CashFlowRE
Sign in Sign up
955 Howe Rd
D- Composite 39.48
Why this score? — see what drove the D- 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 +9.9/30.0
  • ARV discount +7.5/15.0
  • Schools +5.6/10.0
  • Livability +4.5/5.0
  • Rent growth +4.2/5.0
  • DSCR +2.8/10.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$209,900

955 Howe Rd · Kent, OH 44240
2 bd · 1.0 ba · 1,072 sqft · SingleFamily public records · 4 Days on market
Built 1937 2.00 ac lot

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

Listing remarks MLS

A little piece of the country. 2.05 acres, backing up to portage county parks. 3 bedroom, 1 bath home, located in Field School District. Newer roof, furnace, well (2022). 2 car detached garage. Attic has a bonus room, used to have a spiral staircase for access! All appliances stay! SO much potential!

Key facts

  • Nature play area
  • Attic bonus room
  • Newer roof

Tags

PICTURESQUE ACRESNATURE TRAILNATURE PLAY AREAOPEN PICNIC SPACESATTIC BONUS ROOMNEWER ROOF

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 $210k.

Deal economics

  • At list price, monthly cash flow is $-132 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $187k (11.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $158k (24.5% below list).
  • Recommended offer: $158k (24.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 4.1% in Kent — 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 89/100 on livability (#13 in OH, #129 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment F.
  • Field Local (rural): math 65% / reading 66% proficiency, ranked #198 of 656 in OH (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+6.8%/yr); 140 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 196 units permitted in Portage County in 2024 (10 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 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.
  • Current owner paid $171k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1937 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $158,394 (24.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.75%
Cap rate
5.54%
Cash-on-cash
-2.69%
DSCR
0.88
GRM
11.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.8% rent growth · sell at horizon

5-year hold
IRR
-16.8%
Equity multiple
0.39×
Total profit
$-36,136
Equity at exit
$31,297
10-year hold
IRR
-3.2%
Equity multiple
0.75×
Total profit
$-14,443
Equity at exit
$18,148

Cash invested: $58,772 (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 44240

Rents YoY
6.8%
Active inventory
140
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,584 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$195 /mo · $2,339/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$333
Net cashflow
$-132

Break-even live

Break-even rent $1,751
Max offer price $186,622
Occupancy floor

Sensitivity live

Price -10% $-13 -5% $-72 +0% $-132 +5% $-191 +10% $-251
Rent -10% $-257 -5% $-194 +0% $-132 +5% $-69 +10% $-7
Rate -1.0pp $-26 -0.5pp $-78 base $-132 +0.5pp $-186 +1.0pp $-241

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
$52,475
Closing costs
$6,297
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1405 Wyles Dr Brimfield, OH 2.0–3.0 2.0 1444 $2,255 $1.56 14d 1 1.16mi

Listing history 21 events

  1. 2026-05-15
    status Pending
  2. 2026-05-12
    status Active
  3. 2026-05-11
    status Pending
  4. 2026-05-08
    listed $209,900 Active
  5. 2023-05-05
    soldstatus $171,000 Closed 301-char remark
    Show marketing remark (301 chars)

    A little piece of the country. 2.05 acres, backing up to portage county parks. 3 bedroom, 1 bath home, located in Field School District. Newer roof, furnace, well (2022). 2 car detached garage. Attic has a bonus room, used to have a spiral staircase for access! All appliances stay! SO much potential!

  6. 2023-05-05
    soldstatus $171,000
    Show marketing remark (301 chars)

    A little piece of the country. 2.05 acres, backing up to portage county parks. 3 bedroom, 1 bath home, located in Field School District. Newer roof, furnace, well (2022). 2 car detached garage. Attic has a bonus room, used to have a spiral staircase for access! All appliances stay! SO much potential!

  7. 2023-04-28
    status Pending 301-char remark
    Show marketing remark (301 chars)

    A little piece of the country. 2.05 acres, backing up to portage county parks. 3 bedroom, 1 bath home, located in Field School District. Newer roof, furnace, well (2022). 2 car detached garage. Attic has a bonus room, used to have a spiral staircase for access! All appliances stay! SO much potential!

  8. 2023-03-27
    historical Contingent 301-char remark
    Show marketing remark (301 chars)

    A little piece of the country. 2.05 acres, backing up to portage county parks. 3 bedroom, 1 bath home, located in Field School District. Newer roof, furnace, well (2022). 2 car detached garage. Attic has a bonus room, used to have a spiral staircase for access! All appliances stay! SO much potential!

  9. 2023-03-23
    listed $170,000 Active 301-char remark
    Show marketing remark (301 chars)

    A little piece of the country. 2.05 acres, backing up to portage county parks. 3 bedroom, 1 bath home, located in Field School District. Newer roof, furnace, well (2022). 2 car detached garage. Attic has a bonus room, used to have a spiral staircase for access! All appliances stay! SO much potential!

  10. 2019-12-19
    historical
  11. 2019-11-09
    price $20,000
  12. 2019-11-04
    listed $25,000 Active
  13. 2019-09-27
    historical
  14. 2019-03-27
    listed $25,000 Active
  15. 2015-09-14
    historical
  16. 2015-07-31
    price $130,000
  17. 2015-07-03
    listed $125,000 Active
  18. 2015-04-22
    historical
  19. 2015-03-23
    listed $130,000 Active
  20. 2015-02-20
    historical
  21. 2014-06-20
    listed $140,000

ⓘ 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
$2,339 · $195/mo
Projected year-2 tax
$2,807 · $234/mo
Expected delta
+$468/yr (+$39/mo · 20.0%)

ⓘ 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 2/10 Low 7 d/yr ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$19,007
− Mortgage interest
−$11,758
− Property taxes
−$2,339
− Insurance
−$1,050
− Repairs & maintenance
−$1,521
− Management
−$1,521
− Depreciation
−$6,106
Taxable loss
−$5,286
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,269
After-tax cash flow
$-313/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
Field Local
NCES district ID
3904919
Math proficiency
65% ▼ -9.00%
Reading proficiency
66% ▼ -8.00%
Median HH income
$54,727
Composite
56.09/100
National rank
#1183
State rank
#198 of 656 in OH

Livability — Kent

Score
89/100
State rank
#13
US rank
#129

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Portage County · 70,400 people
City population
37,788
Metro
Akron, OH
Population (ZIP)
37,788
Household income
$57,627
Rent vs Own
49.5% rent · 50.5% own
Severe rent burden
2634.0

Population outlook (Portage County) Hauer SSP2

Today (2025)
166,109 people
By 2030
167,752 · +1.0%
By 2040
168,640 · +1.5%
By 2050
167,469 · +0.8%
By 2075
170,131 · +2.4%
By 2100
167,958 · +1.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Two or more races 6% Black 6% Asian 4% Hispanic / Latino 3%
Common ancestry
Romanian 7% Slovak 2% Italian 2%
Foreign-born
7% · Canada, China
Languages at home
92% English-only · Other Indo-European 2% Arabic 2% Other Asian/Pacific 1%

Political lean MEDSL · Portage

2024 margin
R (+15.5) · D 41.8% · R 57.3%
2008→2024 swing
-24.5pp toward R · 2008: 9.0pp · 2024: -15.5pp
All cycles
2024: R+15.5 2020: R+12.5 2016: R+10.2 2012: D+4.9 2008: D+9.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -162.04%
Current HPI
189.3174
Rent YoY
▲ 6.80%
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

+49.9% since first listed
21 events — show timeline
  • 2026-05-15 Pending MLSNOW
  • 2026-05-12 Relisted MLSNOW
  • 2026-05-11 Pending MLSNOW
  • 2026-05-08 Listed $209,900 MLSNOW
  • 2023-05-05 Sold (Public Records) $171,000 Public Records
  • 2023-05-05 Sold (MLS) $171,000 MLSNOW
  • 2023-04-28 Pending MLSNOW
  • 2023-03-27 Contingent MLSNOW
  • 2023-03-23 Listed $170,000 MLSNOW
  • 2019-12-19 Listing Removed MLSNOW
  • 2019-11-09 Price Changed $20,000 MLSNOW
  • 2019-11-04 Listed $25,000 MLSNOW
  • 2019-09-27 Listing Removed MLSNOW
  • 2019-03-27 Listed $25,000 MLSNOW
  • 2015-09-14 Listing Removed MLSNOW
  • 2015-07-31 Price Changed $130,000 MLSNOW
  • 2015-07-03 Listed $125,000 MLSNOW
  • 2015-04-22 Listing Removed MLSNOW
  • 2015-03-23 Listed $130,000 MLSNOW
  • 2015-02-20 Listing Removed MLSNOW
  • 2014-06-20 Listed $140,000 MLSNOW

Property tax history

+4.5%/yr

Latest (2025): $2,339 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…