CashFlowRE
Sign in Sign up
2291 11th St SW
B- Composite 65.59
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
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • ARV discount +4.4/15.0
  • 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

$99,000

2291 11th St SW · Akron, OH 44314
4 bd · 1.0 ba · 1,248 sqft · SingleFamily public records · 58 Days on market
Built 1918 5,445 sqft lot $79/sqft · 7% above area Est $93k · 7% over

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

Listing remarks MLS

Move-in ready and full of flexible living space, this 3-bedroom, 1.5-bath home also features a finished attic that can easily function as a 4th bedroom, home office, or bonus living area. Fresh carpet and paint throughout give the home a clean, updated feel, making it easy for the next owner to move right in. The layout offers comfortable living space with room to grow, whether you're a homeowner looking for extra space or an investor seeking a solid rental opportunity. The property also includes a full basement providing plenty of storage and potential for additional finished space in the future. Outside, you'll find a private backyard perfect for relaxing or entertaining, along with convenient off-street parking. Located just minutes from the revitalizing Kenmore Blvd district, you'll be close to local restaurants, shops, and entertainment, with quick access to major highways for commuting around Akron. With its flexible layout, move-in ready condition, and strong location, this home offers great potential. Schedule your showing today.

Key facts

  • Finished attic
  • Private backyard
  • Full basement

Tags

FINISHED ATTICFULL BASEMENTPRIVATE BACKYARDOFF-STREET PARKING

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/1.0-bath single-family listed at $99k.

Deal economics

  • At list price, monthly cash flow is $408 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $96k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.2% 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; 20 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 runs 35% 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 $684 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 ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $6k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1918 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,030 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1918 — 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. 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.
  6. 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.
  7. 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
1.40%
Cap rate
11.24%
Cash-on-cash
17.66%
DSCR
1.79
GRM
5.9

CMA / ARV

ARV (median comp)
$92,634
List price
$99,000
Delta
6.87%
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
2342 16th St SW 0.31mi 4/1.0 1,303 (+4%) 2mo $77,000 $59 77
2351 13th St SW 0.15mi 3/1.0 (-1) 1,142 (-8%) 2mo $55,000 $48 72
2134 7th St SW 0.36mi 3/2.0 (-1) 1,256 (+1%) 4mo $95,000 $76 70
2186 5th St SW 0.36mi 3/1.0 (-1) 1,288 (+3%) 5mo $82,000 $64 69
575 Flora Ave 0.44mi 3/2.0 (-1) 1,208 (-3%) 3mo $120,000 $99 63
2083 17th St SW 0.52mi 3/1.0 (-1) 1,175 (-6%) 4mo $114,000 $97 58
600 Florida Ave 0.34mi 3/1.5 (-1) 1,368 (+10%) 4mo $120,000 $88 58
773 Montana Ave 0.37mi 3/1.5 (-1) 1,128 (-10%) 4mo $83,000 $74 56
2137 12th St SW 0.30mi 3/1.0 (-1) 1,084 (-13%) 5mo $60,000 $55 55
918 Silvercrest Ave 0.67mi 3/1.0 (-1) 1,152 (-8%) 5mo $80,000 $69 47
2031 Verde Ave 0.52mi 3/1.5 (-1) 1,072 (-14%) 0mo $143,000 $133 45
780 Silvercrest Ave 0.63mi 3/1.0 (-1) 1,109 (-11%) 3mo $140,000 $126 45

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
10.2%
Equity multiple
1.41×
Total profit
$11,241
Equity at exit
$14,761
10-year hold
IRR
20.0%
Equity multiple
2.76×
Total profit
$48,696
Equity at exit
$8,560

Cash invested: $27,720 (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
5.9×

Monthly cashflow live

Estimated rent
$1,388 high interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$128 /mo · $1,541/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$408

Break-even live

Break-even rent $872
Max offer price $99,000
Occupancy floor 66%

Sensitivity live

Price -10% $464 -5% $436 +0% $408 +5% $380 +10% $352
Rent -10% $298 -5% $353 +0% $408 +5% $463 +10% $518
Rate -1.0pp $458 -0.5pp $433 base $408 +0.5pp $382 +1.0pp $356

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
$24,750
Closing costs
$2,970
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2250 11th St SW Akron, OH 3.0 1.0 1308 $1,350 $1.03 15d 1 0.10mi
720 Florida Ave Akron, OH 4.0 1.0 1124 $1,500 $1.33 15d 1 0.12mi
2222 12th St SW Akron, OH 3.0 1.5 1270 $1,050 $0.83 45d 1 0.17mi
2160 12th St SW Akron, OH 3.0 1.0 1445 $1,300 $0.90 45d 1 0.28mi
2163 13th St SW Akron, OH 3.0 2.5 1480 $1,150 $0.78 45d 1 0.28mi
773 Montana Ave Akron, OH 3.0 1.5 1128 $1,195 $1.06 24d 1 0.38mi
2211 18th St SW Akron, OH 3.0 1.0 1332 $1,250 $0.94 15d 1 0.43mi
721 Polk Ave Akron, OH 3.0 1.5 1500 $1,600 $1.07 24d 1 0.45mi
1029 Harpster Ave Akron, OH 4.0 1.0 1403 $1,250 $0.89 15d 1 0.54mi
875 Harrison Ave Akron, OH 3.0 1.0 1157 $1,150 $0.99 15d 1 0.60mi
527 Brady Ave Akron, OH 3.0 1.5 1416 $1,395 $0.99 45d 1 0.92mi
2138 East Ave Akron, OH 3.0 1.0 990 $1,100 $1.11 24d 1 0.92mi
1138 Kohler Ave Akron, OH 3.0 1.0 1000 $1,250 $1.25 15d 1 0.93mi
960 Jason Ave Akron, OH 3.0 1.5 935 $1,095 $1.17 22d 1 0.97mi
1292 W Wilbeth Rd Akron, OH 3.0 1.0 1248 $1,200 $0.96 22d 1 0.99mi
760 Lakewood Blvd Akron, OH 3.0 2.0 1398 $1,150 $0.82 24d 1 1.02mi
1453 Woodbirch Ave Akron, OH 3.0 2.0 1008 $1,500 $1.49 45d 1 1.25mi
1455 Woodbirch Ave Akron, OH 3.0 2.0 1008 $1,500 $1.49 22d 1 1.25mi
1127 Victory St Unit 1129 Akron, OH 3.0 1.0 1368 $950 $0.69 45d 1 1.39mi
36 W Wilbeth Rd Akron, OH 3.0 1.0 1382 $1,150 $0.83 15d 1 1.40mi

Listing history 12 events

  1. 2026-05-07
    price $99,000 1053-char remark
    Show marketing remark (1053 chars)

    Move-in ready and full of flexible living space, this 3-bedroom, 1.5-bath home also features a finished attic that can easily function as a 4th bedroom, home office, or bonus living area. Fresh carpet and paint throughout give the home a clean, updated feel, making it easy for the next owner to move right in. The layout offers comfortable living space with room to grow, whether you're a homeowner looking for extra space or an investor seeking a solid rental opportunity. The property also includes a full basement providing plenty of storage and potential for additional finished space in the future. Outside, you'll find a private backyard perfect for relaxing or entertaining, along with convenient off-street parking. Located just minutes from the revitalizing Kenmore Blvd district, you'll be close to local restaurants, shops, and entertainment, with quick access to major highways for commuting around Akron. With its flexible layout, move-in ready condition, and strong location, this home offers great potential. Schedule your showing today.

  2. 2026-03-28
    historical $1,150
  3. 2026-03-25
    listed $104,900 Active 1053-char remark
    Show marketing remark (1053 chars)

    Move-in ready and full of flexible living space, this 3-bedroom, 1.5-bath home also features a finished attic that can easily function as a 4th bedroom, home office, or bonus living area. Fresh carpet and paint throughout give the home a clean, updated feel, making it easy for the next owner to move right in. The layout offers comfortable living space with room to grow, whether you're a homeowner looking for extra space or an investor seeking a solid rental opportunity. The property also includes a full basement providing plenty of storage and potential for additional finished space in the future. Outside, you'll find a private backyard perfect for relaxing or entertaining, along with convenient off-street parking. Located just minutes from the revitalizing Kenmore Blvd district, you'll be close to local restaurants, shops, and entertainment, with quick access to major highways for commuting around Akron. With its flexible layout, move-in ready condition, and strong location, this home offers great potential. Schedule your showing today.

  4. 2025-11-12
    listed $1,150
  5. 2025-11-12
    historical
  6. 2025-09-11
    listed $125,000 Active
  7. 2025-09-05
    historical
  8. 2025-08-06
    price $125,000
  9. 2025-06-16
    price $133,000
  10. 2025-06-11
    listed $144,000 Active
  11. 2023-11-21
    soldstatus $132,000
  12. 1989-07-31
    soldstatus $32,900

ⓘ 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
$1,541 · $128/mo
Projected year-2 tax
$1,543 · $129/mo
Expected delta
+$2/yr ($0/mo · 0.1%)

ⓘ 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 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
$16,659
− Mortgage interest
−$5,546
− Property taxes
−$1,541
− Insurance
−$495
− Repairs & maintenance
−$1,333
− Management
−$1,333
− Depreciation
−$2,880
Taxable income
$3,532
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$848
After-tax cash flow
$4,047/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

+200.9% since first listed
12 events — show timeline
  • 2026-05-07 Price Changed $99,000 MLSNOW
  • 2026-03-28 Rental Removed $1,150 SHOWMOJO
  • 2026-03-25 Listed $104,900 MLSNOW
  • 2025-11-12 Listed for Rent $1,150 SHOWMOJO
  • 2025-11-12 Listing Removed MLSNOW
  • 2025-09-11 Listed $125,000 MLSNOW
  • 2025-09-05 Listing Removed MLSNOW
  • 2025-08-06 Price Changed $125,000 MLSNOW
  • 2025-06-16 Price Changed $133,000 MLSNOW
  • 2025-06-11 Listed $144,000 MLSNOW
  • 2023-11-21 Sold (Public Records) $132,000 Public Records
  • 1989-07-31 Sold (Public Records) $32,900 Public Records

Property tax history

+3.2%/yr

Latest (2025): $1,541 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…