CashFlowRE
Sign in Sign up
36 21st St NW
B- Composite 67.13
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 +24.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.8/10.0
  • 1% rule +6.1/10.0
  • 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

$129,600

36 21st St NW · Barberton, OH 44203
3 bd · 1.0 ba · 1,300 sqft · SingleFamily public records · 5 Days on market
Built 1920 6,908 sqft lot Est $160k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious 2 Sty features Full Walk Out Basement, Detached Garage and Covered Patio. Small fenced pen with shed behind Garage. Some recent updates, First Floor Bedroom converted into Laundry Area. Location convenient to Shopping, Parks, Recreation, and Downtown Barberton. Great Investment Opportunity or Starter Home. Needs some finish work and TLC. Property is to be Sold AS-IS, Seller has No Reports or Disclosures. Buyer is responsible for researching all information, taxes, assessments, and certifications, IF Any. Buyer is responsible for ALL elected inspections and related Cost. Agents see Broker Remarks for Offer Instructions and Requirements. Seller will not allow repair prior to close, seller does not pay for inspections. AS-IS.

Key facts

  • 6,908 sq ft lot
  • 2 garage spots
  • Built 1920

Property features AI

Exterior

  • Parking: Detached 2-car garage; Detached gravel driveway
  • Utilities: Public water; Public sewer
  • Home design: 2 stories; Above-grade finished area approximately 1,300 (assessor)
  • Construction: Aluminum siding; Vinyl siding; Asphalt shingle roof
  • Exterior features: Driveway; Gravel surfaces

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: One main-level bedroom
  • Bathrooms: One full bathroom; One half bathroom; One main-level bathroom
  • Heating & cooling: Forced air heating
  • Interior features: ENERGY STAR qualified windows; Concrete unfinished basement
  • Laundry & utility: Laundry located 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 $258 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Cap rate 8.7% 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; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $896 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 ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 12y 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.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $129,600

Questions for the listing agent

  1. Built in 1920 — 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
1.11%
Cap rate
8.68%
Cash-on-cash
8.53%
DSCR
1.38
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$159,900
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
30 22nd St NW 0.09mi 3/2.0 1,388 (+7%) 2mo $95,000 $68 78
76 16th St NW 0.22mi 4/1.5 (+1) 1,360 (+5%) 1mo $175,000 $129 74
67 25th St NW 0.25mi 3/1.5 1,200 (-8%) 0mo $184,000 $153 73
36 23rd St SW 0.24mi 4/1.5 (+1) 1,380 (+6%) 0mo $139,000 $101 71
144 19th St NW 0.25mi 4/2.5 (+1) 1,342 (+3%) 1mo $165,000 $123 71
333 17th St NW 0.62mi 3/1.0 1,270 (-2%) 2mo $216,500 $170 65
377 Hillsdale Ave 0.45mi 2/2.0 (-1) 1,282 (-1%) 3mo $165,000 $129 65
219 17th St NW 0.42mi 3/1.0 1,428 (+10%) 1mo $165,000 $116 63
131 25th St NW 0.24mi 3/2.0 1,472 (+13%) 2mo $155,000 $105 61
48 20th St SW 0.15mi 4/2.0 (+1) 1,478 (+14%) 1mo $135,000 $91 60
1312 Wooster Rd W 0.57mi 3/1.0 1,200 (-8%) 3mo $103,000 $86 58
1338 Oak Ave 0.65mi 3/1.0 1,128 (-13%) 2mo $182,000 $161 46

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
-0.2%
Equity multiple
0.99×
Total profit
$-319
Equity at exit
$19,324
10-year hold
IRR
12.2%
Equity multiple
2.09×
Total profit
$39,381
Equity at exit
$11,205

Cash invested: $36,288 (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
7.5×

Monthly cashflow live

Estimated rent
$1,434 high interval (Pro) →
Mortgage (P&I)
$680
Tax from tax record
$141 /mo · $1,692/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$258

Break-even live

Break-even rent $1,107
Max offer price $129,600
Occupancy floor 77%

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
$32,400
Closing costs
$3,888
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
268 21st St NW Barberton, OH 2.0 1.0 1224 $1,399 $1.14 14d 1 0.42mi
1270 South Ave Barberton, OH 1.0–2.0 1.0–1.5 1012 $1,449 $1.43 13d 1 0.49mi
1285 Wooster Rd W Barberton, OH 2.0 1.0 900 $1,100 $1.22 14d 1 0.51mi
667 W Park Ave Barberton, OH 2.0 1.0 900 $1,350 $1.50 14d 1 0.71mi
200 8th St NW Barberton, OH 3.0 2.0 1144 $1,550 $1.35 14d 1 0.72mi
149 2nd St SW Unit 149 Barberton, OH 2.0 1.0 1037 $1,100 $1.06 14d 1 1.02mi
3953 Mount Vernon Blvd Norton, OH 2.0 1.0 1000 $1,318 $1.32 13d 1 1.06mi
3954 Mount Vernon Blvd Norton, OH 2.0 2.0 1200 $1,676 $1.40 13d 1 1.06mi
3943 Long Dr Norton, OH 2.0 1.0–2.0 1200 $1,508 $1.26 13d 5 1.10mi
3888 Long Dr Norton, OH 2.0 2.0 1000 $1,601 $1.60 13d 1 1.17mi
1275 Norton Ave #1283 Norton, OH 3.0 1.0 932 $1,200 $1.29 43d 1 1.17mi
3343 Columbia Woods Dr Norton, OH 1.0–2.0 1.0–2.0 900 $1,525 $1.69 2d 9 1.26mi
1465 Wilsonway Dr Barberton, OH 3.0 2.5 1848 $1,675 $0.91 23d 1 1.31mi

Listing history 4 events

  1. 2026-06-07
    remarks 583-char remark
  2. 2026-06-07
    statusdays on market $129,600 Pending 5 DOM
  3. 2026-06-03
    remarks 545-char remark
  4. 2026-06-03
    listed $129,600 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
$1,692 · $141/mo
Projected year-2 tax
$1,857 · $155/mo
Expected delta
+$165/yr (+$14/mo · 9.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 67% 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
$17,204
− Mortgage interest
−$7,260
− Property taxes
−$1,692
− Insurance
−$648
− Repairs & maintenance
−$1,376
− Management
−$1,376
− Depreciation
−$3,770
Taxable income
$1,082
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$260
After-tax cash flow
$2,836/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

+420.5% since first listed
6 events — show timeline
  • 2026-06-02 Listed $129,600 MLSNOW
  • 2022-09-08 Sold (Public Records) $154,000 Public Records
  • 2022-06-09 Sold (Public Records) $51,250 Public Records
  • 2014-08-21 Sold (MLS) $23,000 MLSNOW
  • 2014-07-25 Listing Removed MLSNOW
  • 2014-06-08 Listed $24,900 MLSNOW

Property tax history

+1.8%/yr

Latest (2025): $1,692 · -2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…