CashFlowRE
Sign in Sign up
848 Schocalog Rd
D+ Composite 49.76
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).

  • ARV discount +15.0/15.0
  • Cash flow +11.6/30.0
  • Schools +6.8/10.0
  • Livability +4.0/5.0
  • 1% rule +3.5/10.0
  • DSCR +3.4/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

848 Schocalog Rd · Akron, OH 44320
3 bd · 1.0 ba · 1,388 sqft · SingleFamily public records · 4 Days on market
Built 1950 1.15 ac lot Est $236k · 26% under

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

Listing remarks

Excellent opportunity for an investor! This home is in need of work and priced accordingly: 3 bedrooms; living room; family room with fireplace; 1.5 baths; 1+ acre lot; detached garage with 740 square foot outbuilding/workshop; Copley-Fairlawn School District.

Key facts

  • Outbuilding workshop
  • Detached garage
  • 1.15 acre lot

Tags

FAMILY ROOM WITH FIREPLACEDETACHED GARAGEOUTBUILDING WORKSHOP

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-bed/1.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $-55 ($-656/yr) — negative.
  • To cash-flow at today's rent, offer at most $165k (5.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $150k (14.6% below list).
  • Recommended offer: $150k (14.6% 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.
  • Copley-Fairlawn City (suburban): math 77% / reading 79% proficiency, ranked #58 of 656 in OH (top 9%) — strong family-tenant draw, lease renewals of 3-5y typical; only 15% free/reduced lunch — higher-income household profile.
  • Zoned schools: Fort Island Primary Elementary School (math 87% / reading 77%, grade A+, #116 of 1,584 statewide, top 9%, 376 students, 21% FRL); Copley-Fairlawn Middle School (math 76% / reading 79%, grade A+, #68 of 654 statewide, top 10%, 756 students, 16% FRL); Copley High School (math 67% / reading 76%, grade B+, #98 of 781 statewide, top 13%, 947 students, 15% FRL) — zoned schools at 17% FRL track the district average.
  • Market conditions: Rents rising (+1.6%/yr); 106 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($41k/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 $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.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 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 $138k; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $149,535 (14.6% 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 1950 — 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
0.85%
Cap rate
5.92%
Cash-on-cash
-1.34%
DSCR
0.94
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$235,960
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
848 Schocalog Rd 0.00mi 3/1.5 1,388 (0%) 0mo $170,000 $122 98
1306 N Plainview Dr 0.72mi 3/1.0 1,408 (+1%) 2mo $239,900 $170 63
2393 Goodenough Ave 0.69mi 3/2.0 1,180 (-15%) 1mo $227,300 $193 38

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 · 1.65% rent growth · sell at horizon

5-year hold
IRR
-20.0%
Equity multiple
0.31×
Total profit
$-33,806
Equity at exit
$26,093
10-year hold
IRR
-16.2%
Equity multiple
0.15×
Total profit
$-41,770
Equity at exit
$15,131

Cash invested: $49,000 (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 44320

Rents YoY
1.6%
Active inventory
106
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,495 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$245 /mo · $2,945/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$314
Net cashflow
$-55

Break-even live

Break-even rent $1,565
Max offer price $165,338
Occupancy floor 99%

Sensitivity live

Price -10% $44 -5% $-5 +0% $-55 +5% $-104 +10% $-154
Rent -10% $-173 -5% $-114 +0% $-55 +5% $4 +10% $63
Rate -1.0pp $33 -0.5pp $-10 base $-55 +0.5pp $-100 +1.0pp $-146

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
$43,750
Closing costs
$5,250
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
1335 Vale Dr Akron, OH 2.0–3.0 1.5–2.0 1100 $1,600 $1.45 45d 1 0.65mi
915 Mull Ave Akron, OH 2.0 1.0–2.0 662 $1,110 $1.68 14d 1 1.12mi
1859 Delia Ave Akron, OH 3.0 1.0 1040 $1,395 $1.34 23d 1 1.24mi
1000 Spring Hill DR Akron, OH 1.0–3.0 1.0–2.5 1100 $2,099 $1.91 12d 1 1.42mi
59 S Pershing Ave Akron, OH 2.0 1.0 1579 $1,350 $0.85 45d 1 1.48mi

Listing history 10 events

  1. 2026-04-24
    status Pending
  2. 2026-04-20
    listed $175,000 Active
  3. 2012-08-22
    historical
  4. 2012-06-27
    listed $124,900
  5. 2012-01-16
    historical
  6. 2011-08-10
    listed $129,000
  7. 2007-08-09
    soldstatus $138,000
  8. 2007-08-09
    soldstatus $138,000
  9. 2007-07-02
    listed $141,900
  10. 1984-10-24
    soldstatus $52,000

ⓘ 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
$2,945 · $245/mo
Projected year-2 tax
$2,945 · $245/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
$17,944
− Mortgage interest
−$9,803
− Property taxes
−$2,945
− Insurance
−$875
− Repairs & maintenance
−$1,436
− Management
−$1,436
− Depreciation
−$5,091
Taxable loss
−$3,640
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$874
After-tax cash flow
$217/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
Copley-Fairlawn City
NCES district ID
3904998
Math proficiency
77% ▼ -6.00%
Reading proficiency
79% ▼ -5.00%
Median HH income
$66,228
Composite
67.55/100
National rank
#370
State rank
#58 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

County
Summit County · 440,783 people
City population
174,375
Metro
Akron, OH
Population (ZIP)
17,690
Household income
$41,241
Rent vs Own
46.1% rent · 53.9% own
Severe rent burden
1316.0

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
Majority Black (63%)
Race & ethnicity
Black 63% White 27% Two or more races 7% Hispanic / Latino 4%
Common ancestry
Romanian 2% Italian 1% Scotch-Irish 1%
Foreign-born
2% · Canada
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
▼ -117.69%
Current HPI
122.9888
Rent YoY
▲ 1.65%
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

+236.5% since first listed
10 events — show timeline
  • 2026-04-24 Pending MLSNOW
  • 2026-04-20 Listed $175,000 MLSNOW
  • 2012-08-22 Listing Removed MLSNOW
  • 2012-06-27 Listed $124,900 MLSNOW
  • 2012-01-16 Listing Removed MLSNOW
  • 2011-08-10 Listed $129,000 MLSNOW
  • 2007-08-09 Sold (Public Records) $138,000 Public Records
  • 2007-08-09 Sold (MLS) $138,000 MLSNOW
  • 2007-07-02 Listed $141,900 MLSNOW
  • 1984-10-24 Sold (Public Records) $52,000 Public Records

Property tax history

+1.7%/yr

Latest (2025): $2,945 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…