955 Howe Rd · Kent, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 2/10 · Minimal
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- -16.8%
- Equity multiple
- 0.39×
- Total profit
- $-36,136
- Equity at exit
- $31,297
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-05-15status Pending
-
2026-05-12status Active
-
2026-05-11status Pending
-
2026-05-08$209,900 Active
-
2023-05-05soldstatus $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!
-
2023-05-05soldstatus $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!
-
2023-04-28status 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!
-
2023-03-27historical 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!
-
2023-03-23$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!
-
2019-12-19historical
-
2019-11-09price $20,000
-
2019-11-04$25,000 Active
-
2019-09-27historical
-
2019-03-27$25,000 Active
-
2015-09-14historical
-
2015-07-31price $130,000
-
2015-07-03$125,000 Active
-
2015-04-22historical
-
2015-03-23$130,000 Active
-
2015-02-20historical
-
2014-06-20$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
- 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
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
- 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 |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+49.9% since first listed21 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%/yrLatest (2025): $2,339 · +1.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…