CashFlowRE
Sign in Sign up
1315 18th St SW
B Composite 72.41
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
  • ARV discount +12.1/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$69,900

1315 18th St SW · Canton, OH 44706
3 bd · 1.0 ba · 1,392 sqft · SingleFamily public records · 7 Days on market
Built 1890 4,142 sqft lot Est $78k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • First floor laundry
  • Full basement
  • New roof

Tags

FIRST FLOOR LAUNDRYFULL BASEMENTDETACHED GARAGENEW ROOF

Property features AI

Finance

  • Financial info: $679 annual tax (2025)

Exterior

  • Parking: Detached garage with garage door opener; 1 garage space
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Above-grade finished living area reported as 1,392; Entry level: main
  • Construction: Frame construction; Asphalt/fiberglass roof; Block foundation; Built per public records
  • Exterior features: Front porch; City lot

Interior

  • Kitchen: Range; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Full, unfinished basement
  • Laundry & utility: Main level laundry

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 $70k.

Deal economics

  • At list price, monthly cash flow is $396 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Cap rate 13.1% vs local median 5.1% in Canton — 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 (#441 in OH) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A; Watch: crime F, employment F.
  • Canton City (urban): math 17% / reading 26% proficiency, ranked #627 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 87 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% of comp listings sitting > 30 days — soft ceiling on asking rent; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Stark County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $69,900

Questions for the listing agent

  1. Built in 1890 — 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
1.53%
Cap rate
13.09%
Cash-on-cash
24.27%
DSCR
2.08
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$77,952
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1505 Clark Ave SW 0.32mi 3/1.5 1,386 (-0%) 18mo $99,500 $72 67
1901 Kimball Rd SE 0.33mi 2/2.0 (-1) 1,354 (-3%) 12mo $90,000 $66 61
1601 Clark Ave SW 0.26mi 3/1.5 1,475 (+6%) 20mo $44,900 $30 60
1928 Allen Ave SE 0.53mi 3/1.0 1,344 (-3%) 16mo $75,000 $56 56
2001 Bryan Ave SW 0.63mi 3/2.0 1,232 (-12%) 6mo $144,900 $118 42
1615 Bryan Ave SW 0.62mi 3/1.5 1,240 (-11%) 13mo $68,000 $55 40
1625 Navarre Rd SW 0.55mi 4/2.0 (+1) 1,256 (-10%) 23mo $49,900 $40 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.5%
Equity multiple
1.71×
Total profit
$13,878
Equity at exit
$10,422
10-year hold
IRR
26.0%
Equity multiple
3.28×
Total profit
$44,532
Equity at exit
$6,044

Cash invested: $19,572 (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 44706

Active inventory
87
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,073 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$56 /mo · $670/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$225
Net cashflow
$396

Break-even live

Break-even rent $572
Max offer price $69,900
Occupancy floor 58%

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
$17,475
Closing costs
$2,097
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1511 Stark Ave SW Canton, OH 2.0 1.0 992 $900 $0.91 43d 1 0.29mi
1507 Stark Ave SW Canton, OH 3.0 1.0 1188 $975 $0.82 43d 1 0.29mi
1380 Garfield Ave SW Canton, OH 2.0 1.0 1212 $995 $0.82 21d 1 0.48mi
1520 Bryan Ave SW Canton, OH 3.0 1.0 1040 $1,100 $1.06 43d 1 0.62mi
1229 Lawn Ave SW Canton, OH 2.0 1.0 936 $950 $1.01 43d 1 0.78mi
1241 Bedford Ave SW Canton, OH 3.0 2.0 1152 $1,200 $1.04 13d 1 0.99mi
1023 Harrison Ave SW Canton, OH 3.0 1.0 1224 $1,250 $1.02 21d 1 1.02mi
1000 Market Ave S Canton, OH 1.0–2.0 1.0–2.0 1500 $4,505 $3.00 13d 12 1.04mi
1117 Arlington Ave SW Canton, OH 3.0 1.0 1240 $1,200 $0.97 13d 1 1.05mi
1100 5th St SW Canton, OH 4.0 1.0 1397 $1,200 $0.86 43d 1 1.28mi
202 Smith Ave SW Canton, OH 2.0 1.0 1236 $995 $0.81 43d 1 1.44mi
2316 2nd St SW Canton, OH 3.0 1.0 1125 $1,095 $0.97 43d 1 1.47mi
1504 14th St SE Canton, OH 3.0 1.0 924 $1,120 $1.21 13d 1 1.49mi

Listing history 4 events

  1. 2026-05-20
    listed $69,900 Active
  2. 2025-06-10
    historical Contingent
  3. 2025-06-02
    price $59,900
  4. 2025-05-13
    listed $69,900 Active

ⓘ 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
$670 · $56/mo
Projected year-2 tax
$880 · $73/mo
Expected delta
+$210/yr (+$18/mo · 31.4%)

ⓘ 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
$12,870
− Mortgage interest
−$3,915
− Property taxes
−$670
− Insurance
−$350
− Repairs & maintenance
−$1,030
− Management
−$1,030
− Depreciation
−$2,033
Taxable income
$3,843
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$922
After-tax cash flow
$3,827/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
Canton City
NCES district ID
3904371
Math proficiency
17% ▼ -17.00%
Reading proficiency
26% ▼ -12.00%
Median HH income
$28,825
Composite
17.1/100
National rank
#9116
State rank
#627 of 656 in OH

Livability — Canton

Score
71/100
State rank
#441
US rank
#7259

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, OH
County
Stark County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
16,496
Household income
$58,228
Rent vs Own
32.3% rent · 67.7% own
Severe rent burden
502.0

Population outlook (Stark County) Hauer SSP2

Today (2025)
373,708 people
By 2030
371,245 · -0.7%
By 2040
361,331 · -3.3%
By 2050
345,290 · -7.6%
By 2075
302,669 · -19.0%
By 2100
238,870 · -36.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Black 8% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Romanian 4% Italian 3% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Stark

2024 margin
Strong R (+21.9) · D 38.6% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.5pp · 2024: -21.9pp
All cycles
2024: R+21.9 2020: R+18.5 2016: R+17.4 2012: R+0.4 2008: D+5.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -156.35%
Current HPI
239.851
Rent YoY
Metro
Canton-Massillon, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
4 events — show timeline
  • 2026-05-20 Listed $69,900 MLSNOW
  • 2025-06-10 Contingent MLSNOW
  • 2025-06-02 Price Changed $59,900 MLSNOW
  • 2025-05-13 Listed $69,900 MLSNOW

Property tax history

+18.8%/yr

Latest (2024): $670 · +6009.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…