CashFlowRE
Sign in Sign up
720-722 Newton St Duplex
B Composite 74.47
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 +27.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.8/10.0
  • 1% rule +7.6/10.0
  • Schools +4.1/10.0
  • Rent growth +4.0/5.0
  • Livability +3.6/5.0
  • Condition / age +2.8/5.0
  • Appreciation +0.0/10.0

$190,000

720-722 Newton St · Barberton, OH 44203
4 bd · 3.0 ba · 2,352 sqft · MultiFamily · 5 Days on market
Built 1971 Average condition 0.33 ac lot Est $230k · 18% under

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

Multi-family units

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

Listing remarks

Welcome to this immaculate duplex in the heart of Barberton, perfectly positioned with a rare and desirable backdrop—directly adjoining the scenic beauty of Newton Park. This well-maintained property offers both comfort and opportunity, making it an exceptional addition to any investor’s portfolio or an ideal owner-occupied residence. The duplex features two thoughtfully designed units, including a spacious 3-bedroom, 1.5-bath layout and a comfortable 2-bedroom, 1.5-bath unit with a walk out basement on both sides. Each side offers generous living space, functional floor plans, and well-kept interiors that reflect pride of ownership throughout. With estimated market rents totali

Key facts

  • Green space
  • Walk out basement
  • Turnkey

Tags

WALK OUT BASEMENTSEPARATE UTILITY METERINGGREEN SPACETURNKEY

Property features AI

Finance

  • Financial info: Tenants pay all utilities

Exterior

  • Parking: Carport; Driveway; Two carport spaces; Has garage
  • Utilities: Public water; Public sewer
  • Home design: Two-story building; Single building
  • Construction: Brick and vinyl siding exterior; Asphalt/fiberglass roof
  • Exterior features: Lot approximately 0.33 acres

Interior

  • Bedrooms: Two-bedroom unit (month-to-month, leased); Three-bedroom unit (month-to-month, leased)
  • Bathrooms: Two full bathrooms (in one unit); Two half bathrooms (total listed)
  • Heating & cooling: Central air conditioning; Forced air gas heating
  • Interior features: Full unfinished walk-out 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 2 × 2-bed/1.5-bath units multifamily listed at $190k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $577 ($7k/yr) — positive. Per door: $288/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Cap rate 9.9% 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; 2 comparable units currently listed for rent nearby; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • At $2,392/mo this rent would consume 45% of the median local household income ($64k/yr) (locally 805% 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 $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.
  • At projected returns (-3.0% appreciation + 5.9% rent growth), your $53k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $190,000

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 1971 — 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. 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.
  6. 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.
  7. 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
1.26%
Cap rate
9.93%
Cash-on-cash
13.01%
DSCR
1.58
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$230,496
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
720-722 Newton St 0.00mi 5/3.0 (+1) 2,352 (0%) 0mo $230,000 $98 95

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
6.1%
Equity multiple
1.25×
Total profit
$13,054
Equity at exit
$28,330
10-year hold
IRR
17.9%
Equity multiple
2.68×
Total profit
$89,615
Equity at exit
$16,428

Cash invested: $53,200 (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 44203

Rents YoY
5.9%
Active inventory
219
Price-to-rent
13.2×

Monthly cashflow live

Estimated rent
$2,392 high interval (Pro) →
Mortgage (P&I)
$996
Tax est. 1.5%
$238 /mo · $2,850/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$502
Net cashflow
$577

Break-even live

Break-even rent $1,662
Max offer price $190,000
Occupancy floor 71%

Sensitivity live

Price -10% $708 -5% $642 +0% $577 +5% $511 +10% $445
Rent -10% $388 -5% $482 +0% $577 +5% $671 +10% $766
Rate -1.0pp $672 -0.5pp $625 base $577 +0.5pp $527 +1.0pp $477

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

UnitsBedsBathsEst. rent
Total (2 units) $2,392

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
$47,500
Closing costs
$5,700
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
459 Wooster Rd N Unit 469 Barberton, OH 3.0 1.0 1782 $1,000 $0.56 44d 1 0.62mi
369 E Tuscarawas Ave Barberton, OH 3.0 1.0 2162 $2,900 $1.34 24d 1 1.19mi

Listing history 2 events

  1. 2026-04-29
    status Pending
  2. 2026-04-24
    listed $190,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 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
$28,704
− Mortgage interest
−$10,643
− Property taxes
−$2,850
− Insurance
−$950
− Repairs & maintenance
−$2,296
− Management
−$2,296
− Depreciation
−$5,527
Taxable income
$4,141
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$994
After-tax cash flow
$5,926/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.

Condition & rehab AI · 13 photos

Average 55/100 Moderate rehab

This two-unit property is in average condition with some repairs and maintenance needed. Painting and replacing worn carpet can significantly improve its value.

Repairs flagged

  • Moderate Paint — The paint appears to be faded in some areas.
  • Moderate Carpet — The carpet in the bedrooms appears to be worn.

Value-add opportunities

  • Both Painting the exterior and interior walls — Painting the exterior and interior walls can improve the curb appeal and interior condition, making the property more attractive to potential buyers and renters.
  • Both Replacing worn carpet — Replacing worn carpet can improve the interior condition and make the property more attractive to potential buyers and renters.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Paint · The paint appears to be faded in some areas. Moderate $3,000–15,000
Carpet · The carpet in the bedrooms appears to be worn. Moderate $3,000–15,000
Total estimated repair cost · 2 items $6,000–30,000

Value-add ROI direction

  • Both Painting the exterior and interior walls — Painting the exterior and interior walls can improve the curb appeal and interior condition, making the property more attractive to potential buyers and renters.
  • Both Replacing worn carpet — Replacing worn carpet can improve the interior condition and make the property more attractive to potential buyers and renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

2 events — show timeline
  • 2026-04-29 Pending MLSNOW
  • 2026-04-24 Listed $190,000 MLSNOW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…