CashFlowRE
Sign in Sign up
1393 Bryden Dr
D Composite 43.86
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 +12.0/30.0
  • ARV discount +11.3/15.0
  • Rent growth +4.5/5.0
  • Livability +4.0/5.0
  • 1% rule +3.9/10.0
  • DSCR +3.5/10.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$190,000

1393 Bryden Dr · Akron, OH 44313
4 bd · 2.0 ba · 1,491 sqft · SingleFamily public records · 5 Days on market
Built 1930 7,200 sqft lot $127/sqft · 8% below area Est $207k · 8% under

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

Listing remarks MLS

Welcome to 1393 Bryden in West Akron. This charming Colonial home with lots of space and generous sized rooms. The home includes roughly 1500 square feet, four bedrooms, and two full baths. This is a first floor master suite right off the dining area. Stunning hardwood floor throughout and lovely wood burning fireplace. Quality built-ins. Newer furnace around 7 years. This home is well-kept and cozy! Conveniently located close to whole foods plaza and national park along with highway access. Call for your private showing today!

Key facts

  • Wood flooring
  • Primary bath
  • Windows replaced

Tags

ROOF REPLACEDWINDOWS REPLACEDWOOD FLOORINGBUILT-IN SHELVINGPRIMARY BEDROOMPRIMARY BATH

Property features AI

Exterior

  • Parking: Detached garage; Two garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Two-story home
  • Construction: Aluminum siding; Asphalt/fiberglass roof; Home warranty included; Built per public records
  • Exterior features: Deck; Front porch; Back yard; Wood fenced yard with gate

Interior

  • Kitchen: Range; Microwave; Dishwasher
  • Bedrooms: One main-level bedroom; Multiple second-level bedrooms with wood flooring
  • Flooring: Wood flooring in dining room, family room, and second-level bedrooms; Laminate flooring in kitchen and other main-level rooms
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Forced air gas heating; Central air conditioning
  • Interior features: Ceiling fan(s); Full unfinished basement
  • Laundry & utility: Washer and dryer; 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 4-bed/2.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $-46 ($-547/yr) — negative.
  • To cash-flow at today's rent, offer at most $182k (4.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $169k (11.3% below list).
  • Recommended offer: $169k (11.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 81/100 on livability (#104 in OH, #1,591 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Akron City (urban): math 22% / reading 30% proficiency, ranked #602 of 656 in OH (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Case Community Learning Center (math 27% / reading 37%, grade F, #1,135 of 1,584 statewide, top 73%, 379 students, 0% FRL); Litchfield Community Learning Center (math 18% / reading 26%, grade F, #602 of 654 statewide, top 93%, 561 students, 0% FRL); Firestone Community Learning Center (math 21% / reading 51%, grade F, #579 of 781 statewide, top 74%, 1,162 students, 0% FRL) — zoned schools average 0% FRL vs 66% district-wide (66 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+8.0%/yr); 128 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $1k of loan paydown is wiped out by about $6k 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

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 19y 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 $95k; list at $190k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $168,562 (11.3% 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 1930 — 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.89%
Cap rate
6.01%
Cash-on-cash
-1.03%
DSCR
0.95
GRM
9.4

CMA / ARV

ARV (median comp)
$207,453
List price
$190,000
Delta
-8.41%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
297 Harcourt Dr 0.16mi 3/2.0 (-1) 1,508 (+1%) 5mo $273,500 $181 81
233 Kenilworth Dr 0.34mi 3/2.0 (-1) 1,547 (+4%) 1mo $297,950 $193 72
335 Melbourne Ave 0.23mi 3/1.5 (-1) 1,600 (+7%) 3mo $201,000 $126 68
100 N Hawkins Ave 0.22mi 3/1.0 (-1) 1,568 (+5%) 7mo $225,000 $143 66
300 Melbourne Ave 0.16mi 3/1.5 (-1) 1,288 (-14%) 3mo $230,086 $179 60
469 Garnette Rd 0.56mi 3/2.5 (-1) 1,426 (-4%) 3mo $245,000 $172 57
115 Grandin Rd 0.68mi 3/1.5 (-1) 1,472 (-1%) 2mo $242,000 $164 57
1159 Garman Rd 0.57mi 3/2.5 (-1) 1,442 (-3%) 8mo $276,500 $192 55
1126 Greenvale Ave 0.55mi 3/2.0 (-1) 1,340 (-10%) 4mo $282,500 $211 49
365 Alden Ave 0.69mi 3/1.5 (-1) 1,599 (+7%) 2mo $110,000 $69 48
508 Clearbrook Dr 0.59mi 3/2.5 (-1) 1,646 (+10%) 2mo $210,000 $128 47
1450 Edgemoor Ave 0.73mi 3/2.5 (-1) 1,301 (-13%) 7mo $229,900 $177 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 · 7.98% rent growth · sell at horizon

5-year hold
IRR
-12.3%
Equity multiple
0.53×
Total profit
$-24,755
Equity at exit
$28,330
10-year hold
IRR
3.2%
Equity multiple
1.29×
Total profit
$15,328
Equity at exit
$16,428

Cash invested: $53,200 (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 44313

Rents YoY
8.0%
Active inventory
128
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,686 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$302 /mo · $3,620/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$-46

Break-even live

Break-even rent $1,743
Max offer price $181,951
Occupancy floor 98%

Sensitivity live

Price -10% $62 -5% $8 +0% $-46 +5% $-99 +10% $-153
Rent -10% $-179 -5% $-112 +0% $-46 +5% $21 +10% $88
Rate -1.0pp $50 -0.5pp $3 base $-46 +0.5pp $-95 +1.0pp $-145

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
$47,500
Closing costs
$5,700
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
676 Treeside Dr Unit 1496089P Akron, OH 4.0 2.0 1506 $7,887 $5.24 15d 1 0.95mi
218 Twin Oaks Rd Unit 222-16 Akron, OH 3.0 2.0 1400 $1,500 $1.07 45d 1 1.18mi
1142 Jefferson Ave Unit 2 Akron, OH 3.0 1.0 1200 $1,150 $0.96 45d 1 1.36mi
25 N Rose Blvd Unit 1496095P Akron, OH 4.0 2.5 1603 $9,078 $5.66 23d 1 1.38mi
80 N Portage Path Akron, OH 2.0–3.0 2.0 1462 $1,720 $1.18 45d 1 1.45mi

Listing history 20 events

  1. 2026-05-14
    listed $190,000 Active 1795-char remark
  2. 2020-07-13
    status Pending 533-char remark
    Show marketing remark (533 chars)

    Welcome to 1393 Bryden in West Akron. This charming Colonial home with lots of space and generous sized rooms. The home includes roughly 1500 square feet, four bedrooms, and two full baths. This is a first floor master suite right off the dining area. Stunning hardwood floor throughout and lovely wood burning fireplace. Quality built-ins. Newer furnace around 7 years. This home is well-kept and cozy! Conveniently located close to whole foods plaza and national park along with highway access. Call for your private showing today!

  3. 2020-07-10
    soldstatus $95,000 Closed 533-char remark
    Show marketing remark (533 chars)

    Welcome to 1393 Bryden in West Akron. This charming Colonial home with lots of space and generous sized rooms. The home includes roughly 1500 square feet, four bedrooms, and two full baths. This is a first floor master suite right off the dining area. Stunning hardwood floor throughout and lovely wood burning fireplace. Quality built-ins. Newer furnace around 7 years. This home is well-kept and cozy! Conveniently located close to whole foods plaza and national park along with highway access. Call for your private showing today!

  4. 2020-07-10
    soldstatus $95,000
    Show marketing remark (533 chars)

    Welcome to 1393 Bryden in West Akron. This charming Colonial home with lots of space and generous sized rooms. The home includes roughly 1500 square feet, four bedrooms, and two full baths. This is a first floor master suite right off the dining area. Stunning hardwood floor throughout and lovely wood burning fireplace. Quality built-ins. Newer furnace around 7 years. This home is well-kept and cozy! Conveniently located close to whole foods plaza and national park along with highway access. Call for your private showing today!

  5. 2020-05-05
    historical Contingent 533-char remark
    Show marketing remark (533 chars)

    Welcome to 1393 Bryden in West Akron. This charming Colonial home with lots of space and generous sized rooms. The home includes roughly 1500 square feet, four bedrooms, and two full baths. This is a first floor master suite right off the dining area. Stunning hardwood floor throughout and lovely wood burning fireplace. Quality built-ins. Newer furnace around 7 years. This home is well-kept and cozy! Conveniently located close to whole foods plaza and national park along with highway access. Call for your private showing today!

  6. 2020-03-29
    status Active 533-char remark
    Show marketing remark (533 chars)

    Welcome to 1393 Bryden in West Akron. This charming Colonial home with lots of space and generous sized rooms. The home includes roughly 1500 square feet, four bedrooms, and two full baths. This is a first floor master suite right off the dining area. Stunning hardwood floor throughout and lovely wood burning fireplace. Quality built-ins. Newer furnace around 7 years. This home is well-kept and cozy! Conveniently located close to whole foods plaza and national park along with highway access. Call for your private showing today!

  7. 2020-03-25
    historical Contingent 533-char remark
    Show marketing remark (533 chars)

    Welcome to 1393 Bryden in West Akron. This charming Colonial home with lots of space and generous sized rooms. The home includes roughly 1500 square feet, four bedrooms, and two full baths. This is a first floor master suite right off the dining area. Stunning hardwood floor throughout and lovely wood burning fireplace. Quality built-ins. Newer furnace around 7 years. This home is well-kept and cozy! Conveniently located close to whole foods plaza and national park along with highway access. Call for your private showing today!

  8. 2020-03-22
    listed $89,900 Active 533-char remark
    Show marketing remark (533 chars)

    Welcome to 1393 Bryden in West Akron. This charming Colonial home with lots of space and generous sized rooms. The home includes roughly 1500 square feet, four bedrooms, and two full baths. This is a first floor master suite right off the dining area. Stunning hardwood floor throughout and lovely wood burning fireplace. Quality built-ins. Newer furnace around 7 years. This home is well-kept and cozy! Conveniently located close to whole foods plaza and national park along with highway access. Call for your private showing today!

  9. 2020-02-02
    historical
  10. 2019-11-30
    status Active
  11. 2019-11-14
    historical Contingent
  12. 2019-11-04
    price $99,900
  13. 2019-09-04
    price $109,900
  14. 2019-08-02
    listed $119,900 Active
  15. 2013-09-04
    historical
  16. 2013-04-16
    listed $89,900
  17. 2008-03-31
    historical
  18. 2007-04-25
    listed $110,000
  19. 1995-10-31
    soldstatus $75,000
  20. 1986-09-10
    soldstatus $45,000

ⓘ 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
$3,620 · $302/mo
Projected year-2 tax
$3,620 · $302/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 1/10 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 1 unhealthy d/yr today · 2 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
$20,227
− Mortgage interest
−$10,643
− Property taxes
−$3,620
− Insurance
−$950
− Repairs & maintenance
−$1,618
− Management
−$1,618
− Depreciation
−$5,527
Taxable loss
−$3,749
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$900
After-tax cash flow
$353/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
Akron City
NCES district ID
3904348
Math proficiency
22% ▼ -17.00%
Reading proficiency
30% ▼ -12.00%
Median HH income
$33,811
Composite
21.31/100
National rank
#8383
State rank
#602 of 656 in OH

Livability — Akron

Score
81/100
State rank
#104
US rank
#1591

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Akron, OH
County
Summit County · 440,783 people
City population
174,375
Metro
Akron, OH
Population (ZIP)
26,631
Household income
$75,671
Rent vs Own
38.8% rent · 61.2% own
Severe rent burden
1193.0

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 (67%)
Race & ethnicity
White 67% Black 22% Two or more races 8% Hispanic / Latino 3% Asian 2%
Common ancestry
Romanian 3% Slovak 3% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
96% 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
▼ -164.43%
Current HPI
208.6149
Rent YoY
▲ 7.98%
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

+322.2% since first listed
21 events — show timeline
  • 2026-05-19 Pending MLSNOW
  • 2026-05-14 Listed $190,000 MLSNOW
  • 2020-07-13 Pending MLSNOW
  • 2020-07-10 Sold (Public Records) $95,000 Public Records
  • 2020-07-10 Sold (MLS) $95,000 MLSNOW
  • 2020-05-05 Contingent MLSNOW
  • 2020-03-29 Relisted MLSNOW
  • 2020-03-25 Contingent MLSNOW
  • 2020-03-22 Listed $89,900 MLSNOW
  • 2020-02-02 Listing Removed MLSNOW
  • 2019-11-30 Relisted MLSNOW
  • 2019-11-14 Contingent MLSNOW
  • 2019-11-04 Price Changed $99,900 MLSNOW
  • 2019-09-04 Price Changed $109,900 MLSNOW
  • 2019-08-02 Listed $119,900 MLSNOW
  • 2013-09-04 Listing Removed MLSNOW
  • 2013-04-16 Listed $89,900 MLSNOW
  • 2008-03-31 Listing Removed MLSNOW
  • 2007-04-25 Listed $110,000 MLSNOW
  • 1995-10-31 Sold (Public Records) $75,000 Public Records
  • 1986-09-10 Sold (Public Records) $45,000 Public Records

Property tax history

+3.1%/yr

Latest (2025): $3,620 · -4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…