooms is just waiting for your furniture! As you climb up the steps to the spacious front porch, you can dream of relaxing here on a warm summer evening. As you enter the home, you are surprised by the spacious size of the living room. The large kitchen with eating bar and abundant counter space is adjacent to the dining area. The kitchen has access to the rear deck and is conveniently located near the garage. There is a full basement for abundant storage and the laundry is located here. The second level features all three bedrooms and full bath. This home comes with a home warranty.

Key facts

  • Granite countertops
  • Eating bar
  • Refreshed kitchen

Tags

REFRESHED KITCHENGRANITE COUNTERTOPSWINE AND BEVERAGE COOLEREATING BARDIRECT ACCESS TO REAR DECKDETACHED 2 CAR GARAGE

Property features AI

Exterior

  • Parking: Detached garage; 2 garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Two-story home
  • Construction: Vinyl siding; Shingle roof; Built per public records
  • Exterior features: Small lot (approximately 0.11 acres)

Interior

  • Bedrooms: Total of 6 rooms (bedrooms included)
  • Bathrooms: 1 full bathroom; 1 half bathroom; One main-level bathroom
  • Heating & cooling: Gas heating; Central air conditioning
  • Interior features: Updated/remodeled condition; Full finished 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 3-bed/1.5-bath single-family listed at $270k.

Deal economics

  • At list price, monthly cash flow is $3k ($37k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $270k).
  • Recommended offer: $262k (3.0% below list) — sets the bar for market timing.
  • Cap rate 19.8% vs local median 5.2% in Northfield — 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 79/100 on livability (#143 in OH, #2,208 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, cost of living A+; Watch: amenities F, commute F.
  • Nordonia Hills City (suburban): math 72% / reading 79% proficiency, ranked #71 of 656 in OH (top 11%) — strong family-tenant draw, lease renewals of 3-5y typical; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: 69 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • At $6,165/mo this rent would consume 83% of the median local household income ($89k/yr) — 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 $2k of loan paydown is wiped out by about $8k 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 $76k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($262k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y 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 $122k; list at $270k implies a 121% gain — meaningful room to come down on a strong offer.
Recommended offer $261,899 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
2.28%
Cap rate
19.85%
Cash-on-cash
48.40%
DSCR
3.15
GRM
3.6

CMA / ARV

ARV (median comp)
$219,075
List price
$269,999
Delta
23.24%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9207 N Plaza Dr 0.27mi 3/1.0 1,440 (0%) 7mo $228,000 $158 79
123 Summit Ave 0.13mi 3/1.5 1,568 (+9%) 14mo $245,000 $156 67
66 Vincent Ave 0.49mi 3/2.0 1,361 (-6%) 1mo $307,000 $226 65
9193 Milford Dr 0.32mi 3/1.0 1,454 (+1%) 23mo $205,000 $141 62
10338 Electric Blvd 0.74mi 3/1.5 1,467 (+2%) 1mo $206,500 $141 62
93 Fell Ave 0.55mi 3/2.0 1,352 (-6%) 0mo $280,000 $207 62
9115 N Plaza Dr 0.36mi 2/1.0 (-1) 1,456 (+1%) 18mo $161,000 $111 60
9057 Cranbrook Dr 0.61mi 3/1.5 1,458 (+1%) 12mo $260,000 $178 60
9185 Milford Dr 0.33mi 3/2.0 1,240 (-14%) 2mo $241,000 $194 58
120 Fell Ave 0.61mi 4/2.0 (+1) 1,400 (-3%) 10mo $250,000 $179 51
9097 Milford Dr 0.50mi 4/2.0 (+1) 1,544 (+7%) 8mo $250,000 $162 51
8987 Cambridge Dr 0.48mi 4/2.0 (+1) 1,464 (+2%) 21mo $131,000 $89 50

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
45.9%
Equity multiple
2.99×
Total profit
$150,524
Equity at exit
$40,258
10-year hold
IRR
51.7%
Equity multiple
6.05×
Total profit
$381,416
Equity at exit
$23,345

Cash invested: $75,600 (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 44067

Active inventory
69
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$6,165 medium interval (Pro) →
Mortgage (P&I)
$1,416
Tax from tax record
$292 /mo · $3,508/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$1,295
Net cashflow
$3,049

Break-even live

Break-even rent $2,305
Max offer price $269,999
Occupancy floor 46%

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
$67,500
Closing costs
$8,100
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
185 Heights Ave Unit 1496098P Northfield, OH 4.0 2.0 1603 $6,547 $4.08 1d 1 0.04mi
201 Eaton Ridge Dr Northfield, OH 1.0–2.0 1.0–2.0 956 $1,679 $1.76 1d 6 0.87mi

Listing history 26 events

  1. 2026-06-18
    days on market $269,999 Active 48 DOM
  2. 2026-06-17
    days on market $269,999 Active 47 DOM
  3. 2026-06-16
    days on market $269,999 Active 46 DOM
  4. 2026-06-15
    days on market $269,999 Active 45 DOM
  5. 2026-06-13
    days on market $269,999 Active 43 DOM
  6. 2026-06-13
    days on market $269,999 Active 42 DOM
  7. 2026-06-09
    days on market $269,999 Active 39 DOM
  8. 2026-06-08
    days on market $269,999 Active 38 DOM
  9. 2026-06-07
    days on market $269,999 Active 37 DOM
  10. 2026-06-03
    days on market $269,999 Active 33 DOM
  11. 2026-06-02
    days on market $269,999 Active 32 DOM
  12. 2026-06-01
    days on market $269,999 Active 31 DOM
  13. 2026-05-31
    days on market $269,999 Active 30 DOM
  14. 2026-05-01
    listed $269,999 Active 1895-char remark
  15. 2015-12-02
    soldstatus $122,000 Sold 680-char remark
    Show marketing remark (680 chars)

    Built in 1997, this adorable 1440 square foot colonial with 3 bedrooms and 1 and 1/2 bathrooms is just waiting for your furniture! As you climb up the steps to the spacious front porch, you can dream of relaxing here on a warm summer evening. As you enter the home, you are surprised by the spacious size of the living room. The large kitchen with eating bar and abundant counter space is adjacent to the dining area. The kitchen has access to the rear deck and is conveniently located near the garage. There is a full basement for abundant storage and the laundry is located here. The second level features all three bedrooms and full bath. This home comes with a home warranty.

  16. 2015-11-30
    soldstatus $122,000
  17. 2015-09-15
    status Pending 680-char remark
    Show marketing remark (680 chars)

    Built in 1997, this adorable 1440 square foot colonial with 3 bedrooms and 1 and 1/2 bathrooms is just waiting for your furniture! As you climb up the steps to the spacious front porch, you can dream of relaxing here on a warm summer evening. As you enter the home, you are surprised by the spacious size of the living room. The large kitchen with eating bar and abundant counter space is adjacent to the dining area. The kitchen has access to the rear deck and is conveniently located near the garage. There is a full basement for abundant storage and the laundry is located here. The second level features all three bedrooms and full bath. This home comes with a home warranty.

  18. 2015-09-11
    historical 680-char remark
    Show marketing remark (680 chars)

    Built in 1997, this adorable 1440 square foot colonial with 3 bedrooms and 1 and 1/2 bathrooms is just waiting for your furniture! As you climb up the steps to the spacious front porch, you can dream of relaxing here on a warm summer evening. As you enter the home, you are surprised by the spacious size of the living room. The large kitchen with eating bar and abundant counter space is adjacent to the dining area. The kitchen has access to the rear deck and is conveniently located near the garage. There is a full basement for abundant storage and the laundry is located here. The second level features all three bedrooms and full bath. This home comes with a home warranty.

  19. 2015-07-27
    price $124,900 680-char remark
    Show marketing remark (680 chars)

    Built in 1997, this adorable 1440 square foot colonial with 3 bedrooms and 1 and 1/2 bathrooms is just waiting for your furniture! As you climb up the steps to the spacious front porch, you can dream of relaxing here on a warm summer evening. As you enter the home, you are surprised by the spacious size of the living room. The large kitchen with eating bar and abundant counter space is adjacent to the dining area. The kitchen has access to the rear deck and is conveniently located near the garage. There is a full basement for abundant storage and the laundry is located here. The second level features all three bedrooms and full bath. This home comes with a home warranty.

  20. 2015-04-22
    price $129,900 680-char remark
    Show marketing remark (680 chars)

    Built in 1997, this adorable 1440 square foot colonial with 3 bedrooms and 1 and 1/2 bathrooms is just waiting for your furniture! As you climb up the steps to the spacious front porch, you can dream of relaxing here on a warm summer evening. As you enter the home, you are surprised by the spacious size of the living room. The large kitchen with eating bar and abundant counter space is adjacent to the dining area. The kitchen has access to the rear deck and is conveniently located near the garage. There is a full basement for abundant storage and the laundry is located here. The second level features all three bedrooms and full bath. This home comes with a home warranty.

  21. 2015-03-04
    listed $134,900 Active 680-char remark
    Show marketing remark (680 chars)

    Built in 1997, this adorable 1440 square foot colonial with 3 bedrooms and 1 and 1/2 bathrooms is just waiting for your furniture! As you climb up the steps to the spacious front porch, you can dream of relaxing here on a warm summer evening. As you enter the home, you are surprised by the spacious size of the living room. The large kitchen with eating bar and abundant counter space is adjacent to the dining area. The kitchen has access to the rear deck and is conveniently located near the garage. There is a full basement for abundant storage and the laundry is located here. The second level features all three bedrooms and full bath. This home comes with a home warranty.

  22. 2007-11-06
    soldstatus $109,000
  23. 2007-11-01
    soldstatus $109,000
    Show marketing remark (109 chars)

    Three Bedroom Colonial, Over 1440 Square Feet. Being Sold As-is. No Disclosures. All Information Approximate.

  24. 2007-08-31
    listed $126,900
    Show marketing remark (109 chars)

    Three Bedroom Colonial, Over 1440 Square Feet. Being Sold As-is. No Disclosures. All Information Approximate.

  25. 2007-08-29
    historical
  26. 2007-03-29
    listed $133,500

ⓘ 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
$3,508 · $292/mo
Projected year-2 tax
$3,860 · $322/mo
Expected delta
+$352/yr (+$29/mo · 10.0%)

ⓘ 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 2/10 Low 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$73,975
− Mortgage interest
−$15,124
− Property taxes
−$3,508
− Insurance
−$1,350
− Repairs & maintenance
−$5,918
− Management
−$5,918
− Depreciation
−$7,855
Taxable income
$34,302
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$8,233
After-tax cash flow
$28,359/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
Nordonia Hills City
NCES district ID
3905004
Math proficiency
72% ▼ -9.00%
Reading proficiency
79% ▼ -3.00%
Median HH income
$74,658
Composite
66.26/100
National rank
#428
State rank
#71 of 656 in OH

Livability — Northfield

Score
79/100
State rank
#143
US rank
#2208

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Northfield, OH
County
Summit · 539,389 people
Metro
Akron, OH
Population (ZIP)
19,917
Household income
$89,082
Rent vs Own
13.8% rent · 86.2% own
Severe rent burden
13.4

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 (85%)
Race & ethnicity
White 85% Black 6% Two or more races 4% Asian 3% Hispanic / Latino 2%
Common ancestry
Romanian 14% Slovak 3% Lithuanian 1%
Foreign-born
6% · Canada, China
Languages at home
94% English-only · Other Indo-European 2% Chinese 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
▼ -112.75%
Current HPI
198.7729
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

+102.2% since first listed
13 events — show timeline
  • 2026-05-01 Listed $269,999 MLSNOW
  • 2015-12-02 Sold (MLS) $122,000 MLSNOW
  • 2015-11-30 Sold (Public Records) $122,000 Public Records
  • 2015-09-15 Pending MLSNOW
  • 2015-09-11 Listing Removed MLSNOW
  • 2015-07-27 Price Changed $124,900 MLSNOW
  • 2015-04-22 Price Changed $129,900 MLSNOW
  • 2015-03-04 Listed $134,900 MLSNOW
  • 2007-11-06 Sold (Public Records) $109,000 Public Records
  • 2007-11-01 Sold (MLS) $109,000 MLSNOW
  • 2007-08-31 Listed $126,900 MLSNOW
  • 2007-08-29 Listing Removed MLSNOW
  • 2007-03-29 Listed $133,500 MLSNOW

Property tax history

+1.6%/yr

Latest (2025): $3,508 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…