CashFlowRE
Sign in Sign up
973 W Exchange St Duplex
B- Composite 67.13
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 +6.0/15.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$134,900

973 W Exchange St · Akron, OH 44302
4 bd · 2.0 ba · 2,138 sqft · MultiFamily public records · 32 Days on market
Built 1893 7,544 sqft lot Est $130k · 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

Duplex for sale in Akron, Ohio! Located in West Akron near Highland Square, the University of Akron, and convenient access to I-77/76, 973 W Exchange St offers a flexible multi-family opportunity for investors, owner-occupants, or buyers looking to relocate to the Akron area. This move-in ready duplex features two units: a spacious 3-bedroom, 1-bath main unit and a 1-bedroom, 1-bath studio-style unit with a loft. Live in one unit and rent the other, lease both units, or use the additional space for guests, a home office, or creative space. With close proximity to parks, dining, shopping, downtown Akron, and major area conveniences, this property offers historic charm, functionality, and mul

Key facts

  • 7,544 sq ft lot
  • Parking
  • Built 1893

Tags

MULTI-FAMILY OPPORTUNITYCLOSE PROXIMITY TO PARKSCLOSE PROXIMITY TO DININGCLOSE PROXIMITY TO SHOPPING

Property features AI

Finance

  • Other: Property listed as fixer and updated/remodeled; Single building on the lot

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Above-grade finished living area about 2,183
  • Construction: Vinyl and wood siding; Asphalt/fiberglass roof; Built (year per public records)
  • Exterior features: Gravel driveway

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating (gas); Ceiling fan(s) for cooling
  • Interior features: Full basement
  • Laundry & utility: Washer; Dryer located 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 1×3bd/1.0ba + 1×1bd/1.0ba units multifamily listed at $135k.

Deal economics

  • At list price, monthly cash flow is $671 ($8k/yr) — positive. Per door: $336/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $131k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.3% 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: 27 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% 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).
  • At $2,173/mo this rent would consume 62% of the median local household income ($42k/yr) (locally 372% 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 $933 of loan paydown is wiped out by about $4k 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 + 3.0% rent growth), your $38k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 15 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: property tax is 2.5% of price; built in 1893 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,853 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1893 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.61%
Cap rate
12.26%
Cash-on-cash
21.32%
DSCR
1.95
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$130,418
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
120 Beck Ave 0.46mi 3/2.0 (-1) 2,145 (+0%) 7mo $120,000 $56 67
38 Grand Ave 0.29mi 3/3.0 (-1) 2,248 (+5%) 10mo $193,750 $86 61
124 Beck Ave 0.47mi 4/3.0 2,225 (+4%) 10mo $135,000 $61 59
916-918 Peckham St 0.48mi 4/2.0 1,960 (-8%) 7mo $135,000 $69 58
1049 Jefferson Ave 0.23mi 4/3.0 1,972 (-8%) 18mo $115,000 $58 57
150 S Portage Path 0.22mi 4/2.0 1,934 (-10%) 20mo $139,900 $72 57
891-893 Stadelman Ave 0.23mi 5/2.0 (+1) 2,404 (+12%) 11mo $82,000 $34 54
532 Crosby St 0.70mi 4/3.0 2,396 (+12%) 22mo $105,000 $44 25

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.9%
Equity multiple
1.56×
Total profit
$20,990
Equity at exit
$20,114
10-year hold
IRR
22.7%
Equity multiple
2.95×
Total profit
$73,738
Equity at exit
$11,664

Cash invested: $37,772 (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 44302

Active inventory
27
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,173 high interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$282 /mo · $3,382/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$456
Net cashflow
$671

Break-even live

Break-even rent $1,323
Max offer price $134,900
Occupancy floor 64%

Sensitivity live

Price -10% $748 -5% $709 +0% $671 +5% $633 +10% $595
Rent -10% $500 -5% $585 +0% $671 +5% $757 +10% $843
Rate -1.0pp $739 -0.5pp $705 base $671 +0.5pp $636 +1.0pp $601

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

UnitsBedsBathsEst. rent
1× unit 3 1 $1,219
1× unit 1 1 $954
Total (2 units) $2,173

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
$33,725
Closing costs
$4,047
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
900 W Market St Akron, OH 2.0–3.0 1.5–2.0 1880 $2,340 $1.24 24d 6 0.24mi
713 Crosby St Unit 1496092P Akron, OH 3.0 2.0 1840 $5,078 $2.76 22d 1 0.36mi
80 N Portage Path Akron, OH 2.0–3.0 2.0 1462 $1,720 $1.18 45d 1 0.36mi
25 N Rose Blvd Unit 1496095P Akron, OH 4.0 2.5 1603 $9,078 $5.66 22d 1 0.40mi
321 Grace Ave Akron, OH 3.0 2.0 1484 $1,175 $0.79 15d 1 0.40mi
295 Noble Ave Akron, OH 3.0 2.5 1488 $1,600 $1.08 45d 1 0.43mi
91 N Portage Path Akron, OH 4.0 2.5 2713 $2,260 $0.83 45d 1 0.43mi
378 Wildwood Ave Akron, OH 4.0 1.0 1544 $1,200 $0.78 45d 1 0.43mi
218 Twin Oaks Rd Unit 222-16 Akron, OH 3.0 2.0 1400 $1,500 $1.07 45d 1 0.65mi
91 Westwood Ave Akron, OH 3.0 1.0 1631 $1,450 $0.89 15d 1 0.70mi
677 Crossings Ln Akron, OH 3.0 2.5 1440 $1,950 $1.35 24d 1 0.82mi
686 East Ave Akron, OH 4.0 2.0 2032 $1,700 $0.84 45d 1 1.03mi
311 Crestwood Ave Akron, OH 4.0 2.0 1800 $1,395 $0.78 45d 1 1.04mi

Listing history 50 events

  1. 2026-06-21
    days on market $134,900 Active 32 DOM
  2. 2026-06-18
    days on market $134,900 Active 29 DOM
  3. 2026-06-17
    days on market $134,900 Active 28 DOM
  4. 2026-06-16
    days on market $134,900 Active 27 DOM
  5. 2026-06-15
    days on market $134,900 Active 26 DOM
  6. 2026-06-14
    days on market $134,900 Active 24 DOM
  7. 2026-06-13
    days on market $134,900 Active 23 DOM
  8. 2026-06-10
    days on market $134,900 Active 21 DOM
  9. 2026-06-09
    days on market $134,900 Active 20 DOM
  10. 2026-06-08
    days on market $134,900 Active 19 DOM
  11. 2026-06-07
    statusdays on market $134,900 Active 18 DOM
  12. 2026-06-05
    days on market $134,900 Contingent 15 DOM
  13. 2026-06-03
    days on market $134,900 Contingent 14 DOM
  14. 2026-06-02
    days on market $134,900 Contingent 13 DOM
  15. 2026-06-01
    statusdays on market $134,900 Contingent 12 DOM
  16. 2026-05-31
    days on market $134,900 Active 11 DOM
  17. 2026-05-31
    days on market $134,900 Active 10 DOM
  18. 2026-05-20
    listed $134,900 Active
  19. 2026-05-16
    historical
  20. 2026-05-08
    listed $134,900 Active
  21. 2025-08-20
    historical
  22. 2025-07-09
    status Active
  23. 2025-07-09
    status Active
  24. 2025-06-19
    status Pending
  25. 2025-06-19
    status Pending
  26. 2025-06-10
    listed $149,900 Active
  27. 2025-06-09
    listed $149,900 Active
  28. 2024-11-22
    soldstatus $145,000
  29. 2024-11-20
    status Active
  30. 2024-11-20
    historical
  31. 2024-11-20
    soldstatus $145,000 Closed
  32. 2024-10-09
    status Pending
  33. 2024-10-03
    status Pending
  34. 2024-09-26
    listed $150,000 Active
  35. 2024-09-26
    listed $150,000 Active
  36. 2021-06-04
    soldstatus $93,000 Closed
  37. 2021-03-01
    status Pending
  38. 2021-01-28
    historical Contingent
  39. 2020-12-18
    listed $100,000 Active
  40. 2020-12-11
    historical $100,000
  41. 2009-02-20
    historical
  42. 2008-05-20
    listed $64,000
  43. 2007-09-30
    historical
  44. 2007-09-30
    historical
  45. 2006-07-17
    listed $89,000
  46. 2006-06-17
    listed $89,000
  47. 2000-06-26
    soldstatus $58,250
  48. 2000-05-20
    historical
  49. 2000-05-20
    historical
  50. 1999-08-23
    listed $62,900

ⓘ 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
$3,382 · $282/mo
Projected year-2 tax
$3,382 · $282/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 · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$26,076
− Mortgage interest
−$7,556
− Property taxes
−$3,382
− Insurance
−$674
− Repairs & maintenance
−$2,086
− Management
−$2,086
− Depreciation
−$3,924
Taxable income
$6,366
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,528
After-tax cash flow
$6,526/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)
5,474
Household income
$42,400
Rent vs Own
53.9% rent · 46.1% own
Severe rent burden
372.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 51% Black 34% Two or more races 8% Asian 4% Hispanic / Latino 2%
Common ancestry
Slovak 6% Romanian 3% Lithuanian 2%
Foreign-born
7% · India, Canada
Languages at home
95% English-only · German/W. Germanic 2% 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
▼ -127.53%
Current HPI
209.7327
Rent YoY
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

+114.5% since first listed
34 events — show timeline
  • 2026-05-20 Listed $134,900 MLSNOW
  • 2026-05-16 Listing Removed MLSNOW
  • 2026-05-08 Listed $134,900 MLSNOW
  • 2025-08-20 Listing Removed MLSNOW
  • 2025-07-09 Relisted MARMLS
  • 2025-07-09 Relisted MLSNOW
  • 2025-06-19 Pending MARMLS
  • 2025-06-19 Pending MLSNOW
  • 2025-06-10 Listed $149,900 MARMLS
  • 2025-06-09 Listed $149,900 MLSNOW
  • 2024-11-22 Sold (Public Records) $145,000 Public Records
  • 2024-11-20 Relisted MLSNOW
  • 2024-11-20 Sold (MLS) $145,000 MLSNOW
  • 2024-11-20 Listing Removed MLSNOW
  • 2024-10-09 Pending MLSNOW
  • 2024-10-03 Pending MLSNOW
  • 2024-09-26 Listed $150,000 MLSNOW
  • 2024-09-26 Listed $150,000 MLSNOW
  • 2021-06-04 Sold (MLS) $93,000 MLSNOW
  • 2021-03-01 Pending MLSNOW
  • 2021-01-28 Contingent MLSNOW
  • 2020-12-18 Listed $100,000 MLSNOW
  • 2020-12-11 Coming Soon $100,000 MLSNOW
  • 2009-02-20 Listing Removed MLSNOW
  • 2008-05-20 Listed $64,000 MLSNOW
  • 2007-09-30 Listing Removed MLSNOW
  • 2007-09-30 Listing Removed MLSNOW
  • 2006-07-17 Listed $89,000 MLSNOW
  • 2006-06-17 Listed $89,000 MLSNOW
  • 2000-06-26 Sold (Public Records) $58,250 Public Records
  • 2000-05-20 Listing Removed MLSNOW
  • 2000-05-20 Listing Removed MLSNOW
  • 1999-08-23 Listed $62,900 MLSNOW
  • 1999-07-26 Listed $62,900 MLSNOW

Property tax history

+6.3%/yr

Latest (2025): $3,382 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…