CashFlowRE
Sign in Sign up
5381 Portage St NW Duplex
C+ Composite 61.05
Why this score? — see what drove the C+ 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 +19.7/30.0
  • ARV discount +14.7/15.0
  • Schools +6.7/10.0
  • DSCR +6.2/10.0
  • 1% rule +5.0/10.0
  • Livability +3.6/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

5381 Portage St NW · Canton, OH 44720
4 bd · 2.0 ba · 1,728 sqft · MultiFamily public records · 5 Days on market
Built 1974 0.37 ac lot Est $297k · 16% under

🖨 Deal sheet 📄 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

Solid investment opportunity in sought after Jackson Local Schools! This all brick duplex offers strong income potential for investors or owner-occupants alike. Each unit features 2 bedrooms, 1 full bath, an eat-in applianced kitchen, full basement with laundry, and a one-car attached garage. Plenty of additional parking plus a large backyard providing ample outdoor space for tenants to enjoy. One unit is vacant and move-in ready for a new renter, while the second unit is currently occupied on a month-to-month lease, offering flexibility for future rental adjustments or owner occupancy. Well-maintained duplex with great long-term investment potential in a desirable location!

Key facts

  • Move-in ready
  • Large backyard
  • Full basement

Tags

INVESTMENT OPPORTUNITYSTRONG INCOME POTENTIALEAT-IN APPLIANCED KITCHENFULL BASEMENTLARGE BACKYARDMOVE-IN READY

Property features AI

Finance

  • Financial info: Owner pays grounds care and sewer; Tenants pay cable TV, heat, and internet; One unit shown with current rent of $860 and listed as leased

Exterior

  • Parking: Attached 2-car garage; Driveway parking
  • Utilities: Public sewer; Well water
  • Home design: Single-story building; One building on the lot
  • Construction: Built (year per public records); Asphalt/fiberglass roof; Brick construction
  • Exterior features: Brick exterior

Interior

  • Kitchen: Dishwasher; Range; Refrigerator; Eat-in kitchen
  • Bedrooms: Two 2-bedroom units
  • Bathrooms: Two full bathrooms (one per unit)
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Double-pane windows; Ceiling fans; Eat-in kitchen; Full basement
  • Laundry & utility: Laundry area on lower level

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 2 × 2-bed/1.0-bath units multifamily listed at $250k.

Deal economics

  • At list price, monthly cash flow is $293 ($4k/yr) — positive. Per door: $146/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Cap rate 7.7% vs local median 5.1% in Canton — 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 (#441 in OH) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A; Watch: crime F, employment F.
  • Jackson Local (suburban): math 75% / reading 78% proficiency, ranked #67 of 656 in OH (top 10%) — strong family-tenant draw, lease renewals of 3-5y typical; only 13% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents flat; 226 active listings in the ZIP; solid renter incomes; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($83k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Stark County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $80k; list at $250k implies a 212% gain — meaningful room to come down on a strong offer.
Recommended offer $249,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 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
1.00%
Cap rate
7.70%
Cash-on-cash
5.02%
DSCR
1.22
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$297,216
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5381 Portage St NW 0.00mi 4/2.0 1,728 (0%) 0mo $249,900 $145 100
5415 Huckleberry St NW 0.49mi 4/2.0 1,512 (-12%) 6mo $260,000 $172 51

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 · 0.82% rent growth · sell at horizon

5-year hold
IRR
-10.9%
Equity multiple
0.61×
Total profit
$-27,237
Equity at exit
$37,261
10-year hold
IRR
-5.0%
Equity multiple
0.70×
Total profit
$-20,835
Equity at exit
$21,607

Cash invested: $69,972 (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 44720

Rents YoY
0.8%
Active inventory
226
Price-to-rent
16.6×

Monthly cashflow live

Estimated rent
$2,511 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$277 /mo · $3,318/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$527
Net cashflow
$293

Break-even live

Break-even rent $2,141
Max offer price $249,900
Occupancy floor 83%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,511

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
$62,475
Closing costs
$7,497
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.

Listing history 6 events

  1. 2026-06-02
    status $249,900 Pending 5 DOM
  2. 2026-06-01
    days on market $249,900 Active 5 DOM
  3. 2026-05-31
    days on market $249,900 Active 4 DOM
  4. 2026-05-30
    days on market $249,900 Active 3 DOM
  5. 2026-05-27
    listed $249,900 Active
  6. 1990-01-19
    soldstatus $80,000

ⓘ 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
$3,318 · $277/mo
Projected year-2 tax
$3,608 · $301/mo
Expected delta
+$290/yr (+$24/mo · 8.7%)

ⓘ 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
$30,132
− Mortgage interest
−$13,998
− Property taxes
−$3,318
− Insurance
−$1,250
− Repairs & maintenance
−$2,411
− Management
−$2,411
− Depreciation
−$7,270
Taxable loss
−$525
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$126
After-tax cash flow
$3,636/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
Jackson Local
NCES district ID
3904985
Math proficiency
75% ▼ -9.00%
Reading proficiency
78% ▼ -5.00%
Median HH income
$69,171
Composite
66.58/100
National rank
#416
State rank
#67 of 656 in OH

Livability — Canton

Score
71/100
State rank
#441
US rank
#7259

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Stark County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
39,851
Household income
$82,594
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
1068.0

Population outlook (Stark County) Hauer SSP2

Today (2025)
373,708 people
By 2030
371,245 · -0.7%
By 2040
361,331 · -3.3%
By 2050
345,290 · -7.6%
By 2075
302,669 · -19.0%
By 2100
238,870 · -36.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 3% Hispanic / Latino 2% Black 2% Asian 2%
Common ancestry
Romanian 5% Italian 4% Lithuanian 3%
Foreign-born
3% · Canada, China
Languages at home
97% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Stark

2024 margin
Strong R (+21.9) · D 38.6% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.5pp · 2024: -21.9pp
All cycles
2024: R+21.9 2020: R+18.5 2016: R+17.4 2012: R+0.4 2008: D+5.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -218.69%
Current HPI
215.4995
Rent YoY
▲ 0.82%
Metro
Canton-Massillon, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+212.4% since first listed
2 events — show timeline
  • 2026-05-27 Listed $249,900 MLSNOW
  • 1990-01-19 Sold (Public Records) $80,000 Public Records

Property tax history

+2.8%/yr

Latest (2024): $3,318 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…