CashFlowRE
Sign in Sign up
1023 Applegrove St NW
B- Composite 66.85
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 +22.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.2/10.0
  • Schools +6.7/10.0
  • 1% rule +6.0/10.0
  • Livability +4.2/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

1023 Applegrove St NW · North Canton, OH 44720
3 bd · 2.0 ba · 1,212 sqft · SingleFamily public records · 9 Days on market
Built 1907 0.59 ac lot $107/sqft · 39% below area Est $213k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits in a prime North Canton location! This 4-bedroom, 2-bath home offers endless potential and is ready for your personal touch. The 45x39 garage provides ample space for vehicles, equipment, or a dream workshop. Located in North Canton schools, this property is perfect for homeowners or investors. Bring your contrator and take a look!

Key facts

  • North canton schools
  • 45x39 garage
  • 0.59 acre lot

Tags

NORTH CANTON LOCATION45X39 GARAGENORTH CANTON SCHOOLS

Property features AI

Exterior

  • Parking: Attached garage with 3 spaces
  • Utilities: Public water; Public sewer
  • Home design: Fixer condition; Slate roof
  • Construction: Wood siding construction; Slate roof
  • Exterior features: Wood siding; Lot approximately 0.59 acres

Interior

  • Bedrooms: One main-level bedroom
  • Bathrooms: One full bathroom; One half bathroom; One main-level bathroom
  • Heating & cooling: Central air conditioning; Forced-air gas heating
  • Interior features: Unfinished basement; Fireplace (1)

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 $130k.

Deal economics

  • At list price, monthly cash flow is $218 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Cap rate 8.3% vs local median 4.1% in North 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 85/100 on livability (#44 in OH, #598 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, cost of living A+; Watch: amenities D-, commute F.
  • North Canton City (suburban): math 77% / reading 79% proficiency, ranked #64 of 656 in OH (top 10%) — strong family-tenant draw, lease renewals of 3-5y typical; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents flat; 226 active listings in the ZIP; 14 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; solid renter incomes; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k 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 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 13y 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.
  • Current owner paid $68k; list at $130k implies a 90% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,000

Questions for the listing agent

  1. Built in 1907 — 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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.10%
Cap rate
8.31%
Cash-on-cash
7.19%
DSCR
1.32
GRM
7.5

CMA / ARV

ARV (median comp)
$213,308
List price
$130,000
Delta
-39.06%
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
1275 Janet Ave NW 0.12mi 2/1.5 (-1) 1,354 (+12%) 8mo $233,500 $172 61
401 9th St NW 0.65mi 3/2.0 1,200 (-1%) 12mo $233,000 $194 58
1120 Janet Ave NW 0.22mi 3/2.0 1,324 (+9%) 23mo $185,000 $140 55
608 Werstler Ave NW 0.62mi 3/1.0 1,260 (+4%) 6mo $197,500 $157 55
1232 Valley Dr NW 0.72mi 3/2.0 1,239 (+2%) 10mo $219,900 $177 54
804 Werstler Ave NW 0.55mi 3/1.0 1,260 (+4%) 24mo $200,000 $159 44
519 Emerson Ave NW 0.59mi 3/2.0 1,305 (+8%) 20mo $220,000 $169 43
950 Werstler Ave NW 0.51mi 3/2.5 1,326 (+9%) 23mo $250,000 $189 39
1314 Valley Dr NW 0.68mi 3/1.0 1,080 (-11%) 17mo $200,000 $185 32

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
-7.8%
Equity multiple
0.72×
Total profit
$-10,227
Equity at exit
$19,383
10-year hold
IRR
-1.3%
Equity multiple
0.92×
Total profit
$-2,993
Equity at exit
$11,240

Cash invested: $36,400 (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
7.5×

Monthly cashflow live

Estimated rent
$1,435 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$180 /mo · $2,156/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$218

Break-even live

Break-even rent $1,159
Max offer price $130,000
Occupancy floor 80%

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
$32,500
Closing costs
$3,900
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1303 N Main St North Canton, OH 2.0 2.0 1000 $1,415 $1.42 43d 1 0.54mi
1113 N Main St North Canton, OH 2.0 1.0 565 $1,090 $1.93 43d 1 0.56mi
415 Sheraton Dr NW Unit 415 North Canton, OH 2.0 1.5 1200 $1,269 $1.06 13d 1 0.70mi
407 Sheraton Dr NW Unit 407 North Canton, OH 2.0 1.5 1200 $1,269 $1.06 13d 1 0.72mi
171 Applegrove St NE North Canton, OH 1.0–2.0 1.0–2.0 1100 $1,590 $1.45 43d 1 0.75mi
285 Wilbur Dr NE North Canton, OH 1.0–2.0 1.0 908 $1,230 $1.35 43d 1 0.80mi
4640 Applegrove St NW North Canton, OH 2.0 1.5 1000 $1,199 $1.20 43d 1 0.88mi
1101 W Maple St Unit 4 Canton, OH 2.0 1.0 800 $1,099 $1.37 13d 1 0.98mi
1105 W Maple St Unit 1105-5 North Canton, OH 2.0 1.0 800 $1,099 $1.37 20d 1 0.99mi
3617 Mount Pleasant St NW Unit 3617 North Canton, OH 3.0 1.5 1310 $1,350 $1.03 43d 1 1.08mi
8523 Pleasantwood Ave NW North Canton, OH 2.0 1.5 1200 $1,300 $1.08 43d 1 1.19mi
999999 Applegrove St North Canton, OH 2.0 2.0 1100 $1,682 $1.53 43d 1 1.24mi
343 Pershing Ave NE North Canton, OH 2.0 1.0 1000 $1,099 $1.10 20d 1 1.38mi
327 Pershing Ave NE Unit 327 North Canton, OH 2.0 1.0 800 $1,099 $1.37 13d 1 1.41mi

Listing history 5 events

  1. 2026-05-11
    listed $130,000 Active 352-char remark
  2. 2014-02-12
    historical
  3. 2013-10-11
    listed $169,900
  4. 1993-02-05
    soldstatus $68,400
  5. 1992-07-24
    soldstatus $55,000

ⓘ 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
$2,156 · $180/mo
Projected year-2 tax
$2,156 · $180/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 ≥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
$17,220
− Mortgage interest
−$7,282
− Property taxes
−$2,156
− Insurance
−$650
− Repairs & maintenance
−$1,378
− Management
−$1,378
− Depreciation
−$3,782
Taxable income
$594
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$143
After-tax cash flow
$2,474/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
North Canton City
NCES district ID
3904450
Math proficiency
77% ▼ -6.00%
Reading proficiency
79% ▼ -4.00%
Median HH income
$59,644
Composite
66.92/100
National rank
#400
State rank
#64 of 656 in OH

Livability — North Canton

Score
85/100
State rank
#44
US rank
#598

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Canton, OH
County
Stark County · 272,865 people
City population
39,851
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

+136.4% since first listed
6 events — show timeline
  • 2026-05-20 Pending MLSNOW
  • 2026-05-11 Listed $130,000 MLSNOW
  • 2014-02-12 Listing Removed MLSNOW
  • 2013-10-11 Listed $169,900 MLSNOW
  • 1993-02-05 Sold (Public Records) $68,400 Public Records
  • 1992-07-24 Sold (Public Records) $55,000 Public Records

Property tax history

+3.5%/yr

Latest (2024): $2,156 · +23.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…