CashFlowRE
Sign in Sign up
4839 Arlington Rd Triplex
B Composite 73.29
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
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • ARV discount +7.5/15.0
  • Schools +6.4/10.0
  • Livability +4.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$339,900

4839 Arlington Rd · Green, OH 44720
9 bd · 4.5 ba · 3,784 sqft · MultiFamily public records · 39 Days on market
Built 1979 1.10 ac lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Great investment opportunity with solid upside potential, located in the highly rated Green Local School District! This triplex features three spacious units, each offering 3 bedrooms, 1.5 baths, and the convenience of private in-unit laundry. Unit C stands out with a cozy fireplace and exclusive basement access. Each unit is all electric and includes a 1-car garage, along with a small private patio area for outdoor enjoyment. The property does need some TLC, but it’s a fantastic value-add opportunity for investors or even an owner-occupant looking to build equity over time. Major improvements have already been taken care of, including a new commercial-grade septic system (2025) and a

Key facts

  • Small private patio
  • Cozy fireplace
  • Roof replaced

Tags

PRIVATE IN-UNIT LAUNDRYCOZY FIREPLACEEXCLUSIVE BASEMENT ACCESSSMALL PRIVATE PATIOROOF REPLACED

Property features AI

Finance

  • Financial info: Tenant pays all utilities, electricity, internet and trash collection; Two units reported collecting $725/month rent each (Units A and B); Unit C listed as leased

Exterior

  • Parking: 3-car garage; Direct access parking; Unpaved parking
  • Utilities: Well water; Septic sewer
  • Home design: 2-story building; Single building with multiple units
  • Construction: Brick and vinyl siding exterior; Fiberglass roof
  • Exterior features: Rain gutters; Wooded lot

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Three 3-bedroom units (Units A, B and C)
  • Bathrooms: Three full bathrooms; Three half bathrooms; Each unit listed with 2 total bathrooms
  • Heating & cooling: Baseboard heating; Electric heating; Fireplace heating; Window air conditioning units
  • Interior features: Unfinished basement; Wood-burning fireplace; Has view; 15 total rooms
  • Laundry & utility: In-unit 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 × 3.0-bed/1.5-bath units multifamily listed at $340k.

Deal economics

  • At list price, monthly cash flow is $1k ($18k/yr) — positive. Per door: $489/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $340k).
  • Recommended offer: $330k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.5% vs local median 2.7% in Green — 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 87/100 on livability (#31 in OH, #281 nationally) — a professional / high-income tenant draw. Strengths: schools A+, amenities A+, employment A+; Watch: commute F.
  • Green Local (suburban): math 75% / reading 74% proficiency, ranked #90 of 656 in OH (top 14%) — strong family-tenant draw, lease renewals of 3-5y typical; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents flat; 226 active listings in the ZIP; solid renter incomes; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • At $5,026/mo this rent would consume 73% of the median local household income ($83k/yr) (locally 1068% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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 + 0.8% rent growth), your $95k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($330k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 5y 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 $200k; list at $340k implies a 70% gain — meaningful room to come down on a strong offer.
Recommended offer $329,703 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.48%
Cap rate
11.47%
Cash-on-cash
18.49%
DSCR
1.82
GRM
5.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.82% rent growth · sell at horizon

5-year hold
IRR
7.6%
Equity multiple
1.29×
Total profit
$27,708
Equity at exit
$50,680
10-year hold
IRR
14.9%
Equity multiple
2.08×
Total profit
$102,715
Equity at exit
$29,388

Cash invested: $95,172 (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 44720

Rents YoY
0.8%
Active inventory
226
Price-to-rent
16.9×

Monthly cashflow live

Estimated rent
$5,026 medium interval (Pro) →
Mortgage (P&I)
$1,782
Tax from tax record
$580 /mo · $6,959/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$1,055
Net cashflow
$1,467

Break-even live

Break-even rent $3,170
Max offer price $339,900
Occupancy floor 66%

Sensitivity live

Price -10% $1,659 -5% $1,563 +0% $1,467 +5% $1,370 +10% $1,274
Rent -10% $1,069 -5% $1,268 +0% $1,467 +5% $1,665 +10% $1,864
Rate -1.0pp $1,638 -0.5pp $1,553 base $1,467 +0.5pp $1,378 +1.0pp $1,289

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $5,026

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
$84,975
Closing costs
$10,197
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.

Listing history 10 events

  1. 2026-06-18
    days on market $339,900 Active 39 DOM
  2. 2026-06-17
    days on market $339,900 Active 38 DOM
  3. 2026-06-16
    days on market $339,900 Active 37 DOM
  4. 2026-06-15
    days on market $339,900 Active 36 DOM
  5. 2026-06-13
    days on market $339,900 Active 34 DOM
  6. 2026-06-12
    days on market $339,900 Active 33 DOM
  7. 2026-06-09
    days on market $339,900 Active 30 DOM
  8. 2026-06-08
    days on market $339,900 Active 29 DOM
  9. 2026-06-08
    remarks 693-char remark
  10. 2026-06-08
    listed $339,900 Active 28 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
$6,959 · $580/mo
Projected year-2 tax
$6,959 · $580/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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 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
$60,312
− Mortgage interest
−$19,040
− Property taxes
−$6,959
− Insurance
−$1,700
− Repairs & maintenance
−$4,825
− Management
−$4,825
− Depreciation
−$9,888
Taxable income
$13,076
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,138
After-tax cash flow
$14,460/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
Green Local
NCES district ID
3905001
Math proficiency
75% ▼ -9.00%
Reading proficiency
74% ▼ -7.00%
Median HH income
$63,973
Composite
64.45/100
National rank
#542
State rank
#90 of 656 in OH

Livability — Green

Score
87/100
State rank
#31
US rank
#281

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Green, OH
County
Stark County · 272,865 people
City population
50,124
Metro
Canton-Massillon, OH
Population (ZIP)
39,851
Household income
$82,594
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
1068.0

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 (92%)
Race & ethnicity
White 92% Two or more races 3% Hispanic / Latino 2% Black 2% Asian 2%
Common ancestry
Romanian 5% Italian 4% Lithuanian 3%
Foreign-born
3% · Canada, China
Languages at home
97% English-only · Spanish 1% Other Indo-European 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
▼ -218.69%
Current HPI
215.4995
Rent YoY
▲ 0.82%
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

+151.8% since first listed
15 events — show timeline
  • 2026-05-19 Relisted MLSNOW
  • 2026-04-19 Pending MLSNOW
  • 2026-04-09 Listed $339,900 MLSNOW
  • 2021-10-05 Pending MLSNOW
  • 2021-10-04 Relisted MLSNOW
  • 2021-10-03 Listing Removed MLSNOW
  • 2021-09-30 Listing Removed MLSNOW
  • 2021-09-14 Relisted MLSNOW
  • 2021-08-30 Pending MLSNOW
  • 2021-07-26 Price Changed $319,900 MLSNOW
  • 2021-07-02 Relisted MLSNOW
  • 2021-06-26 Pending MLSNOW
  • 2021-06-23 Listed $329,900 MLSNOW
  • 2006-04-27 Sold (Public Records) $200,000 Public Records
  • 1995-06-30 Sold (Public Records) $135,000 Public Records

Property tax history

+7.1%/yr

Latest (2025): $6,959 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…