CashFlowRE
Sign in Sign up
3569 Elm Rd
D Composite 42.53
Why this score? — see what drove the D 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).

  • ARV discount +13.8/15.0
  • Cash flow +7.9/30.0
  • Schools +5.3/10.0
  • Rent growth +4.6/5.0
  • Livability +3.8/5.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • DSCR +2.0/10.0
  • Appreciation +0.0/10.0

$210,000

3569 Elm Rd · Stow, OH 44224
3 bd · 1.0 ba · 1,120 sqft · SingleFamily public records · 12 Days on market
Built 1953 0.27 ac lot $188/sqft · 14% below area Est $244k · 14% under

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

Listing remarks MLS

This charming three-bedroom ranch home with lots of character and great potential is waiting for you! This property offers a blank canvas for your creative vision, perfect for those looking to put their personal touch on a home. The spacious living area features plenty of natural light, a cozy layout, and a unique character. Includes arched doorways, curved walls and charm! Each of the three bedrooms offers comfortable space, and one of the bedrooms has an attached screened porch to enjoy your morning coffee or tea! The unfinished attic offers additional possibilities for expansion & finishing or storage. Step outside to discover a large backyard with a fire pit, perfect for outdoor entertaining, gardening, or play. The detached two-car garage with electric garage opener provides convenient storage and workspace. This home is close to local amenities, stores, and parks. Bring your dreams and transform this house into your perfect home! Don’t miss out on this incredible opportunity—schedule your showing today!

Key facts

  • Curved walls
  • Arched doorways
  • Spacious lot

Tags

SPACIOUS LOTINVITING LIVING SPACEARCHED DOORWAYSCURVED WALLSNEW APPLIANCESABUNDANT CABINETRY

Property features AI

Exterior

  • Parking: Detached 2-car garage; Driveway access
  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Construction: Built (year per public records); Asphalt roof
  • Exterior features: Vinyl siding; Lot approximately 0.274 acres

Interior

  • Bedrooms: 3 main-level bedrooms
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air gas heating; Central air conditioning
  • Interior features: Full unfinished basement with sump pump; 5 total rooms

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/1.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $-220 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $171k (18.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $159k (24.3% below list).
  • Recommended offer: $159k (24.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.0% vs local median 3.5% in Stow — 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 76/100 on livability (#217 in OH, #3,390 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A; Watch: amenities F, commute F.
  • Stow-Munroe Falls City School District (suburban): math 58% / reading 64% proficiency, ranked #247 of 656 in OH (top 38%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 18% free/reduced lunch — higher-income household profile.
  • Zoned schools: Stow-Munroe Falls High School (math 41% / reading 70%, grade C, #296 of 781 statewide, top 39%, 1,721 students, 21% FRL) — zoned schools at 21% FRL track the district average.
  • Market conditions: Rents rising fast (+8.6%/yr); 114 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 31y 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 $158k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $158,886 (24.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
0.76%
Cap rate
5.03%
Cash-on-cash
-4.49%
DSCR
0.80
GRM
11.0

CMA / ARV

ARV (median comp)
$243,920
List price
$210,000
Delta
-13.91%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3345 Darrow Rd 0.34mi 3/1.0 1,116 (-0%) 14mo $194,000 $174 71
3533 Lakeview Blvd 0.37mi 3/2.0 1,086 (-3%) 13mo $248,000 $228 63
3666 Hiwood Ave 0.61mi 4/1.0 (+1) 1,092 (-2%) 3mo $233,000 $213 60
3560 Orchard Unit A-22 0.40mi 3/1.0 1,000 (-11%) 6mo $25,000 $25 58
3842 Moreland Ave 0.73mi 3/1.0 1,156 (+3%) 3mo $172,500 $149 58
3512 Orchard Dr 0.38mi 2/1.5 (-1) 1,188 (+6%) 10mo $137,500 $116 57
3580 Adaline Dr 0.36mi 3/2.0 1,252 (+12%) 3mo $297,000 $237 56
3619 Williamson Rd 0.30mi 2/1.0 (-1) 980 (-12%) 8mo $180,000 $184 53
63 Oakhurst Dr 0.73mi 3/2.5 1,136 (+1%) 7mo $250,375 $220 52
3563 Franklin Rd 0.32mi 3/2.0 1,262 (+13%) 12mo $250,000 $198 50
3444 Hiwood Ave 0.68mi 3/1.0 1,014 (-10%) 9mo $120,000 $118 45
3417 Sanford Ave 0.54mi 2/1.0 (-1) 1,008 (-10%) 15mo $159,900 $159 41

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-18.4%
Equity multiple
0.33×
Total profit
$-39,619
Equity at exit
$31,312
10-year hold
IRR
-3.0%
Equity multiple
0.76×
Total profit
$-14,184
Equity at exit
$18,157

Cash invested: $58,800 (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 44224

Rents YoY
8.6%
Active inventory
114
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,589 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$287 /mo · $3,440/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$334
Net cashflow
$-220

Break-even live

Break-even rent $1,868
Max offer price $171,099
Occupancy floor

Sensitivity live

Price -10% $-101 -5% $-161 +0% $-220 +5% $-280 +10% $-339
Rent -10% $-346 -5% $-283 +0% $-220 +5% $-157 +10% $-95
Rate -1.0pp $-114 -0.5pp $-167 base $-220 +0.5pp $-275 +1.0pp $-330

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
$52,500
Closing costs
$6,300
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3538 Orchard Dr Stow, OH 2.0 1.0 884 $1,395 $1.58 45d 1 0.37mi
3591 Hiwood Ave Stow, OH 3.0 1.0 912 $1,595 $1.75 45d 1 0.63mi
3674 Kent Rd Stow, OH 1.0–2.0 1.0–1.5 815 $1,349 $1.66 15d 7 0.70mi
2198 Liberty Rd Stow, OH 1.0–2.0 1.0 850 $1,063 $1.25 23d 2 0.86mi
2116 Samira Rd Stow, OH 3.0 2.0 1176 $1,575 $1.34 16d 1 0.97mi
1987 King Dr Stow, OH 2.0 1.0 1048 $1,350 $1.29 25d 1 1.18mi
4020 Vira Rd Stow, OH 2.0 1.0 896 $1,250 $1.40 25d 1 1.19mi
4134 Beckley Rd Stow, OH 3.0 1.0 1200 $1,750 $1.46 45d 1 1.38mi
4261 Osage St Stow, OH 3.0 2.0 1072 $1,850 $1.73 16d 1 1.44mi
1514 Robin Ln Stow, OH 2.0 1.0 1050 $1,475 $1.40 45d 1 1.48mi

Listing history 9 events

  1. 2026-05-07
    listed $210,000 Active 1244-char remark
  2. 2024-11-20
    soldstatus $158,000
  3. 2024-11-12
    status Pending 1042-char remark
    Show marketing remark (1042 chars)

    This charming three-bedroom ranch home with lots of character and great potential is waiting for you! This property offers a blank canvas for your creative vision, perfect for those looking to put their personal touch on a home. The spacious living area features plenty of natural light, a cozy layout, and a unique character. Includes arched doorways, curved walls and charm! Each of the three bedrooms offers comfortable space, and one of the bedrooms has an attached screened porch to enjoy your morning coffee or tea! The unfinished attic offers additional possibilities for expansion & finishing or storage. Step outside to discover a large backyard with a fire pit, perfect for outdoor entertaining, gardening, or play. The detached two-car garage with electric garage opener provides convenient storage and workspace. This home is close to local amenities, stores, and parks. Bring your dreams and transform this house into your perfect home! Don’t miss out on this incredible opportunity—schedule your showing today!

  4. 2024-11-12
    soldstatus $158,000 Closed 1042-char remark
    Show marketing remark (1042 chars)

    This charming three-bedroom ranch home with lots of character and great potential is waiting for you! This property offers a blank canvas for your creative vision, perfect for those looking to put their personal touch on a home. The spacious living area features plenty of natural light, a cozy layout, and a unique character. Includes arched doorways, curved walls and charm! Each of the three bedrooms offers comfortable space, and one of the bedrooms has an attached screened porch to enjoy your morning coffee or tea! The unfinished attic offers additional possibilities for expansion & finishing or storage. Step outside to discover a large backyard with a fire pit, perfect for outdoor entertaining, gardening, or play. The detached two-car garage with electric garage opener provides convenient storage and workspace. This home is close to local amenities, stores, and parks. Bring your dreams and transform this house into your perfect home! Don’t miss out on this incredible opportunity—schedule your showing today!

  5. 2024-10-21
    historical Contingent 1042-char remark
    Show marketing remark (1042 chars)

    This charming three-bedroom ranch home with lots of character and great potential is waiting for you! This property offers a blank canvas for your creative vision, perfect for those looking to put their personal touch on a home. The spacious living area features plenty of natural light, a cozy layout, and a unique character. Includes arched doorways, curved walls and charm! Each of the three bedrooms offers comfortable space, and one of the bedrooms has an attached screened porch to enjoy your morning coffee or tea! The unfinished attic offers additional possibilities for expansion & finishing or storage. Step outside to discover a large backyard with a fire pit, perfect for outdoor entertaining, gardening, or play. The detached two-car garage with electric garage opener provides convenient storage and workspace. This home is close to local amenities, stores, and parks. Bring your dreams and transform this house into your perfect home! Don’t miss out on this incredible opportunity—schedule your showing today!

  6. 2024-10-16
    listed $150,000 Active 1042-char remark
    Show marketing remark (1042 chars)

    This charming three-bedroom ranch home with lots of character and great potential is waiting for you! This property offers a blank canvas for your creative vision, perfect for those looking to put their personal touch on a home. The spacious living area features plenty of natural light, a cozy layout, and a unique character. Includes arched doorways, curved walls and charm! Each of the three bedrooms offers comfortable space, and one of the bedrooms has an attached screened porch to enjoy your morning coffee or tea! The unfinished attic offers additional possibilities for expansion & finishing or storage. Step outside to discover a large backyard with a fire pit, perfect for outdoor entertaining, gardening, or play. The detached two-car garage with electric garage opener provides convenient storage and workspace. This home is close to local amenities, stores, and parks. Bring your dreams and transform this house into your perfect home! Don’t miss out on this incredible opportunity—schedule your showing today!

  7. 1996-04-24
    historical
  8. 1995-10-25
    listed $104,900
  9. 1986-12-30
    soldstatus $49,000

ⓘ 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
$3,440 · $287/mo
Projected year-2 tax
$3,440 · $287/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 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 · 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
$19,066
− Mortgage interest
−$11,763
− Property taxes
−$3,440
− Insurance
−$1,050
− Repairs & maintenance
−$1,525
− Management
−$1,525
− Depreciation
−$6,109
Taxable loss
−$6,346
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,523
After-tax cash flow
$-1,119/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
Stow-Munroe Falls City School District
NCES district ID
3904483
Math proficiency
58% ▼ -11.00%
Reading proficiency
64% ▼ -6.00%
Median HH income
$64,663
Composite
53.29/100
National rank
#1488
State rank
#247 of 656 in OH

Livability — Stow

Score
76/100
State rank
#217
US rank
#3390

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Stow, OH
County
Summit County · 440,783 people
City population
39,200
Metro
Akron, OH
Population (ZIP)
39,200
Household income
$94,287
Rent vs Own
30.9% rent · 69.1% own
Severe rent burden
1165.0

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
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 6% Black 5% Asian 3% Hispanic / Latino 2%
Common ancestry
Romanian 6% Slovak 3% Italian 3%
Foreign-born
7% · Canada, China
Languages at home
93% English-only · Arabic 2% Spanish 1% Other Asian/Pacific 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
▼ -218.72%
Current HPI
208.3063
Rent YoY
▲ 8.56%
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

+328.6% since first listed
10 events — show timeline
  • 2026-05-19 Pending MLSNOW
  • 2026-05-07 Listed $210,000 MLSNOW
  • 2024-11-20 Sold (Public Records) $158,000 Public Records
  • 2024-11-12 Pending MLSNOW
  • 2024-11-12 Sold (MLS) $158,000 MLSNOW
  • 2024-10-21 Contingent MLSNOW
  • 2024-10-16 Listed $150,000 MLSNOW
  • 1996-04-24 Listing Removed MLSNOW
  • 1995-10-25 Listed $104,900 MLSNOW
  • 1986-12-30 Sold (Public Records) $49,000 Public Records

Property tax history

+3.2%/yr

Latest (2025): $3,440 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…