CashFlowRE
Sign in Sign up
679 Mohawk Ave
B+ Composite 77.31
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$80,000

679 Mohawk Ave · Akron, OH 44305
3 bd · 1.5 ba · 1,132 sqft · SingleFamily public records · 3 Days on market
Built 1947 7,405 sqft lot Est $136k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits at 679 Mohawk Ave in Akron! This brick Cape Cod offers 3 bedrooms, 1 bathroom, and solid potential for investors or owner-occupants alike. Featuring classic curb appeal, a functional layout, and durable brick construction, this home provides a great opportunity to add value and make it your own. Conveniently located near shopping, dining, parks, and highway access, the property combines affordability with strong potential at a price point under $100,000. Don’t miss your chance to unlock the possibilities this property has to offer.

Key facts

  • Classic curb appeal
  • Brick cape cod
  • Functional layout

Tags

BRICK CAPE CODCLASSIC CURB APPEALFUNCTIONAL LAYOUTDURABLE BRICK CONSTRUCTION

Property features AI

Exterior

  • Parking: Attached garage (1 car); Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-family property; Entry level: main level
  • Construction: Built per public records; Asphalt/fiberglass roof
  • Exterior features: Brick exterior

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Full basement
  • Laundry & utility: Washer; Dryer

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/1.5-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $382 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Cap rate 12.0% 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: Rents rising fast (+4.5%/yr); 101 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $553 of loan paydown is wiped out by about $2k 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 + 4.5% rent growth), your $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $80,000

Questions for the listing agent

  1. Built in 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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 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
1.62%
Cap rate
12.02%
Cash-on-cash
20.44%
DSCR
1.91
GRM
5.1

CMA / ARV

ARV (on-the-fly)
$135,840
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
810 Mohawk Ave 0.23mi 2/1.5 (-1) 1,152 (+2%) 2mo $82,500 $72 79
677 Eastland Ave 0.13mi 3/1.0 1,216 (+7%) 1mo $41,000 $34 79
561 Melrose St 0.28mi 3/1.0 1,182 (+4%) 1mo $132,500 $112 77
1901 Goodyear Blvd 0.38mi 4/1.0 (+1) 1,105 (-2%) 1mo $150,000 $136 70
1550 Osage 0.32mi 3/1.5 1,232 (+9%) 2mo $205,105 $166 69
852 Manitou Ave 0.61mi 3/1.5 1,092 (-4%) 1mo $131,000 $120 65
942 Caddo Ave 0.68mi 3/2.0 1,136 (+0%) 1mo $140,000 $123 65
1601 Tonawanda Ave 0.38mi 3/2.0 1,235 (+9%) 1mo $149,900 $121 64
1082 Hazel St 0.70mi 3/1.0 1,056 (-7%) 2mo $112,100 $106 52
1231 Honodle Ave 0.68mi 3/2.0 1,270 (+12%) 1mo $210,000 $165 45
1177 Smithfarm Ave 0.59mi 2/1.0 (-1) 992 (-12%) 2mo $113,000 $114 43
1113 Smithfarm Ave 0.71mi 3/1.5 1,296 (+14%) 2mo $130,000 $100 41

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 · 4.51% rent growth · sell at horizon

5-year hold
IRR
14.6%
Equity multiple
1.60×
Total profit
$13,411
Equity at exit
$11,928
10-year hold
IRR
24.6%
Equity multiple
3.31×
Total profit
$51,729
Equity at exit
$6,917

Cash invested: $22,400 (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 44305

Rents YoY
4.5%
Active inventory
101
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,296 high interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$189 /mo · $2,273/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$272
Net cashflow
$382

Break-even live

Break-even rent $813
Max offer price $80,000
Occupancy floor 66%

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
$20,000
Closing costs
$2,400
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
589 Eastland Ave Akron, OH 3.0 1.5 1345 $1,300 $0.97 43d 1 0.22mi
1318 Arnold Ave Akron, OH 3.0 1.0 1056 $1,450 $1.37 43d 1 0.31mi
676 Grifton Ave Akron, OH 2.0 1.0 703 $1,000 $1.42 43d 1 0.55mi
680 Grifton Ave Akron, OH 2.0 1.0 828 $1,050 $1.27 23d 1 0.56mi
857 Kennebec Ave Akron, OH 3.0 1.0 1008 $1,350 $1.34 44d 1 0.57mi
1438 Newton St Akron, OH 4.0 1.0 1429 $1,375 $0.96 23d 1 0.59mi
1190 Hazel St Akron, OH 3.0 1.0 1124 $1,425 $1.27 43d 1 0.63mi
1635 Bronson Rd Akron, OH 3.0 1.0 1110 $1,245 $1.12 13d 1 0.63mi
1598 Pilgrim St Akron, OH 3.0 1.0 1352 $1,550 $1.15 43d 1 0.65mi
1113 Smithfarm Ave Akron, OH 3.0 2.0 1296 $1,600 $1.23 23d 1 0.71mi
288 Kryder Ave Akron, OH 4.0 1.0 1400 $1,450 $1.04 43d 1 0.76mi
237 Kryder Ave Unit 237 Akron, OH 2.0 1.0 860 $850 $0.99 44d 1 0.83mi
243 Watson St Akron, OH 2.0 1.0 750 $950 $1.27 43d 1 0.89mi
1297 Pondview Ave Akron, OH 4.0 1.0 1373 $1,450 $1.06 23d 1 0.90mi
208 Barder Ave Akron, OH 3.0 1.0 924 $1,050 $1.14 43d 1 0.96mi
1428 Sara Ave Akron, OH 2.0 1.0 1080 $1,050 $0.97 14d 1 1.00mi
1820 Malasia Rd Unit 2 Akron, OH 2.0 1.0 741 $925 $1.25 43d 1 1.02mi
1820 Malasia Rd Akron, OH 2.0 1.0 741 $895 $1.21 21d 1 1.02mi
109 Kent Ct Akron, OH 2.0 1.0 1032 $1,142 $1.11 23d 1 1.15mi
77 Kent Ct Akron, OH 4.0 1.0 1300 $1,200 $0.92 43d 1 1.16mi
134 N Arlington St Akron, OH 2.0 1.0 964 $900 $0.93 23d 1 1.24mi
846 Lee Dr Akron, OH 4.0 1.0 1433 $1,325 $0.92 14d 1 1.25mi
846 Lee Dr Akron, OH 4.0 1.5 1433 $1,325 $0.92 23d 1 1.25mi
208 Denver St Akron, OH 3.0 1.0 1248 $895 $0.72 43d 1 1.26mi
481 Tompkins Ave Akron, OH 2.0 1.0 800 $749 $0.94 14d 1 1.29mi
1628 E Market St Akron, OH 2.0 1.0 800 $850 $1.06 43d 1 1.29mi
72 S Thomas Rd Tallmadge, OH 2.0 1.5 1100 $1,295 $1.18 43d 1 1.34mi
72 S Thomas Rd Unit 12 Tallmadge, OH 2.0 1.5 1100 $1,295 $1.18 13d 1 1.35mi
797 E Market St Apt 220 Akron, OH 2.0 1.5 1100 $1,500 $1.36 23d 1 1.36mi
167 Chittenden St #1 Akron, OH 2.0 1.0 900 $850 $0.94 43d 1 1.48mi
167 Chittenden St Apt 2 Akron, OH 2.0 1.0 900 $825 $0.92 43d 1 1.49mi

Listing history 4 events

  1. 2026-06-05
    statusdays on market $80,000 Pending 3 DOM
  2. 2026-06-03
    days on market $80,000 Active 2 DOM
  3. 2026-06-01
    remarks 556-char remark
  4. 2026-06-01
    listed $80,000 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
$2,273 · $189/mo
Projected year-2 tax
$2,273 · $189/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 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
$15,551
− Mortgage interest
−$4,481
− Property taxes
−$2,273
− Insurance
−$400
− Repairs & maintenance
−$1,244
− Management
−$1,244
− Depreciation
−$2,327
Taxable income
$3,582
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$860
After-tax cash flow
$3,719/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)
21,103
Household income
$52,768
Rent vs Own
42.7% rent · 57.3% own
Severe rent burden
1021.0

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 0.57)
Race & ethnicity
White 62% Black 20% Two or more races 12% Asian 5% Hispanic / Latino 2%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
4% · India, Philippines, Canada
Languages at home
94% English-only · Other Asian/Pacific 3% Other Indo-European 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
▼ -140.39%
Current HPI
190.6223
Rent YoY
▲ 4.51%
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

1 event — show timeline
  • 2026-06-01 Listed $80,000 MLSNOW

Property tax history

+2.3%/yr

Latest (2025): $2,273 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…