CashFlowRE
Sign in Sign up
3834 Morley Dr
C Composite 56.53
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 +21.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • Schools +5.6/10.0
  • 1% rule +5.0/10.0
  • Rent growth +4.2/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,900

3834 Morley Dr · Brimfield, OH 44240
4 bd · 1.5 ba · 1,404 sqft · SingleFamily public records · 76 Days on market
Built 1962 9,827 sqft lot

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

Listing remarks MLS

Welcome to your beautifully updated home in a sought-after Brimfield neighborhood, perfect for families and first-time homebuyers! Step inside and discover a spacious layout featuring three comfortable bedrooms and 2 full pristine bathrooms—each fully renovated with brand-new vanities, toilets, and a sparkling new bathtub/shower combo. Every detail has been thoughtfully refreshed, including new vinyl windows throughout, offering plenty of natural light and improved energy efficiency. Enjoy brand-new flooring underfoot and freshly painted walls that provide a crisp, modern feel in every room. The heart of the home—a stunning kitchen—boasts gorgeous new Quartz countertops, new stainless appliances, as well contemporary cabinets with new, stylish hardware. Step outside to a brand new roof, freshly painted exterior, ensuring curb appeal that lasts through every season. The attached one-car garage and two sheds all provide convenience and additional storage, while the private back patio is the perfect spot for summer barbecues, family gatherings, or simply unwinding after a long day. Additional updates include a new hot water tank and electric panel for peace of mind and year-round comfort. The home’s location in a great area puts you close to top-rated schools, parks, shopping, and more—making daily errands and weekend adventures a breeze. Don’t miss your opportunity to own a move-in-ready home that combines modern updates with comfortable living—all at an affordable price. Schedule your private tour today and start the next chapter of your life in this inviting Kent/Brimfield gem!

Key facts

  • New flooring
  • New vinyl windows
  • Updated home

Tags

UPDATED HOMESPACIOUS LAYOUTFULLY RENOVATED BATHROOMSNEW VINYL WINDOWSNEW FLOORINGFRESHLY PAINTED WALLS

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/1.5-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $328 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $220k).
  • Recommended offer: $207k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#584 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Field Local (rural): math 65% / reading 66% proficiency, ranked #198 of 656 in OH (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+6.8%/yr); 139 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 196 units permitted in Portage County in 2024 (10 in 5+ unit buildings).
  • At $2,203/mo this rent would consume 46% of the median local household income ($58k/yr) (locally 2634% 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.8% rent growth), your $62k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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 $65k; list at $220k implies a 238% gain — meaningful room to come down on a strong offer.
Recommended offer $206,706 (6.0% below list)

Questions for the listing agent

  1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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 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
1.00%
Cap rate
8.08%
Cash-on-cash
6.40%
DSCR
1.28
GRM
8.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.8% rent growth · sell at horizon

5-year hold
IRR
-2.5%
Equity multiple
0.90×
Total profit
$-6,010
Equity at exit
$32,788
10-year hold
IRR
10.8%
Equity multiple
1.98×
Total profit
$60,362
Equity at exit
$19,013

Cash invested: $61,572 (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 44240

Rents YoY
6.8%
Active inventory
139
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,203 medium interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$167 /mo · $2,004/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$463
Net cashflow
$328

Break-even live

Break-even rent $1,787
Max offer price $219,900
Occupancy floor 80%

Sensitivity live

Price -10% $453 -5% $391 +0% $328 +5% $266 +10% $204
Rent -10% $154 -5% $241 +0% $328 +5% $415 +10% $502
Rate -1.0pp $439 -0.5pp $384 base $328 +0.5pp $271 +1.0pp $213

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
$54,975
Closing costs
$6,597
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1405 Wyles Dr Brimfield, OH 2.0–3.0 2.0 1444 $2,755 $1.91 14d 1 0.87mi

Listing history 19 events

  1. 2026-06-14
    statusdays on market $219,900 Pending 76 DOM
  2. 2026-06-10
    days on market $219,900 Contingent 75 DOM
  3. 2026-06-09
    days on market $219,900 Contingent 74 DOM
  4. 2026-06-08
    days on market $219,900 Contingent 73 DOM
  5. 2026-06-07
    days on market $219,900 Contingent 72 DOM
  6. 2026-06-05
    statusdays on market $219,900 Contingent 69 DOM
  7. 2026-06-03
    days on market $219,900 Active 68 DOM
  8. 2026-06-02
    days on market $219,900 Active 67 DOM
  9. 2026-06-01
    days on market $219,900 Active 66 DOM
  10. 2026-05-31
    days on market $219,900 Active 65 DOM
  11. 2026-05-31
    days on market $219,900 Active 64 DOM
  12. 2026-05-17
    status Active 1646-char remark
    Show marketing remark (1646 chars)

    Welcome to your beautifully updated home in a sought-after Brimfield neighborhood, perfect for families and first-time homebuyers! Step inside and discover a spacious layout featuring three comfortable bedrooms and 2 full pristine bathrooms—each fully renovated with brand-new vanities, toilets, and a sparkling new bathtub/shower combo. Every detail has been thoughtfully refreshed, including new vinyl windows throughout, offering plenty of natural light and improved energy efficiency. Enjoy brand-new flooring underfoot and freshly painted walls that provide a crisp, modern feel in every room. The heart of the home—a stunning kitchen—boasts gorgeous new Quartz countertops, new stainless appliances, as well contemporary cabinets with new, stylish hardware. Step outside to a brand new roof, freshly painted exterior, ensuring curb appeal that lasts through every season. The attached one-car garage and two sheds all provide convenience and additional storage, while the private back patio is the perfect spot for summer barbecues, family gatherings, or simply unwinding after a long day. Additional updates include a new hot water tank and electric panel for peace of mind and year-round comfort. The home’s location in a great area puts you close to top-rated schools, parks, shopping, and more—making daily errands and weekend adventures a breeze. Don’t miss your opportunity to own a move-in-ready home that combines modern updates with comfortable living—all at an affordable price. Schedule your private tour today and start the next chapter of your life in this inviting Kent/Brimfield gem!

  13. 2026-05-08
    historical Contingent 1646-char remark
    Show marketing remark (1646 chars)

    Welcome to your beautifully updated home in a sought-after Brimfield neighborhood, perfect for families and first-time homebuyers! Step inside and discover a spacious layout featuring three comfortable bedrooms and 2 full pristine bathrooms—each fully renovated with brand-new vanities, toilets, and a sparkling new bathtub/shower combo. Every detail has been thoughtfully refreshed, including new vinyl windows throughout, offering plenty of natural light and improved energy efficiency. Enjoy brand-new flooring underfoot and freshly painted walls that provide a crisp, modern feel in every room. The heart of the home—a stunning kitchen—boasts gorgeous new Quartz countertops, new stainless appliances, as well contemporary cabinets with new, stylish hardware. Step outside to a brand new roof, freshly painted exterior, ensuring curb appeal that lasts through every season. The attached one-car garage and two sheds all provide convenience and additional storage, while the private back patio is the perfect spot for summer barbecues, family gatherings, or simply unwinding after a long day. Additional updates include a new hot water tank and electric panel for peace of mind and year-round comfort. The home’s location in a great area puts you close to top-rated schools, parks, shopping, and more—making daily errands and weekend adventures a breeze. Don’t miss your opportunity to own a move-in-ready home that combines modern updates with comfortable living—all at an affordable price. Schedule your private tour today and start the next chapter of your life in this inviting Kent/Brimfield gem!

  14. 2026-05-01
    price $219,900 1646-char remark
    Show marketing remark (1646 chars)

    Welcome to your beautifully updated home in a sought-after Brimfield neighborhood, perfect for families and first-time homebuyers! Step inside and discover a spacious layout featuring three comfortable bedrooms and 2 full pristine bathrooms—each fully renovated with brand-new vanities, toilets, and a sparkling new bathtub/shower combo. Every detail has been thoughtfully refreshed, including new vinyl windows throughout, offering plenty of natural light and improved energy efficiency. Enjoy brand-new flooring underfoot and freshly painted walls that provide a crisp, modern feel in every room. The heart of the home—a stunning kitchen—boasts gorgeous new Quartz countertops, new stainless appliances, as well contemporary cabinets with new, stylish hardware. Step outside to a brand new roof, freshly painted exterior, ensuring curb appeal that lasts through every season. The attached one-car garage and two sheds all provide convenience and additional storage, while the private back patio is the perfect spot for summer barbecues, family gatherings, or simply unwinding after a long day. Additional updates include a new hot water tank and electric panel for peace of mind and year-round comfort. The home’s location in a great area puts you close to top-rated schools, parks, shopping, and more—making daily errands and weekend adventures a breeze. Don’t miss your opportunity to own a move-in-ready home that combines modern updates with comfortable living—all at an affordable price. Schedule your private tour today and start the next chapter of your life in this inviting Kent/Brimfield gem!

  15. 2026-04-07
    status Active 1646-char remark
    Show marketing remark (1646 chars)

    Welcome to your beautifully updated home in a sought-after Brimfield neighborhood, perfect for families and first-time homebuyers! Step inside and discover a spacious layout featuring three comfortable bedrooms and 2 full pristine bathrooms—each fully renovated with brand-new vanities, toilets, and a sparkling new bathtub/shower combo. Every detail has been thoughtfully refreshed, including new vinyl windows throughout, offering plenty of natural light and improved energy efficiency. Enjoy brand-new flooring underfoot and freshly painted walls that provide a crisp, modern feel in every room. The heart of the home—a stunning kitchen—boasts gorgeous new Quartz countertops, new stainless appliances, as well contemporary cabinets with new, stylish hardware. Step outside to a brand new roof, freshly painted exterior, ensuring curb appeal that lasts through every season. The attached one-car garage and two sheds all provide convenience and additional storage, while the private back patio is the perfect spot for summer barbecues, family gatherings, or simply unwinding after a long day. Additional updates include a new hot water tank and electric panel for peace of mind and year-round comfort. The home’s location in a great area puts you close to top-rated schools, parks, shopping, and more—making daily errands and weekend adventures a breeze. Don’t miss your opportunity to own a move-in-ready home that combines modern updates with comfortable living—all at an affordable price. Schedule your private tour today and start the next chapter of your life in this inviting Kent/Brimfield gem!

  16. 2026-03-31
    historical Contingent 1646-char remark
    Show marketing remark (1646 chars)

    Welcome to your beautifully updated home in a sought-after Brimfield neighborhood, perfect for families and first-time homebuyers! Step inside and discover a spacious layout featuring three comfortable bedrooms and 2 full pristine bathrooms—each fully renovated with brand-new vanities, toilets, and a sparkling new bathtub/shower combo. Every detail has been thoughtfully refreshed, including new vinyl windows throughout, offering plenty of natural light and improved energy efficiency. Enjoy brand-new flooring underfoot and freshly painted walls that provide a crisp, modern feel in every room. The heart of the home—a stunning kitchen—boasts gorgeous new Quartz countertops, new stainless appliances, as well contemporary cabinets with new, stylish hardware. Step outside to a brand new roof, freshly painted exterior, ensuring curb appeal that lasts through every season. The attached one-car garage and two sheds all provide convenience and additional storage, while the private back patio is the perfect spot for summer barbecues, family gatherings, or simply unwinding after a long day. Additional updates include a new hot water tank and electric panel for peace of mind and year-round comfort. The home’s location in a great area puts you close to top-rated schools, parks, shopping, and more—making daily errands and weekend adventures a breeze. Don’t miss your opportunity to own a move-in-ready home that combines modern updates with comfortable living—all at an affordable price. Schedule your private tour today and start the next chapter of your life in this inviting Kent/Brimfield gem!

  17. 2026-03-27
    listed $224,900 Active 1646-char remark
    Show marketing remark (1646 chars)

    Welcome to your beautifully updated home in a sought-after Brimfield neighborhood, perfect for families and first-time homebuyers! Step inside and discover a spacious layout featuring three comfortable bedrooms and 2 full pristine bathrooms—each fully renovated with brand-new vanities, toilets, and a sparkling new bathtub/shower combo. Every detail has been thoughtfully refreshed, including new vinyl windows throughout, offering plenty of natural light and improved energy efficiency. Enjoy brand-new flooring underfoot and freshly painted walls that provide a crisp, modern feel in every room. The heart of the home—a stunning kitchen—boasts gorgeous new Quartz countertops, new stainless appliances, as well contemporary cabinets with new, stylish hardware. Step outside to a brand new roof, freshly painted exterior, ensuring curb appeal that lasts through every season. The attached one-car garage and two sheds all provide convenience and additional storage, while the private back patio is the perfect spot for summer barbecues, family gatherings, or simply unwinding after a long day. Additional updates include a new hot water tank and electric panel for peace of mind and year-round comfort. The home’s location in a great area puts you close to top-rated schools, parks, shopping, and more—making daily errands and weekend adventures a breeze. Don’t miss your opportunity to own a move-in-ready home that combines modern updates with comfortable living—all at an affordable price. Schedule your private tour today and start the next chapter of your life in this inviting Kent/Brimfield gem!

  18. 2025-11-10
    soldstatus $65,000
  19. 1988-05-13
    soldstatus $49,900

ⓘ 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
$2,004 · $167/mo
Projected year-2 tax
$2,717 · $226/mo
Expected delta
+$713/yr (+$59/mo · 35.6%)

ⓘ 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 3/10 Moderate 2 unhealthy d/yr today · 3 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
$26,433
− Mortgage interest
−$12,318
− Property taxes
−$2,004
− Insurance
−$1,100
− Repairs & maintenance
−$2,115
− Management
−$2,115
− Depreciation
−$6,397
Taxable income
$385
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$92
After-tax cash flow
$3,848/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
Field Local
NCES district ID
3904919
Math proficiency
65% ▼ -9.00%
Reading proficiency
66% ▼ -8.00%
Median HH income
$54,727
Composite
56.09/100
National rank
#1183
State rank
#198 of 656 in OH

Livability — Brimfield

Score
68/100
State rank
#584
US rank
#9960

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Brimfield, OH
County
Portage County · 70,400 people
Metro
Akron, OH
Population (ZIP)
37,788
Household income
$57,627
Rent vs Own
49.5% rent · 50.5% own
Severe rent burden
2634.0

Population outlook (Portage County) Hauer SSP2

Today (2025)
166,109 people
By 2030
167,752 · +1.0%
By 2040
168,640 · +1.5%
By 2050
167,469 · +0.8%
By 2075
170,131 · +2.4%
By 2100
167,958 · +1.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Two or more races 6% Black 6% Asian 4% Hispanic / Latino 3%
Common ancestry
Romanian 7% Slovak 2% Italian 2%
Foreign-born
7% · Canada, China
Languages at home
92% English-only · Other Indo-European 2% Arabic 2% Other Asian/Pacific 1%

Political lean MEDSL · Portage

2024 margin
R (+15.5) · D 41.8% · R 57.3%
2008→2024 swing
-24.5pp toward R · 2008: 9.0pp · 2024: -15.5pp
All cycles
2024: R+15.5 2020: R+12.5 2016: R+10.2 2012: D+4.9 2008: D+9.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -162.04%
Current HPI
189.3174
Rent YoY
▲ 6.80%
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

+340.7% since first listed
8 events — show timeline
  • 2026-05-17 Relisted MLSNOW
  • 2026-05-08 Contingent MLSNOW
  • 2026-05-01 Price Changed $219,900 MLSNOW
  • 2026-04-07 Relisted MLSNOW
  • 2026-03-31 Contingent MLSNOW
  • 2026-03-27 Listed $224,900 MLSNOW
  • 2025-11-10 Sold (Public Records) $65,000 Public Records
  • 1988-05-13 Sold (Public Records) $49,900 Public Records

Property tax history

+2.9%/yr

Latest (2025): $2,004 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…