CashFlowRE
Sign in Sign up
168 22nd St NW
C+ Composite 63.21
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 +25.3/30.0
  • ARV discount +9.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +6.5/10.0
  • Schools +4.1/10.0
  • Rent growth +4.0/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

168 22nd St NW · Barberton, OH 44203
3 bd · 1.0 ba · 1,198 sqft · SingleFamily public records · 38 Days on market
Built 1923 4,599 sqft lot $104/sqft · at area comps Est $129k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Warm & cozy! Welcome home! Well loved 3 bedroom colonial, nice kitchen with lots of cabinets. Living room & dining room carpet less than 1 year old. Kitchen & bath vinyl newer. Updated electric box. Siding painted 2001 - furnace 2001, insulation. Property sold As Is.

Key facts

  • Covered front porch
  • Brand new stove
  • Convenient location

Tags

CONVENIENT LOCATIONORIGINAL WOODWORKCOVERED FRONT PORCHBRAND NEW STOVENEWER SECOND FLOOR WINDOWSDETACHED GARAGE

Property features AI

Exterior

  • Parking: Detached garage (1 car); Driveway; Alley access; Garage faces rear
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Block foundation
  • Construction: Block construction; Asphalt/fiberglass roof; Built from public records
  • Exterior features: Rain gutters; Rear enclosed porch; Front porch; Patio; Back yard; Landscaped yard; Few trees; Detached garage structure

Interior

  • Kitchen: Dishwasher; Range
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (gas); Ceiling fan(s); Window cooling unit(s)
  • Interior features: Built-in features; Ceiling fan(s); Laminate counters; Natural woodwork; Finished space below grade
  • Laundry & utility: Washer; Dryer; Laundry in basement / lower 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 3-bed/1.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $284 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 6.2% in Barberton — 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 (#428 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, amenities F, commute F.
  • Barberton City (suburban): math 47% / reading 51% proficiency, ranked #466 of 656 in OH (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.9%/yr); 219 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $864 of loan paydown is wiped out by about $4k 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 + 5.9% rent growth), your $35k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 20y 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 $73k; list at $125k implies a 71% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $121,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1923 — 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. 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
1.15%
Cap rate
9.02%
Cash-on-cash
9.75%
DSCR
1.43
GRM
7.3

CMA / ARV

ARV (median comp)
$129,270
List price
$125,000
Delta
-3.30%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
67 25th St NW 0.31mi 3/1.5 1,200 (+0%) 0mo $184,000 $153 83
1312 Wooster Rd W 0.64mi 3/1.0 1,200 (+0%) 3mo $103,000 $86 67
333 17th St NW 0.46mi 3/1.0 1,270 (+6%) 2mo $216,500 $170 67
1235 Liberty Ave 0.35mi 3/2.0 1,104 (-8%) 1mo $195,000 $177 66
377 Hillsdale Ave 0.25mi 2/2.0 (-1) 1,282 (+7%) 3mo $165,000 $129 65
1338 Oak Ave 0.51mi 3/1.0 1,128 (-6%) 2mo $182,000 $161 64
79 20th St SW 0.43mi 3/1.0 1,110 (-7%) 4mo $127,900 $115 64
144 19th St NW 0.16mi 4/2.5 (+1) 1,342 (+12%) 1mo $165,000 $123 61
250 29th St NW 0.41mi 3/2.0 1,068 (-11%) 1mo $161,500 $151 58
76 16th St NW 0.27mi 4/1.5 (+1) 1,360 (+14%) 1mo $175,000 $129 57
92 30th St NW 0.52mi 3/1.5 1,304 (+9%) 4mo $193,000 $148 56
65 29th St NW 0.47mi 3/1.0 1,026 (-14%) 4mo $190,000 $185 51

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 · 5.86% rent growth · sell at horizon

5-year hold
IRR
1.5%
Equity multiple
1.06×
Total profit
$2,116
Equity at exit
$18,638
10-year hold
IRR
13.8%
Equity multiple
2.25×
Total profit
$43,697
Equity at exit
$10,808

Cash invested: $35,000 (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 44203

Rents YoY
5.9%
Active inventory
219
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,435 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$141 /mo · $1,697/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$284

Break-even live

Break-even rent $1,075
Max offer price $125,000
Occupancy floor 75%

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
$31,250
Closing costs
$3,750
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
268 21st St NW Barberton, OH 2.0 1.0 1224 $1,399 $1.14 14d 1 0.22mi
1270 South Ave Barberton, OH 1.0–2.0 1.0–1.5 1012 $1,449 $1.43 14d 1 0.54mi
1285 Wooster Rd W Barberton, OH 2.0 1.0 900 $1,100 $1.22 14d 1 0.61mi
200 8th St NW Barberton, OH 3.0 2.0 1144 $1,550 $1.35 14d 1 0.70mi
667 W Park Ave Barberton, OH 2.0 1.0 900 $1,350 $1.50 14d 1 0.73mi
3954 Mount Vernon Blvd Norton, OH 2.0 2.0 1200 $1,676 $1.40 14d 1 0.85mi
3953 Mount Vernon Blvd Norton, OH 2.0 1.0 1000 $1,318 $1.32 14d 1 0.85mi
3943 Long Dr Norton, OH 2.0 1.0–2.0 1200 $1,508 $1.26 14d 5 0.89mi
3888 Long Dr Norton, OH 2.0 2.0 1000 $1,601 $1.60 14d 1 0.96mi
1275 Norton Ave #1283 Norton, OH 3.0 1.0 932 $1,200 $1.29 43d 1 0.96mi
3343 Columbia Woods Dr Norton, OH 1.0–2.0 1.0–2.0 900 $1,525 $1.69 2d 9 1.08mi
149 2nd St SW Unit 149 Barberton, OH 2.0 1.0 1037 $1,100 $1.06 14d 1 1.15mi

Listing history 18 events

  1. 2026-06-18
    days on market $125,000 Active 38 DOM
  2. 2026-06-17
    days on market $125,000 Active 37 DOM
  3. 2026-06-16
    days on market $125,000 Active 36 DOM
  4. 2026-06-15
    days on market $125,000 Active 35 DOM
  5. 2026-06-14
    days on market $125,000 Active 33 DOM
  6. 2026-06-10
    days on market $125,000 Active 30 DOM
  7. 2026-06-09
    statusdays on market $125,000 Active 29 DOM
  8. 2026-06-08
    days on market $125,000 Contingent 28 DOM
  9. 2026-06-07
    days on market $125,000 Contingent 27 DOM
  10. 2026-06-03
    days on market $125,000 Contingent 23 DOM
  11. 2026-06-02
    days on market $125,000 Contingent 22 DOM
  12. 2026-06-01
    statusdays on market $125,000 Contingent 21 DOM
  13. 2026-05-31
    days on market $125,000 Active 20 DOM
  14. 2026-05-31
    days on market $125,000 Active 19 DOM
  15. 2026-05-11
    listed $125,000 Active 1303-char remark
  16. 2006-08-23
    soldstatus $73,000 286-char remark
    Show marketing remark (286 chars)

    Warm & cozy! Welcome home! Well loved 3 bedroom colonial, nice kitchen with lots of cabinets. Living room & dining room carpet less than 1 year old. Kitchen & bath vinyl newer. Updated electric box. Siding painted 2001 - furnace 2001, insulation. Property sold As Is.

  17. 2006-08-23
    soldstatus $73,000
    Show marketing remark (286 chars)

    Warm & cozy! Welcome home! Well loved 3 bedroom colonial, nice kitchen with lots of cabinets. Living room & dining room carpet less than 1 year old. Kitchen & bath vinyl newer. Updated electric box. Siding painted 2001 - furnace 2001, insulation. Property sold As Is.

  18. 2006-04-26
    listed $79,900 286-char remark
    Show marketing remark (286 chars)

    Warm & cozy! Welcome home! Well loved 3 bedroom colonial, nice kitchen with lots of cabinets. Living room & dining room carpet less than 1 year old. Kitchen & bath vinyl newer. Updated electric box. Siding painted 2001 - furnace 2001, insulation. Property sold As Is.

ⓘ 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
$1,697 · $141/mo
Projected year-2 tax
$1,824 · $152/mo
Expected delta
+$126/yr (+$11/mo · 7.4%)

ⓘ 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
$17,216
− Mortgage interest
−$7,002
− Property taxes
−$1,697
− Insurance
−$625
− Repairs & maintenance
−$1,377
− Management
−$1,377
− Depreciation
−$3,636
Taxable income
$1,501
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$360
After-tax cash flow
$3,052/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
Barberton City
NCES district ID
3904353
Math proficiency
47% ▼ -9.00%
Reading proficiency
51% ▼ -9.00%
Median HH income
$37,660
Composite
40.77/100
National rank
#3646
State rank
#466 of 656 in OH

Livability — Barberton

Score
71/100
State rank
#428
US rank
#7016

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Barberton, OH
County
Summit County · 440,783 people
City population
38,701
Metro
Akron, OH
Population (ZIP)
38,701
Household income
$63,759
Rent vs Own
28.3% rent · 71.7% own
Severe rent burden
805.0

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 (86%)
Race & ethnicity
White 86% Black 7% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 3% Slovak 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Russian/Polish/Slavic 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
▼ -224.82%
Current HPI
199.8143
Rent YoY
▲ 5.86%
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

+56.4% since first listed
6 events — show timeline
  • 2026-06-09 Relisted MLSNOW
  • 2026-06-01 Contingent MLSNOW
  • 2026-05-11 Listed $125,000 MLSNOW
  • 2006-08-23 Sold (Public Records) $73,000 Public Records
  • 2006-08-23 Sold (MLS) $73,000 MLSNOW
  • 2006-04-26 Listed $79,900 MLSNOW

Property tax history

+2.9%/yr

Latest (2025): $1,697 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…