CashFlowRE
Sign in Sign up
70 S Adams St
B+ Composite 75.03
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
  • ARV discount +8.5/15.0
  • Appreciation +5.4/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$74,900

70 S Adams St · Akron, OH 44304
3 bd · 1.0 ba · 1,344 sqft · SingleFamily public records · 29 Days on market
Built 1903 1,542 sqft lot $56/sqft · 12% above area Est $77k · at est.

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

Listing remarks MLS

Welcome to this spacious 3-bedroom, 1-bath single-family home in Akron, conveniently located just minutes from the University of Akron, major roadways, and interstate access; perfect for anyone seeking a central location. Offering over 1,500 square feet of living space, this home features an updated kitchen complete with range and refrigerator that will remain with the property, making it move-in ready. The generous layout provides comfortable living areas with plenty of room to spread out. Currently used as a rental, the property has a strong history of tenant-paid utilities, making it an excellent opportunity for investors looking to expand their portfolio. Currently leased at $800 a month. Whether you're searching for your next investment or a place to call home, this property offers flexibility, space, and a highly desirable location.

Key facts

  • Central location
  • Updated kitchen
  • 1,542 sq ft lot

Tags

UPDATED KITCHENCENTRAL LOCATIONCOMFORTABLE LIVING AREAS

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 $75k.

Deal economics

  • At list price, monthly cash flow is $387 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $74k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.5% vs local median 6.6% in Akron — 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 81/100 on livability (#104 in OH, #1,591 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Akron City (urban): math 22% / reading 30% proficiency, ranked #602 of 656 in OH (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 17 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($42k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $1k of equity ($518 loan paydown + $561 appreciation (0.8% local appreciation)).
  • Summit County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (0.8% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • 6 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 $6k; list at $75k implies a 1148% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1903 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $73,776 (1.5% below list)

Questions for the listing agent

  1. Built in 1903 — 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.50%
Cap rate
12.49%
Cash-on-cash
22.14%
DSCR
1.99
GRM
5.6

CMA / ARV

ARV (median comp)
$76,552
List price
$74,900
Delta
-2.16%
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
70 Wise St 0.15mi 3/1.0 1,197 (-11%) 5mo $80,000 $67 70
906 E Buchtel Ave 0.55mi 3/1.0 1,372 (+2%) 2mo $22,000 $16 69
374 Gibbs Pl 0.64mi 3/1.0 1,350 (+0%) 8mo $80,000 $59 62
508 Crouse St 0.52mi 4/2.0 (+1) 1,370 (+2%) 2mo $62,500 $46 62
48 Franklin St 0.17mi 3/2.0 1,502 (+12%) 8mo $80,000 $53 62
788 Excelsior Ave 0.34mi 4/1.5 (+1) 1,469 (+9%) 1mo $166,000 $113 61
207 Denver St 0.56mi 4/1.0 (+1) 1,248 (-7%) 3mo $102,000 $82 55
725 Excelsior Ave 0.25mi 4/3.0 (+1) 1,441 (+7%) 10mo $83,250 $58 54
863 Bank St 0.58mi 3/1.0 1,226 (-9%) 6mo $82,000 $67 54
846 Lee Dr 0.44mi 4/1.5 (+1) 1,433 (+7%) 9mo $85,500 $60 54
895 Johnston St 0.58mi 3/1.0 1,248 (-7%) 10mo $100,000 $80 53
248 Arch St 0.58mi 3/1.0 1,210 (-10%) 6mo $85,000 $70 51

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.75% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.7%
Equity multiple
2.20×
Total profit
$25,140
Equity at exit
$24,598
10-year hold
IRR
26.9%
Equity multiple
4.18×
Total profit
$66,606
Equity at exit
$31,949

Cash invested: $20,972 (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 44304

Home prices YoY
0.4%
Active inventory
17
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,124 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$77 /mo · $923/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$387

Break-even live

Break-even rent $634
Max offer price $74,900
Occupancy floor 61%

Sensitivity live

Price -10% $429 -5% $408 +0% $387 +5% $366 +10% $345
Rent -10% $298 -5% $343 +0% $387 +5% $431 +10% $476
Rate -1.0pp $425 -0.5pp $406 base $387 +0.5pp $368 +1.0pp $348

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
$18,725
Closing costs
$2,247
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
605 E Buchtel Ave Unit 1 Akron, OH 2.0 1.0 1000 $695 $0.69 15d 1 0.07mi
545 E Buchtel Ave Unit 1 Akron, OH 2.0 1.0 900 $1,300 $1.44 44d 1 0.16mi
797 E Market St Apt 220 Akron, OH 2.0 1.5 1100 $1,500 $1.36 24d 1 0.35mi
783 E Exchange St Unit 2nd Akron, OH 2.0 1.0 951 $875 $0.92 24d 1 0.37mi
846 Lee Dr Akron, OH 4.0 1.5 1433 $1,325 $0.92 24d 1 0.42mi
846 Lee Dr Akron, OH 4.0 1.0 1433 $1,325 $0.92 15d 1 0.42mi
134 N Arlington St Akron, OH 2.0 1.0 964 $900 $0.93 24d 1 0.43mi
344 Lease St Akron, OH 3.0 1.0 1000 $1,199 $1.20 44d 1 0.48mi
208 Denver St Akron, OH 3.0 1.0 1248 $895 $0.72 44d 1 0.54mi
987 Boone St Akron, OH 3.0 1.0 1248 $1,100 $0.88 24d 1 0.57mi
240 Arch St Akron, OH 3.0 1.0 1182 $1,375 $1.16 44d 1 0.59mi
248 Arch St Akron, OH 3.0 1.0 1210 $1,300 $1.07 44d 1 0.59mi
109 Kent Ct Akron, OH 2.0 1.0 1032 $1,142 $1.11 24d 1 0.62mi
77 Kent Ct Akron, OH 4.0 1.0 1300 $1,200 $0.92 44d 1 0.64mi
490 Gage St Akron, OH 4.0 1.0 1326 $1,053 $0.79 44d 1 0.65mi
455 Spicer St Akron, OH 2.0 1.0 1872 $975 $0.52 15d 1 0.67mi
461 Spicer St Akron, OH 3.0 2.0 1000 $995 $0.99 44d 1 0.68mi
878 Clark St Akron, OH 3.0 2.0 1029 $1,440 $1.40 44d 1 0.71mi
420 Power St Akron, OH 3.0 1.0 900 $800 $0.89 24d 1 0.73mi
418 Power St Akron, OH 3.0 1.0 1000 $999 $1.00 24d 1 0.74mi
1071 Ackley St Akron, OH 4.0 2.0 1164 $1,175 $1.01 44d 1 0.75mi
287 Wheeler St Akron, OH 3.0 1.0 1100 $1,350 $1.23 24d 1 0.78mi
548 Spicer St Akron, OH 4.0 2.0 1487 $1,100 $0.74 24d 1 0.83mi
356 Rankin St Akron, OH 4.0 1.5 1186 $1,197 $1.01 24d 1 0.84mi
406 Sumner St Akron, OH 2.0–4.0 1.0–2.0 836 $1,085 $1.30 15d 3 0.87mi
166 Chittenden St Akron, OH 3.0 1.0 1020 $985 $0.97 44d 1 0.87mi
167 Chittenden St #1 Akron, OH 2.0 1.0 900 $850 $0.94 44d 1 0.89mi
167 Chittenden St Apt 2 Akron, OH 2.0 1.0 900 $825 $0.92 44d 1 0.89mi
1113 Smithfarm Ave Akron, OH 3.0 2.0 1296 $1,600 $1.23 24d 1 0.95mi
1125 2nd Ave Akron, OH 3.0 1.0 1373 $1,100 $0.80 24d 1 0.96mi
566 Sumner St Akron, OH 4.0 1.0 1170 $1,200 $1.03 44d 1 1.01mi
377 Talbot Ave Akron, OH 2.0 1.0 1070 $1,050 $0.98 44d 1 1.04mi
288 Cross St Akron, OH 4.0 2.0 1512 $1,295 $0.86 44d 1 1.06mi
658 Sumner St Akron, OH 2.0 1.0 915 $999 $1.09 44d 1 1.12mi
1190 Hazel St Akron, OH 3.0 1.0 1124 $1,425 $1.27 44d 1 1.12mi
662 Sumner St Akron, OH 2.0 1.0 915 $999 $1.09 44d 1 1.12mi
156 S Main St Akron, OH 2.0–3.0 2.0 1197 $2,985 $2.49 24d 4 1.12mi
374 E Voris St Akron, OH 3.0 1.0 876 $1,150 $1.31 24d 1 1.13mi
600 Sherman St Akron, OH 4.0 1.0–2.0 824 $1,400 $1.70 15d 14 1.13mi
208 Barder Ave Akron, OH 3.0 1.0 924 $1,050 $1.14 44d 1 1.15mi

Listing history 13 events

  1. 2026-05-14
    status Active 850-char remark
    Show marketing remark (850 chars)

    Welcome to this spacious 3-bedroom, 1-bath single-family home in Akron, conveniently located just minutes from the University of Akron, major roadways, and interstate access; perfect for anyone seeking a central location. Offering over 1,500 square feet of living space, this home features an updated kitchen complete with range and refrigerator that will remain with the property, making it move-in ready. The generous layout provides comfortable living areas with plenty of room to spread out. Currently used as a rental, the property has a strong history of tenant-paid utilities, making it an excellent opportunity for investors looking to expand their portfolio. Currently leased at $800 a month. Whether you're searching for your next investment or a place to call home, this property offers flexibility, space, and a highly desirable location.

  2. 2026-04-12
    historical $800
  3. 2026-03-23
    listed $74,900 Active 850-char remark
    Show marketing remark (850 chars)

    Welcome to this spacious 3-bedroom, 1-bath single-family home in Akron, conveniently located just minutes from the University of Akron, major roadways, and interstate access; perfect for anyone seeking a central location. Offering over 1,500 square feet of living space, this home features an updated kitchen complete with range and refrigerator that will remain with the property, making it move-in ready. The generous layout provides comfortable living areas with plenty of room to spread out. Currently used as a rental, the property has a strong history of tenant-paid utilities, making it an excellent opportunity for investors looking to expand their portfolio. Currently leased at $800 a month. Whether you're searching for your next investment or a place to call home, this property offers flexibility, space, and a highly desirable location.

  4. 2026-03-14
    listed $800
  5. 2026-01-14
    historical $850
  6. 2026-01-08
    price $850
  7. 2025-12-16
    price $900
  8. 2025-12-10
    listed $1,100
  9. 2008-07-01
    soldstatus $6,000 72-char remark
    Show marketing remark (72 chars)

    Needs renovation. No plumbing. Sells as-is. Seller will make no repairs.

  10. 2008-03-12
    listed $5,900 72-char remark
    Show marketing remark (72 chars)

    Needs renovation. No plumbing. Sells as-is. Seller will make no repairs.

  11. 2007-03-20
    historical
  12. 2006-12-20
    listed $71,000
  13. 2006-04-05
    soldstatus $70,000

ⓘ 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
$923 · $77/mo
Projected year-2 tax
$1,046 · $87/mo
Expected delta
+$123/yr (+$10/mo · 13.3%)

ⓘ 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 ≥97°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
$13,487
− Mortgage interest
−$4,196
− Property taxes
−$923
− Insurance
−$374
− Repairs & maintenance
−$1,079
− Management
−$1,079
− Depreciation
−$2,179
Taxable income
$3,657
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$878
After-tax cash flow
$3,766/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
Akron City
NCES district ID
3904348
Math proficiency
22% ▼ -17.00%
Reading proficiency
30% ▼ -12.00%
Median HH income
$33,811
Composite
21.31/100
National rank
#8383
State rank
#602 of 656 in OH

Livability — Akron

Score
81/100
State rank
#104
US rank
#1591

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Akron, OH
County
Summit County · 440,783 people
City population
174,375
Metro
Akron, OH
Population (ZIP)
4,000
Household income
$41,763
Rent vs Own
92.5% rent · 7.5% own
Severe rent burden
349.0

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 55% Black 27% Asian 8% Two or more races 6% Hispanic / Latino 5%
Common ancestry
Romanian 3% Russian 2% Subsaharan African 1%
Foreign-born
13% · China, Canada, Jamaica
Languages at home
84% English-only · Other Indo-European 5% Chinese 4% Spanish 3%

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
▲ 0.75%
Current HPI
182.661
Rent YoY
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

+7.0% since first listed
13 events — show timeline
  • 2026-05-14 Relisted MLSNOW
  • 2026-04-12 Rental Removed $800 APPFOLIO
  • 2026-03-23 Listed $74,900 MLSNOW
  • 2026-03-14 Listed for Rent $800 APPFOLIO
  • 2026-01-14 Rental Removed $850 APPFOLIO
  • 2026-01-08 Price Changed $850 APPFOLIO
  • 2025-12-16 Price Changed $900 APPFOLIO
  • 2025-12-10 Listed for Rent $1,100 APPFOLIO
  • 2008-07-01 Sold (MLS) $6,000 MLSNOW
  • 2008-03-12 Listed $5,900 MLSNOW
  • 2007-03-20 Listing Removed MLSNOW
  • 2006-12-20 Listed $71,000 MLSNOW
  • 2006-04-05 Sold (Public Records) $70,000 Public Records

Property tax history

-1.0%/yr

Latest (2025): $923 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…