CashFlowRE
Sign in Sign up
557 Washington Ave
C- Composite 52.34
Why this score? — see what drove the C- 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 +15.2/30.0
  • ARV discount +14.3/15.0
  • DSCR +4.7/10.0
  • 1% rule +4.1/10.0
  • 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

$105,000

557 Washington Ave · Barberton, OH 44203
2 bd · 1.0 ba · 806 sqft · SingleFamily public records · 20 Days on market
Built 1923 4,142 sqft lot $130/sqft · 15% below area Est $124k · 15% under

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

Listing remarks

Welcome to 557 Washington Avenue, a well-maintained home in the heart of Barberton! This property offers a great blend of comfort, value, and recent updates that provide peace of mind for years to come. Major improvements have already been taken care of, including a brand-new roof and siding installed in 2024, giving the home excellent curb appeal and durability. In 2026, a new hot water tank was added, ensuring efficient and reliable performance. To top it off, brand-new carpet was just installed days ago, adding a fresh, move-in-ready feel throughout the home. Whether you're a first-time buyer or looking to relocate, this home is truly turnkey with key updates already completed. Convenien

Key facts

  • New siding
  • New hot water tank
  • New carpet

Tags

NEW ROOFNEW SIDINGNEW HOT WATER TANKNEW CARPETMOVE IN READYNEAR LOCAL AMENITIES

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-family property; 806 above-grade finished area
  • Construction: Vinyl siding; Asphalt roof; Year built per public records
  • Exterior features: Front porch

Interior

  • Kitchen: Range; Refrigerator; Dishwasher
  • Bedrooms: 1 main-level bedroom
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Forced-air heating
  • Interior features: Unfinished basement; 4 total rooms
  • 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 2-bed/1.0-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $36 ($435/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $95k (9.2% below list).
  • Recommended offer: $95k (9.2% below list) — sets the bar for 1% rule.

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; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 is only 18% of the median local income ($64k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $726 of loan paydown is wiped out by about $3k 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.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $30k; list at $105k implies a 250% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $95,298 (9.2% below list)

Questions for the listing agent

  1. Built in 1923 — 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
0.91%
Cap rate
6.71%
Cash-on-cash
1.48%
DSCR
1.07
GRM
9.2

CMA / ARV

ARV (median comp)
$123,805
List price
$105,000
Delta
-15.19%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
464 Jefferson Ave 0.22mi 2/1.0 832 (+3%) 1mo $126,000 $151 84
608 Franklin Ave 0.13mi 2/1.0 816 (+1%) 12mo $150,500 $184 82
274 E State St 0.23mi 3/1.0 (+1) 816 (+1%) 4mo $129,900 $159 79
314 5th St NE 0.23mi 2/1.5 819 (+2%) 18mo $130,000 $159 70
369 Franklin Ave 0.37mi 2/1.0 744 (-8%) 3mo $121,700 $164 67
287 E Huston St 0.51mi 2/1.5 774 (-4%) 12mo $82,500 $107 58
649 E Hopocan Ave 0.20mi 3/1.0 (+1) 912 (+13%) 9mo $160,000 $175 56
500 Fairview Ave 0.26mi 2/1.0 900 (+12%) 16mo $152,600 $170 55
279 E Baird Ave 0.71mi 3/1.5 (+1) 780 (-3%) 2mo $170,500 $219 53
330 E Hopocan Ave 0.46mi 3/1.0 (+1) 858 (+6%) 14mo $71,001 $83 52
56 Antles Ave 0.75mi 2/1.0 888 (+10%) 16mo $105,000 $118 35
299 E Lake Ave 0.52mi 2/2.0 920 (+14%) 20mo $167,100 $182 32

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
-10.8%
Equity multiple
0.60×
Total profit
$-11,878
Equity at exit
$15,656
10-year hold
IRR
2.1%
Equity multiple
1.17×
Total profit
$4,937
Equity at exit
$9,078

Cash invested: $29,400 (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
9.2×

Monthly cashflow live

Estimated rent
$953 high interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$122 /mo · $1,467/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$200
Net cashflow
$36

Break-even live

Break-even rent $907
Max offer price $105,000
Occupancy floor 91%

Sensitivity live

Price -10% $96 -5% $66 +0% $36 +5% $6 +10% $-23
Rent -10% $-39 -5% $-1 +0% $36 +5% $74 +10% $112
Rate -1.0pp $89 -0.5pp $63 base $36 +0.5pp $9 +1.0pp $-19

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
$26,250
Closing costs
$3,150
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
63 Brown St Barberton, OH 1.0 1.0 780 $897 $1.15 44d 1 0.79mi
105 2nd St SE Barberton, OH 2.0 1.0 728 $895 $1.23 44d 1 0.92mi
105 2nd St SE Unit 101-J Barberton, OH 1.0 1.0 612 $825 $1.35 44d 1 0.92mi
105 2nd St SE Barberton, OH 1.0 1.0 612 $825 $1.35 14d 1 0.92mi
82 1st St SE Barberton, OH 1.0 1.0 600 $795 $1.32 24d 1 1.00mi
82 1st St SE Unit 11 Barberton, OH 1.0 1.0 600 $800 $1.33 24d 1 1.00mi
74 1st St SE Unit 16 Barberton, OH 1.0 1.0 600 $795 $1.32 24d 1 1.01mi
1169 Weiser Ave Akron, OH 2.0 1.0 768 $950 $1.24 44d 1 1.15mi
1138 Kohler Ave Akron, OH 3.0 1.0 1000 $1,250 $1.25 14d 1 1.30mi
288 5th St NW Unit 288 1/2 Barberton, OH 1.0 1.0 720 $750 $1.04 24d 1 1.33mi
149 2nd St SW Unit 149 Barberton, OH 2.0 1.0 1037 $1,100 $1.06 14d 1 1.46mi

Listing history 4 events

  1. 2026-05-18
    price $105,000 805-char remark
  2. 2026-04-30
    listed $120,000 Active 805-char remark
  3. 2017-12-20
    soldstatus $30,000
  4. 2001-02-21
    soldstatus $30,000

ⓘ 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
$1,467 · $122/mo
Projected year-2 tax
$1,553 · $129/mo
Expected delta
+$85/yr (+$7/mo · 5.8%)

ⓘ 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
$11,436
− Mortgage interest
−$5,882
− Property taxes
−$1,467
− Insurance
−$525
− Repairs & maintenance
−$915
− Management
−$915
− Depreciation
−$3,055
Taxable loss
−$1,322
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$317
After-tax cash flow
$752/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

+250.0% since first listed
5 events — show timeline
  • 2026-05-20 Pending MLSNOW
  • 2026-05-18 Price Changed $105,000 MLSNOW
  • 2026-04-30 Listed $120,000 MLSNOW
  • 2017-12-20 Sold (Public Records) $30,000 Public Records
  • 2001-02-21 Sold (Public Records) $30,000 Public Records

Property tax history

+4.0%/yr

Latest (2025): $1,467 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…