CashFlowRE
Sign in Sign up
383 N Arlington St
B+ Composite 75.98
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
  • ARV discount +13.7/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$59,900

383 N Arlington St · Akron, OH 44305
2 bd · 1.0 ba · 912 sqft · SingleFamily public records · 42 Days on market
Built 1883 7,139 sqft lot $66/sqft · 14% below area Est $69k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Attention investors! 383 N Arlington St in Akron is a prime value-add opportunity ready for your next project. This 2-bedroom, 1-bath home offers a functional layout and strong potential for a straightforward renovation. The property does need work, making it an ideal candidate for the Buy, Rehab, Rent, Refinance, Repeat strategy or a profitable fix-and-flip. With market rents around $1,000/month, there’s solid potential for steady cash flow once updates are complete. For flippers, the manageable scope and value-add upside create an opportunity to renovate and resell for profit. Affordable entry point, proven rental demand, and multiple exit strategies make this a smart addition to an

Key facts

  • 7,139 sq ft lot
  • Built 1883
  • Listed 42 days

Property features AI

Exterior

  • Parking: Open parking (unpaved)
  • Utilities: Public water; Public sewer
  • Home design: 2-story house
  • Construction: Shingle roof; Vinyl siding and wood siding
  • Exterior features: Open, unpaved parking; Public sewer and public water

Interior

  • Kitchen: Kitchen on first floor
  • Bedrooms: Bedroom on second floor (one pictured; home has multiple rooms)
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Central air conditioning; Forced air heating (gas)
  • Interior features: Full 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 2-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $412 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $58k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.5% 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 fast (+4.5%/yr); 101 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $414 of loan paydown is wiped out by about $2k 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 + 4.5% rent growth), your $17k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($58k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $8k; list at $60k implies a 699% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1883 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $58,103 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 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 1883 — 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
1.79%
Cap rate
14.55%
Cash-on-cash
29.47%
DSCR
2.31
GRM
4.7

CMA / ARV

ARV (median comp)
$69,422
List price
$59,900
Delta
-13.72%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
177 Spellman Ct 0.19mi 3/1.0 (+1) 897 (-2%) 13mo $67,450 $75 73
767 Upson St 0.20mi 2/1.0 980 (+8%) 9mo $65,000 $66 70
143 Roswell St 0.57mi 2/1.0 912 (0%) 14mo $60,000 $66 62
789 Upson St 0.19mi 2/1.0 1,024 (+12%) 12mo $63,050 $62 61
879 Lorain St 0.05mi 3/1.0 (+1) 800 (-12%) 14mo $103,000 $129 61
1102 Tonawanda Ave 0.62mi 3/1.0 (+1) 960 (+5%) 1mo $97,000 $101 56
1177 Smithfarm Ave 0.68mi 2/1.0 992 (+9%) 2mo $113,000 $114 52
1181 Grandview Ave 0.61mi 3/1.0 (+1) 888 (-3%) 13mo $40,000 $45 51
691 Gardendale Ave 0.63mi 3/1.0 (+1) 960 (+5%) 9mo $95,000 $99 49
643 Villa Ave 0.74mi 2/2.0 912 (0%) 15mo $165,000 $181 48
617 Sanford Ave 0.71mi 2/1.0 864 (-5%) 12mo $133,000 $154 48
1140 Arnold Ave 0.58mi 3/2.0 (+1) 974 (+7%) 18mo $65,000 $67 37

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 · 4.51% rent growth · sell at horizon

5-year hold
IRR
25.7%
Equity multiple
2.09×
Total profit
$18,212
Equity at exit
$8,931
10-year hold
IRR
34.4%
Equity multiple
4.38×
Total profit
$56,758
Equity at exit
$5,179

Cash invested: $16,772 (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 44305

Rents YoY
4.5%
Active inventory
101
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,072 high interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$96 /mo · $1,153/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$225
Net cashflow
$412

Break-even live

Break-even rent $551
Max offer price $59,900
Occupancy floor 57%

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
$14,975
Closing costs
$1,797
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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
134 N Arlington St Akron, OH 2.0 1.0 964 $900 $0.93 23d 1 0.48mi
1190 Hazel St Akron, OH 3.0 1.0 1124 $1,425 $1.27 43d 1 0.54mi
680 Grifton Ave Akron, OH 2.0 1.0 828 $1,050 $1.27 23d 1 0.60mi
797 E Market St Apt 220 Akron, OH 2.0 1.5 1100 $1,500 $1.36 23d 1 0.60mi
797 E Market St Apt 209 Akron, OH 1.0 1.0 600 $1,350 $2.25 23d 1 0.60mi
676 Grifton Ave Akron, OH 2.0 1.0 703 $1,000 $1.42 43d 1 0.60mi
605 E Buchtel Ave Unit 1 Akron, OH 2.0 1.0 1000 $695 $0.69 14d 1 0.66mi
109 Kent Ct Akron, OH 2.0 1.0 1032 $1,142 $1.11 23d 1 0.67mi
590 E Buchtel Ave Akron, OH 1.0 1.0 600 $679 $1.13 43d 1 0.71mi
545 E Buchtel Ave Unit 1 Akron, OH 2.0 1.0 900 $1,300 $1.44 43d 1 0.75mi
545 E Buchtel Ave Apt 3 Akron, OH 1.0 1.0 700 $1,200 $1.71 23d 1 0.75mi
801 E Exchange St Akron, OH 2.0 1.0 850 $925 $1.09 23d 1 0.84mi
783 E Exchange St Unit 2nd Akron, OH 2.0 1.0 951 $875 $0.92 23d 1 0.85mi
1318 Arnold Ave Akron, OH 3.0 1.0 1056 $1,450 $1.37 43d 1 0.90mi
857 Kennebec Ave Akron, OH 3.0 1.0 1008 $1,350 $1.34 44d 1 0.92mi
208 Barder Ave Akron, OH 3.0 1.0 924 $1,050 $1.14 43d 1 1.10mi
344 Lease St Akron, OH 3.0 1.0 1000 $1,199 $1.20 43d 1 1.12mi
237 Kryder Ave Unit 237 Akron, OH 2.0 1.0 860 $850 $0.99 44d 1 1.15mi
166 Chittenden St Akron, OH 3.0 1.0 1020 $985 $0.97 43d 1 1.18mi
167 Chittenden St #1 Akron, OH 2.0 1.0 900 $850 $0.94 43d 1 1.18mi
167 Chittenden St Apt 2 Akron, OH 2.0 1.0 900 $825 $0.92 43d 1 1.18mi
167 Chittenden St Unit 3 Akron, OH 1.0 1.0 575 $700 $1.22 43d 1 1.18mi
878 Clark St Akron, OH 3.0 2.0 1029 $1,440 $1.40 43d 1 1.27mi
1044 Brittain Rd Unit 1050 Akron, OH 1.0 1.0 700 $785 $1.12 43d 1 1.33mi
1050 Brittain Rd Akron, OH 1.0 1.0 700 $785 $1.12 43d 1 1.33mi
461 Spicer St Akron, OH 3.0 2.0 1000 $995 $0.99 43d 1 1.35mi
467 Spicer St Akron, OH 2.0 1.0 800 $915 $1.14 23d 1 1.35mi
500 Delmar Ave Unit 502 Akron, OH 2.0 1.0 1000 $775 $0.78 23d 1 1.36mi
106 Charles St Akron, OH 2.0 1.0 800 $850 $1.06 43d 1 1.37mi
420 Power St Akron, OH 3.0 1.0 900 $800 $0.89 23d 1 1.40mi
418 Power St Akron, OH 3.0 1.0 1000 $999 $1.00 23d 1 1.41mi
484 Hammel St Akron, OH 2.0 1.0 792 $1,100 $1.39 43d 1 1.43mi
287 Wheeler St Akron, OH 3.0 1.0 1100 $1,350 $1.23 23d 1 1.44mi
377 Talbot Ave Akron, OH 2.0 1.0 1070 $1,050 $0.98 43d 1 1.45mi
1428 Sara Ave Akron, OH 2.0 1.0 1080 $1,050 $0.97 14d 1 1.46mi
421 Allyn St Unit 2 Akron, OH 3.0 1.0 743 $850 $1.14 43d 1 1.46mi
406 Sumner St Akron, OH 2.0–4.0 1.0–2.0 836 $875 $1.05 14d 3 1.50mi

Listing history 19 events

  1. 2026-06-18
    days on market $59,900 Active 42 DOM
  2. 2026-06-17
    days on market $59,900 Active 41 DOM
  3. 2026-06-16
    days on market $59,900 Active 40 DOM
  4. 2026-06-15
    days on market $59,900 Active 39 DOM
  5. 2026-06-14
    days on market $59,900 Active 37 DOM
  6. 2026-06-13
    days on market $59,900 Active 36 DOM
  7. 2026-06-10
    days on market $59,900 Active 34 DOM
  8. 2026-06-09
    days on market $59,900 Active 33 DOM
  9. 2026-06-08
    days on market $59,900 Active 32 DOM
  10. 2026-06-07
    pricedays on market $59,900 Active 31 DOM
  11. 2026-06-05
    days on market $64,900 Active 28 DOM
  12. 2026-06-03
    days on market $64,900 Active 27 DOM
  13. 2026-06-02
    days on market $64,900 Active 26 DOM
  14. 2026-06-01
    days on market $64,900 Active 25 DOM
  15. 2026-05-31
    days on market $64,900 Active 24 DOM
  16. 2026-05-31
    days on market $64,900 Active 23 DOM
  17. 2026-05-07
    listed $64,900 Active 978-char remark
  18. 1998-08-31
    soldstatus $7,500
  19. 1998-08-31
    soldstatus $7,500

ⓘ 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
$1,153 · $96/mo
Projected year-2 tax
$1,153 · $96/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 · 17 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
$12,867
− Mortgage interest
−$3,355
− Property taxes
−$1,153
− Insurance
−$300
− Repairs & maintenance
−$1,029
− Management
−$1,029
− Depreciation
−$1,743
Taxable income
$4,258
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,022
After-tax cash flow
$3,921/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)
21,103
Household income
$52,768
Rent vs Own
42.7% rent · 57.3% own
Severe rent burden
1021.0

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 0.57)
Race & ethnicity
White 62% Black 20% Two or more races 12% Asian 5% Hispanic / Latino 2%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
4% · India, Philippines, Canada
Languages at home
94% English-only · Other Asian/Pacific 3% Other Indo-European 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
▼ -140.39%
Current HPI
190.6223
Rent YoY
▲ 4.51%
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

+698.7% since first listed
4 events — show timeline
  • 2026-06-05 Price Changed $59,900 MLSNOW
  • 2026-05-07 Listed $64,900 MLSNOW
  • 1998-08-31 Sold (Public Records) $7,500 Public Records
  • 1998-08-31 Sold (Public Records) $7,500 Public Records

Property tax history

+3.6%/yr

Latest (2025): $1,153 · +14.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…