CashFlowRE
Sign in Sign up
823 Marie Ave
B Composite 73.87
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 +29.8/30.0
  • ARV discount +13.4/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$99,900

823 Marie Ave · Akron, OH 44314
3 bd · 2.0 ba · 1,808 sqft · SingleFamily public records · 24 Days on market
Built 1926 9,517 sqft lot $55/sqft · 13% below area Est $115k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Bank Owned - Please review broker's remarks. Colonial. 3 bedrooms up. Great opportunity. Second parcel included. Makes a spacious double lot. Bring your buyer!

Key facts

  • New hot water heater
  • Large yard
  • First floor

Tags

OVERSIZED LOTOUTDOOR SPACEFIRST FLOORNEW HOT WATER HEATERLARGE YARDDETACHED GARAGE

Property features AI

Exterior

  • Parking: Detached 2-car garage; Driveway
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Vinyl siding; Block foundation; Asphalt/fiberglass roof
  • Construction: Built (year per public records); Vinyl siding construction; Block foundation; Asphalt and fiberglass roof
  • Exterior features: Partial fencing

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: One main-level bedroom
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Full basement
  • Laundry & utility: Laundry 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 3-bed/2.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $368 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.7% 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; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 47% 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).
  • This rent runs 34% of the median local income ($47k/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 $691 of loan paydown is wiped out by about $3k 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 $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 27y 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.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $98,401 (1.5% below list)

Questions for the listing agent

  1. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.34%
Cap rate
10.71%
Cash-on-cash
15.78%
DSCR
1.70
GRM
6.2

CMA / ARV

ARV (median comp)
$115,052
List price
$99,900
Delta
-13.17%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
648 Lakemont Ave 0.33mi 3/2.5 1,833 (+1%) 14mo $194,900 $106 69
896 Lakewood Blvd 0.17mi 4/1.0 (+1) 1,844 (+2%) 20mo $139,400 $76 63
2016 13th St SW 0.64mi 3/1.0 1,828 (+1%) 6mo $87,300 $48 59
1776 East Ave 0.44mi 3/1.5 1,692 (-6%) 16mo $153,000 $90 54
948 Saxon Ave 0.25mi 4/1.0 (+1) 1,664 (-8%) 22mo $122,000 $73 48
898 Iona Ave 0.71mi 4/2.0 (+1) 1,698 (-6%) 6mo $51,000 $30 47
647 Harrison Ave 0.72mi 3/1.5 1,670 (-8%) 8mo $163,000 $98 45
1239 Manchester Rd 0.64mi 3/1.0 1,627 (-10%) 16mo $80,000 $49 36
606 Blanche St 0.69mi 4/1.0 (+1) 1,547 (-14%) 17mo $140,000 $90 20

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
7.7%
Equity multiple
1.30×
Total profit
$8,509
Equity at exit
$14,895
10-year hold
IRR
17.8%
Equity multiple
2.53×
Total profit
$42,862
Equity at exit
$8,638

Cash invested: $27,972 (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
6.2×

Monthly cashflow live

Estimated rent
$1,343 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$128 /mo · $1,534/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$368

Break-even live

Break-even rent $878
Max offer price $99,900
Occupancy floor 68%

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
$24,975
Closing costs
$2,997
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
788 Saxon Ave Akron, OH 4.0 1.0 2280 $1,731 $0.76 23d 1 0.27mi
760 Lakewood Blvd Akron, OH 3.0 2.0 1398 $1,150 $0.82 23d 1 0.27mi
1171 La Croix Ave Unit 2 Akron, OH 2.0 1.0 1267 $975 $0.77 43d 1 0.55mi
1161 La Croix Ave Akron, OH 3.0 1.0 1452 $1,200 $0.83 23d 1 0.56mi
527 Brady Ave Akron, OH 3.0 1.5 1416 $1,395 $0.99 43d 1 0.63mi
721 Polk Ave Akron, OH 3.0 1.5 1500 $1,600 $1.07 23d 1 0.76mi
991 Diana Ave Akron, OH 3.0 2.0 1264 $1,325 $1.05 43d 1 0.89mi
2160 12th St SW Akron, OH 3.0 1.0 1445 $1,300 $0.90 43d 1 0.91mi
2163 13th St SW Akron, OH 3.0 2.5 1480 $1,150 $0.78 43d 1 0.92mi
1029 Harpster Ave Akron, OH 4.0 1.0 1403 $1,250 $0.89 14d 1 0.99mi
2211 18th St SW Akron, OH 3.0 1.0 1332 $1,250 $0.94 14d 1 1.02mi
2222 12th St SW Akron, OH 3.0 1.5 1270 $1,050 $0.83 43d 1 1.03mi
1127 Victory St Unit 1129 Akron, OH 3.0 1.0 1368 $950 $0.69 43d 1 1.08mi
2250 11th St SW Akron, OH 3.0 1.0 1308 $1,350 $1.03 14d 1 1.09mi
783 Boulevard St Akron, OH 4.0 1.0 1440 $999 $0.69 23d 1 1.30mi
1090 Hartford Ave Akron, OH 4.0 1.0 1328 $1,125 $0.85 43d 1 1.38mi
931 Trimble Dr Akron, OH 2.0 1.5 1448 $1,495 $1.03 23d 1 1.48mi

Listing history 25 events

  1. 2026-05-08
    historical Contingent 467-char remark
  2. 2026-05-04
    listed $99,900 Active 467-char remark
  3. 2023-03-27
    price $69,000
  4. 2020-08-25
    price $69,000
  5. 2020-08-25
    price $69,000
  6. 2019-06-28
    price $69,000
  7. 2016-08-31
    soldstatus $18,500 Sold
    Show marketing remark (159 chars)

    Bank Owned - Please review broker's remarks. Colonial. 3 bedrooms up. Great opportunity. Second parcel included. Makes a spacious double lot. Bring your buyer!

  8. 2016-08-11
    status Pending
    Show marketing remark (159 chars)

    Bank Owned - Please review broker's remarks. Colonial. 3 bedrooms up. Great opportunity. Second parcel included. Makes a spacious double lot. Bring your buyer!

  9. 2016-08-10
    listed $19,900 Active
    Show marketing remark (159 chars)

    Bank Owned - Please review broker's remarks. Colonial. 3 bedrooms up. Great opportunity. Second parcel included. Makes a spacious double lot. Bring your buyer!

  10. 2006-05-25
    soldstatus $46,000
  11. 2006-05-19
    soldstatus $46,000
  12. 2006-04-28
    historical
  13. 2006-03-29
    listed $49,900
  14. 2006-03-28
    historical
  15. 2006-03-12
    historical
  16. 2005-12-28
    listed $53,000
  17. 2005-12-13
    listed $59,900
  18. 2005-10-11
    soldstatus $60,000
  19. 2000-01-07
    price $69,900
  20. 2000-01-07
    price $69,900
  21. 2000-01-07
    price $69,900
  22. 2000-01-07
    historical
  23. 2000-01-07
    price $69,900
  24. 2000-01-07
    soldstatus $60,000
  25. 1999-01-09
    listed $69,900

ⓘ 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
$1,534 · $128/mo
Projected year-2 tax
$1,546 · $129/mo
Expected delta
+$12/yr (+$1/mo · 0.8%)

ⓘ 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 ≥96°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
$16,121
− Mortgage interest
−$5,596
− Property taxes
−$1,534
− Insurance
−$500
− Repairs & maintenance
−$1,290
− Management
−$1,290
− Depreciation
−$2,906
Taxable income
$3,006
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$721
After-tax cash flow
$3,694/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)
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

+93.1% since first listed
27 events — show timeline
  • 2026-06-03 Sold (MLS) $135,000 MLSNOW
  • 2026-05-29 Pending MLSNOW
  • 2026-05-08 Contingent MLSNOW
  • 2026-05-04 Listed $99,900 MLSNOW
  • 2023-03-27 Price Changed $69,000 MLSNOW
  • 2020-08-25 Price Changed $69,000 MLSNOW
  • 2020-08-25 Price Changed $69,000 MLSNOW
  • 2019-06-28 Price Changed $69,000 MLSNOW
  • 2016-08-31 Sold (MLS) $18,500 MLSNOW
  • 2016-08-11 Pending MLSNOW
  • 2016-08-10 Listed $19,900 MLSNOW
  • 2006-05-25 Sold (Public Records) $46,000 Public Records
  • 2006-05-19 Sold (MLS) $46,000 MLSNOW
  • 2006-04-28 Listing Removed MLSNOW
  • 2006-03-29 Listed $49,900 MLSNOW
  • 2006-03-28 Listing Removed MLSNOW
  • 2006-03-12 Listing Removed MLSNOW
  • 2005-12-28 Listed $53,000 MLSNOW
  • 2005-12-13 Listed $59,900 MLSNOW
  • 2005-10-11 Sold (Public Records) $60,000 Public Records
  • 2000-01-07 Sold (Public Records) $60,000 Public Records
  • 2000-01-07 Price Changed $69,900 MLSNOW
  • 2000-01-07 Listing Removed MLSNOW
  • 2000-01-07 Price Changed $69,900 MLSNOW
  • 2000-01-07 Price Changed $69,900 MLSNOW
  • 2000-01-07 Price Changed $69,900 MLSNOW
  • 1999-01-09 Listed $69,900 MLSNOW

Property tax history

+0.7%/yr

Latest (2025): $1,534 · -3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…