CashFlowRE
Sign in Sign up
113 15th St NW
B Composite 71.59
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Rent growth +4.0/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$44,990

113 15th St NW · Barberton, OH 44203
1 bd · 1.0 ba · 706 sqft · SingleFamily public records · 38 Days on market
Built 1904 3,484 sqft lot $64/sqft · 59% below area ↓ 10% since listing

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

Listing remarks MLS

INVESTOR SPECIAL: 2-bed, 1-bath home in Barberton being sold strictly AS-IS. This 706 sq. ft. property features central air, a full basement, and detached parking. Perfect for a quick flip or rental portfolio addition. Seller will make no repairs--bring your contractor and your offers.

Key facts

  • Full basement
  • Detached parking
  • Central air

Tags

CENTRAL AIRFULL BASEMENTDETACHED PARKING

Property features AI

Exterior

  • Parking: 1 carport space
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One story; No common walls; Built in 1904
  • Construction: Block and stone foundation
  • Exterior features: Lot about 0.08 acres

Interior

  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom
  • Interior features: Full basement; Living area approximately 706

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 1-bed/1.0-bath single-family listed at $45k.

Deal economics

  • At list price, monthly cash flow is $-92 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $29k (36.1% below list).
  • Meets the 1% rule at list price ($924 rent vs $45k).
  • Recommended offer: $29k (36.1% below list) — sets the bar for cash-flow.
  • Cap rate 16.1% vs local median 6.0% in Barberton — 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 71/100 on livability (#428 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, amenities F, commute F.
  • Barberton City (suburban): math 47% / reading 51% proficiency, ranked #466 of 656 in OH (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Barberton Primary School (math 56% / reading 51%, grade C, #834 of 1,584 statewide, top 53%, 762 students, 0% FRL); Barberton Middle School (math 45% / reading 50%, grade C-, #444 of 654 statewide, top 69%, 797 students, 72% FRL); Barberton High School (math 33% / reading 57%, grade D-, #468 of 781 statewide, top 60%, 1,220 students, 60% FRL) — zoned schools average 44% FRL vs 62% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+5.9%/yr); 226 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($64k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $312 of loan paydown is wiped out by about $1k 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

  • It's been on market 38 days — a 3% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y ago; this cycle's ask has dropped $35k (44%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; flood insurance adds $460/mo; built in 1904 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $28,729 (36.1% 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. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 36% concession, seller financing, or rate buy-down credit?
  3. Built in 1904 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. 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
2.05%
Cap rate
16.12%
Cash-on-cash
35.09%
DSCR
2.56
GRM
4.1

CMA / ARV

ARV (median comp)
$111,035
List price
$44,990
Delta
-59.48%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
995 Perry Ave 0.44mi 2/1.0 (+1) 610 (-14%) 7mo $55,000 $90 46
211 29th St NW 0.72mi 2/1.0 (+1) 748 (+6%) 23mo $50,000 $67 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 · 5.86% rent growth · sell at horizon

5-year hold
IRR
-21.5%
Equity multiple
0.20×
Total profit
$-10,092
Equity at exit
$6,708
10-year hold
IRR
-2.7%
Equity multiple
0.75×
Total profit
$-3,109
Equity at exit
$3,890

Cash invested: $12,597 (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 44203

Rents YoY
5.9%
Active inventory
226
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$924 high interval (Pro) →
Mortgage (P&I)
$236
Tax from tax record
$107 /mo · $1,278/yr
Insurance
$19
Flood insurance flood zone
−$460 /mo · $5,525/yr
HOA
$0
Vacancy / Maint / Mgmt
$194
Net cashflow
$-92

Break-even live

Break-even rent $1,040
Max offer price $28,729
Occupancy floor

Sensitivity live

Price -10% $-67 -5% $-79 +0% $-92 +5% $-105 +10% $-118
Rent -10% $-165 -5% $-129 +0% $-92 +5% $-56 +10% $-19
Rate -1.0pp $-69 -0.5pp $-81 base $-92 +0.5pp $-104 +1.0pp $-116

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
$11,248
Closing costs
$1,350
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
288 5th St NW Unit 288 1/2 Barberton, OH 1.0 1.0 720 $750 $1.04 25d 1 0.63mi
1270 South Ave Barberton, OH 1.0–2.0 1.0–1.5 1012 $989 $0.98 15d 1 0.81mi
3839-3859 Long Dr Norton, OH 1.0 1.0 750 $1,141 $1.52 16d 2 1.16mi
74 1st St SE Unit 16 Barberton, OH 1.0 1.0 600 $795 $1.32 25d 1 1.27mi
82 1st St SE Barberton, OH 1.0 1.0 600 $795 $1.32 25d 1 1.29mi
82 1st St SE Unit 11 Barberton, OH 1.0 1.0 600 $800 $1.33 25d 1 1.29mi
3343 Columbia Woods Dr Norton, OH 1.0–2.0 1.0–2.0 900 $1,425 $1.58 4d 9 1.34mi
105 2nd St SE Barberton, OH 2.0 1.0 728 $895 $1.23 45d 1 1.48mi
105 2nd St SE Unit 101-J Barberton, OH 1.0 1.0 612 $825 $1.35 45d 1 1.48mi
105 2nd St SE Barberton, OH 1.0 1.0 612 $825 $1.35 16d 1 1.48mi

Listing history 21 events

  1. 2026-06-21
    days on market $44,990 Active 38 DOM
  2. 2026-06-18
    days on market $44,990 Active 35 DOM
  3. 2026-06-17
    days on market $44,990 Active 34 DOM
  4. 2026-06-16
    days on market $44,990 Active 33 DOM
  5. 2026-06-15
    days on market $44,990 Active 32 DOM
  6. 2026-06-14
    pricedays on market $44,990 Active 30 DOM
  7. 2026-06-10
    days on market $49,990 Active 27 DOM
  8. 2026-06-09
    days on market $49,990 Active 26 DOM
  9. 2026-06-08
    days on market $49,990 Active 25 DOM
  10. 2026-06-07
    pricedays on market $49,990 Active 24 DOM
  11. 2026-06-03
    days on market $59,990 Active 20 DOM
  12. 2026-06-02
    days on market $59,990 Active 19 DOM
  13. 2026-06-01
    days on market $59,990 Active 18 DOM
  14. 2026-05-31
    days on market $59,990 Active 17 DOM
  15. 2026-05-31
    days on market $59,990 Active 16 DOM
  16. 2026-05-14
    listed $79,990 Active 286-char remark
    Show marketing remark (286 chars)

    INVESTOR SPECIAL: 2-bed, 1-bath home in Barberton being sold strictly AS-IS. This 706 sq. ft. property features central air, a full basement, and detached parking. Perfect for a quick flip or rental portfolio addition. Seller will make no repairs--bring your contractor and your offers.

  17. 2026-05-14
    listed $79,990 Active 286-char remark
    Show marketing remark (286 chars)

    INVESTOR SPECIAL: 2-bed, 1-bath home in Barberton being sold strictly AS-IS. This 706 sq. ft. property features central air, a full basement, and detached parking. Perfect for a quick flip or rental portfolio addition. Seller will make no repairs--bring your contractor and your offers.

  18. 2008-02-23
    historical
  19. 2007-06-25
    listed $46,000
  20. 2007-05-31
    historical
  21. 2006-10-28
    listed $49,900

ⓘ 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
$1,278 · $107/mo
Projected year-2 tax
$1,278 · $107/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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$11,082
− Mortgage interest
−$2,520
− Property taxes
−$1,278
− Insurance
−$5,750
− Repairs & maintenance
−$887
− Management
−$887
− Depreciation
−$1,309
Taxable loss
−$1,548
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$372
After-tax cash flow
$-733/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
Barberton City
NCES district ID
3904353
Math proficiency
47% ▼ -9.00%
Reading proficiency
51% ▼ -9.00%
Median HH income
$37,660
Composite
40.77/100
National rank
#3646
State rank
#466 of 656 in OH

Livability — Barberton

Score
71/100
State rank
#428
US rank
#7016

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Barberton, OH
County
Summit County · 440,783 people
City population
38,701
Metro
Akron, OH
Population (ZIP)
38,701
Household income
$63,759
Rent vs Own
28.3% rent · 71.7% own
Severe rent burden
805.0

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 (86%)
Race & ethnicity
White 86% Black 7% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 3% Slovak 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · 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
▼ -224.82%
Current HPI
199.8143
Rent YoY
▲ 5.86%
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

-9.8% since first listed
14 events — show timeline
  • 2026-06-11 Price Changed $44,990 MLSNOW
  • 2026-06-11 Price Changed $44,990 CBRMLS
  • 2026-06-04 Price Changed $49,990 MLSNOW
  • 2026-06-04 Price Changed $49,990 CBRMLS
  • 2026-05-28 Price Changed $59,990 MLSNOW
  • 2026-05-28 Price Changed $59,990 CBRMLS
  • 2026-05-21 Price Changed $69,990 MLSNOW
  • 2026-05-21 Price Changed $69,990 CBRMLS
  • 2026-05-14 Listed $79,990 CBRMLS
  • 2026-05-14 Listed $79,990 MLSNOW
  • 2008-02-23 Listing Removed MLSNOW
  • 2007-06-25 Listed $46,000 MLSNOW
  • 2007-05-31 Listing Removed MLSNOW
  • 2006-10-28 Listed $49,900 MLSNOW

Property tax history

+14.6%/yr

Latest (2025): $1,278 · -2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…