CashFlowRE
Sign in Sign up
779 & 781 Jason Ave Duplex
C Composite 58.88
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 +25.2/30.0
  • DSCR +8.3/10.0
  • 1% rule +6.6/10.0
  • ARV discount +5.4/15.0
  • Livability +4.0/5.0
  • Condition / age +3.8/5.0
  • Rent growth +3.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$159,900

779 & 781 Jason Ave · Akron, OH 44314
4 bd · 2.0 ba · 1,440 sqft · MultiFamily · 13 Days on market
Built 1964 Good condition 4,399 sqft lot Est $153k · at est.

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

Multi-family units

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

Listing remarks

Don’t miss this opportunity to own a well-maintained, all-brick, fully occupied ranch-style duplex in Akron's Kenmore area! Each unit offers a comfortable layout with a living room, kitchen, two bedrooms, a full bathroom, and in-unit laundry. The property has seen several recent updates, including a new concrete driveway and parking area (2021). Unit 779 features updated LVT flooring (2024), a fully remodeled kitchen with new appliances (2024), and a furnace installed in 2014. Unit 781 includes LVT flooring and tile (2018), updated appliances (2018), and a furnace from 2014. Whether you’re a seasoned investor growing your portfolio or a first-time buyer, this property presents

Key facts

  • Updated lvt flooring
  • Ranch-style duplex
  • In-unit laundry

Tags

RANCH-STYLE DUPLEXNEW CONCRETE DRIVEWAYFULLY REMODELED KITCHENUPDATED LVT FLOORINGIN-UNIT LAUNDRY

Property features AI

Finance

  • Other: Annual tax listed (tax year 2025)
  • Financial info: Owner pays water, sewer, and trash collection; Tenants pay electricity and gas; Two leased units with current rents: Unit #779 at $850 and Unit #781 at $675

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story building; One building on the lot; Slab foundation
  • Construction: Built (year per public records); Asphalt shingle roof; Brick construction
  • Exterior features: Brick exterior; Public water and public sewer

Interior

  • Bedrooms: Two 2-bedroom units (Unit #779 and Unit #781)
  • Bathrooms: Two full bathrooms (one per unit)
  • Heating & cooling: Forced-air heating (gas); Wall-mounted cooling units
  • Interior features: Total of 8 rooms; In-unit laundry
  • Laundry & utility: Laundry located inside the building/in-unit

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 × 2-bed/1.0-bath units multifamily listed at $160k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $360 ($4k/yr) — positive. Per door: $180/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Cap rate 9.0% vs local median 6.6% in Akron — 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 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.
  • Market conditions: Rents rising (+3.9%/yr); 104 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • At $1,854/mo this rent would consume 47% of the median local household income ($47k/yr) (locally 975% 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 $1k of loan paydown is wiped out by about $5k 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 + 3.9% rent growth), your $45k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.
Recommended offer $159,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 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
1.16%
Cap rate
8.99%
Cash-on-cash
9.64%
DSCR
1.43
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$152,640
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
779 & 781 Jason Ave 0.00mi 4/2.0 1,440 (0%) 1mo $152,000 $106 99

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 · 3.91% rent growth · sell at horizon

5-year hold
IRR
-0.7%
Equity multiple
0.97×
Total profit
$-1,265
Equity at exit
$23,842
10-year hold
IRR
9.9%
Equity multiple
1.80×
Total profit
$35,666
Equity at exit
$13,825

Cash invested: $44,772 (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 44314

Rents YoY
3.9%
Active inventory
104
Price-to-rent
14.4×

Monthly cashflow live

Estimated rent
$1,854 high interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,398/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$389
Net cashflow
$360

Break-even live

Break-even rent $1,399
Max offer price $159,900
Occupancy floor 76%

Sensitivity live

Price -10% $470 -5% $415 +0% $360 +5% $304 +10% $249
Rent -10% $213 -5% $286 +0% $360 +5% $433 +10% $506
Rate -1.0pp $440 -0.5pp $400 base $360 +0.5pp $318 +1.0pp $276

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

UnitsBedsBathsEst. rent
Total (2 units) $1,854

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
$39,975
Closing costs
$4,797
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
760 Lakewood Blvd Akron, OH 3.0 2.0 1398 $1,150 $0.82 24d 1 0.08mi
1641 13th St SW Akron, OH 5.0 2.5 1700 $1,750 $1.03 45d 1 0.29mi
960 Jason Ave Akron, OH 3.0 1.5 935 $1,095 $1.17 22d 1 0.32mi
527 Brady Ave Akron, OH 3.0 1.5 1416 $1,395 $0.99 45d 1 0.40mi
875 Harrison Ave Akron, OH 3.0 1.0 1157 $1,150 $0.99 15d 1 0.47mi
721 Polk Ave Akron, OH 3.0 1.5 1500 $1,600 $1.07 24d 1 0.52mi
773 Montana Ave Akron, OH 3.0 1.5 1128 $1,195 $1.06 24d 1 0.59mi
1161 La Croix Ave Akron, OH 3.0 1.0 1452 $1,200 $0.83 24d 1 0.60mi
1313 Manchester Rd Akron, OH 3.0 1.0 1221 $1,200 $0.98 22d 1 0.61mi
685 Longview Ave Akron, OH 3.0 1.0 1100 $1,150 $1.05 45d 1 0.62mi
2160 12th St SW Akron, OH 3.0 1.0 1445 $1,300 $0.90 45d 1 0.71mi
2163 13th St SW Akron, OH 3.0 2.5 1480 $1,150 $0.78 45d 1 0.72mi
1032 Andrew St Akron, OH 3.0 1.0 960 $1,097 $1.14 45d 1 0.77mi
2222 12th St SW Akron, OH 3.0 1.5 1270 $1,050 $0.83 45d 1 0.83mi
1029 Harpster Ave Akron, OH 4.0 1.0 1403 $1,250 $0.89 15d 1 0.87mi
2250 11th St SW Akron, OH 3.0 1.0 1308 $1,350 $1.03 15d 1 0.88mi
2211 18th St SW Akron, OH 3.0 1.0 1332 $1,250 $0.94 15d 1 0.88mi
786 Florida Ave Akron, OH 5.0 1.0 1773 $1,195 $0.67 45d 1 0.90mi
720 Florida Ave Akron, OH 4.0 1.0 1124 $1,500 $1.33 15d 1 0.90mi
1127 Victory St Unit 1129 Akron, OH 3.0 1.0 1368 $950 $0.69 45d 1 0.92mi
783 Leonard St Akron, OH 3.0 1.0 1040 $1,250 $1.20 45d 1 1.02mi
991 Diana Ave Akron, OH 3.0 2.0 1264 $1,325 $1.05 45d 1 1.07mi
2138 East Ave Akron, OH 3.0 1.0 990 $1,100 $1.11 24d 1 1.07mi
1494 Diagonal Rd Akron, OH 3.0 1.0 1064 $1,495 $1.41 45d 1 1.09mi
949 Raymond St Akron, OH 5.0 1.0 1564 $1,150 $0.74 45d 1 1.17mi
783 Boulevard St Akron, OH 4.0 1.0 1440 $999 $0.69 24d 1 1.26mi
1092 Peerless Ave Akron, OH 3.0 1.0 998 $1,200 $1.20 45d 1 1.35mi
1292 W Wilbeth Rd Akron, OH 3.0 1.0 1248 $1,200 $0.96 22d 1 1.46mi

Listing history 4 events

  1. 2026-04-13
    status Pending
  2. 2026-04-08
    status Active
  3. 2026-03-27
    status Pending
  4. 2026-03-20
    listed $159,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 16 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
$22,248
− Mortgage interest
−$8,957
− Property taxes
−$2,398
− Insurance
−$800
− Repairs & maintenance
−$1,780
− Management
−$1,780
− Depreciation
−$4,652
Taxable income
$1,882
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$452
After-tax cash flow
$3,864/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab

This well-maintained, fully occupied ranch-style duplex in Akron's Kenmore area offers updated living spaces and appliances. The property is in good condition with minimal repairs needed.

Value-add opportunities

  • Both landscaping — enhances curb appeal and adds value
  • Both exterior paint — improves curb appeal and adds value

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping — enhances curb appeal and adds value
  • Both exterior paint — improves curb appeal and adds value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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)
17,885
Household income
$47,468
Rent vs Own
48.0% rent · 52.0% own
Severe rent burden
975.0

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 (69%)
Race & ethnicity
White 69% Black 16% Two or more races 12% Hispanic / Latino 3% Asian 3%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 1%
Foreign-born
3% · India, Canada, Philippines
Languages at home
96% English-only · Chinese 2% 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
▼ -166.61%
Current HPI
151.066
Rent YoY
▲ 3.91%
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

4 events — show timeline
  • 2026-04-13 Pending MLSNOW
  • 2026-04-08 Relisted MLSNOW
  • 2026-03-27 Pending MLSNOW
  • 2026-03-20 Listed $159,900 MLSNOW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…