CashFlowRE
Sign in Sign up
337 Lucas St
B+ Composite 75.77
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 +29.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.6/10.0
  • Schools +4.1/10.0
  • Rent growth +4.0/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

337 Lucas St · Barberton, OH 44203
3 bd · 1.0 ba · 1,589 sqft · SingleFamily public records · 1 Days on market
Built 1901 4,199 sqft lot Est $176k · 26% under

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

Listing remarks

This beautifully updated Colonial is an excellent opportunity for first-time homebuyers or investors looking to add a turnkey property to their portfolio. Thoughtfully renovated throughout, the home features new windows, drywall, electrical updates, new flooring, and a new furnace, offering peace of mind for years to come. Step inside to find a bright and inviting main level featuring luxury vinyl plank flooring throughout the spacious living room, adjoining dining room, and open-concept kitchen. The kitchen has been refreshed with new cabinetry, granite countertops, and ample workspace, while a convenient half bath completes the first floor. Upstairs, you’ll find three comfortable be

Key facts

  • New furnace
  • New flooring
  • Updated colonial

Tags

UPDATED COLONIALNEW WINDOWSNEW FLOORINGNEW FURNACELUXURY VINYL PLANK FLOORINGNEW CABINETRY

Property features AI

Exterior

  • Parking: Detached garage (1 car); Driveway
  • Utilities: Public water; Public sewer
  • Home design: Two-story house; Above-grade finished area approximately 1,589; Year built per public records
  • Construction: Vinyl and wood siding; Asphalt/fiberglass roof
  • Exterior features: Shared driveway; Detached driveway access

Interior

  • Bedrooms: One main-level bedroom
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Forced air heating
  • Interior features: Full basement
  • Laundry & utility: Laundry in 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/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $447 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Cap rate 10.4% 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; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 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 $36k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts 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 $50k; list at $130k implies a 160% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,000

Questions for the listing agent

  1. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.26%
Cap rate
10.42%
Cash-on-cash
14.75%
DSCR
1.66
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$176,379
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
557 W Hopocan Ave 0.26mi 4/2.0 (+1) 1,654 (+4%) 2mo $125,000 $76 70
613 Wooster Rd N 0.61mi 3/1.0 1,595 (+0%) 2mo $185,000 $116 69
387 4th St NW 0.25mi 3/2.0 1,435 (-10%) 2mo $135,000 $94 66
387 3rd St NW 0.21mi 4/3.0 (+1) 1,610 (+1%) 13mo $178,000 $111 65
536 Yale Ave 0.48mi 3/2.0 1,670 (+5%) 5mo $171,900 $103 61
680 W Paige Ave 0.56mi 3/2.0 1,565 (-2%) 8mo $154,000 $98 61
583 Creedmore Ave 0.29mi 3/1.5 1,388 (-13%) 5mo $198,000 $143 59
168 2nd St SE 0.31mi 3/2.0 1,782 (+12%) 4mo $205,000 $115 58
485 Lloyd St 0.49mi 4/1.5 (+1) 1,433 (-10%) 2mo $156,500 $109 52
280 Ontario St 0.40mi 4/1.5 (+1) 1,685 (+6%) 18mo $185,000 $110 49
636 Wesleyan Ave 0.61mi 3/2.0 1,359 (-14%) 7mo $211,000 $155 38
25 S Van Buren Ave 0.72mi 4/3.0 (+1) 1,795 (+13%) 2mo $300,000 $167 30

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
8.3%
Equity multiple
1.34×
Total profit
$12,282
Equity at exit
$19,383
10-year hold
IRR
19.8%
Equity multiple
2.88×
Total profit
$68,496
Equity at exit
$11,240

Cash invested: $36,400 (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
6.6×

Monthly cashflow live

Estimated rent
$1,640 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$112 /mo · $1,350/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$344
Net cashflow
$447

Break-even live

Break-even rent $1,074
Max offer price $130,000
Occupancy floor 68%

Sensitivity live

Price -10% $521 -5% $484 +0% $447 +5% $411 +10% $374
Rent -10% $318 -5% $383 +0% $447 +5% $512 +10% $577
Rate -1.0pp $513 -0.5pp $481 base $447 +0.5pp $414 +1.0pp $380

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
$32,500
Closing costs
$3,900
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 9 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 0.33mi
543 Otterbein Ave Barberton, OH 4.0 1.0 1100 $1,500 $1.36 15d 1 0.46mi
200 8th St NW Barberton, OH 3.0 2.0 1144 $1,550 $1.35 15d 1 0.56mi
369 E Tuscarawas Ave Barberton, OH 3.0 1.0 2162 $2,900 $1.34 24d 1 0.77mi
268 21st St NW Barberton, OH 2.0 1.0 1224 $1,399 $1.14 15d 1 1.16mi
653 Washington Ave Barberton, OH 4.0 2.0 1360 $1,600 $1.18 22d 1 1.20mi
617 Robinson Ave Barberton, OH 2.0 1.0 1140 $995 $0.87 15d 1 1.26mi
3954 Mount Vernon Blvd Norton, OH 2.0 2.0 1200 $1,676 $1.40 14d 1 1.34mi
3943 Long Dr Norton, OH 2.0 1.0–2.0 1200 $1,508 $1.26 14d 5 1.43mi

Listing history 2 events

  1. 2026-06-18
    remarks 693-char remark
  2. 2026-06-18
    listed $130,000 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
$1,350 · $112/mo
Projected year-2 tax
$1,689 · $141/mo
Expected delta
+$339/yr (+$28/mo · 25.1%)

ⓘ 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
$19,684
− Mortgage interest
−$7,282
− Property taxes
−$1,350
− Insurance
−$650
− Repairs & maintenance
−$1,575
− Management
−$1,575
− Depreciation
−$3,782
Taxable income
$3,471
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$833
After-tax cash flow
$4,537/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

+254.2% since first listed
11 events — show timeline
  • 2026-06-18 Listed $130,000 MLSNOW
  • 2026-04-28 Listing Removed MLSNOW
  • 2026-04-24 Price Changed $129,900 MLSNOW
  • 2026-03-30 Price Changed $139,000 MLSNOW
  • 2026-03-09 Price Changed $144,900 MLSNOW
  • 2026-02-18 Relisted MLSNOW
  • 2026-01-22 Pending MLSNOW
  • 2025-12-18 Listed $149,000 MLSNOW
  • 2023-08-17 Sold (Public Records) $50,000 Public Records
  • 2002-02-15 Sold (Public Records) $54,000 Public Records
  • 1994-12-30 Sold (Public Records) $36,700 Public Records

Property tax history

+1.3%/yr

Latest (2025): $1,350 · -2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…