CashFlowRE
Sign in Sign up
63 W Long St
B- Composite 68.41
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
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • ARV discount +7.4/15.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$96,500

63 W Long St · Akron, OH 44301
3 bd · 2.5 ba · 1,991 sqft · SingleFamily public records · 85 Days on market
Built 1918 5,924 sqft lot $48/sqft · at area comps Est $96k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This large single-family home with 3-bedrooms (possibly 4), 2- full baths, and 2 kitchens has served as a 2-unit in the past. It also features an attached 2-car garage, fenced back yard, enclosed front porch, fireplace, custom woodwork, and finished attic. Being sold in as-is condition.

Key facts

  • Fenced back yard
  • Finished attic
  • Custom woodwork

Tags

FENCED BACK YARDENCLOSED FRONT PORCHCUSTOM WOODWORKFINISHED ATTIC

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/2.5-bath single-family listed at $96k.

Deal economics

  • At list price, monthly cash flow is $390 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $96k).
  • Recommended offer: $91k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.1% 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 (+4.6%/yr); 83 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); 51% 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).
  • This rent runs 31% of the median local income ($51k/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 $667 of loan paydown is wiped out by about $3k 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 + 4.6% rent growth), your $27k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($91k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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 $48k; list at $96k implies a 103% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1918 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $90,710 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 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 1918 — 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. 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 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
1.36%
Cap rate
11.14%
Cash-on-cash
17.32%
DSCR
1.77
GRM
6.1

CMA / ARV

ARV (median comp)
$96,368
List price
$96,500
Delta
0.14%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
848 Yale St 0.40mi 4/2.0 (+1) 1,868 (-6%) 14mo $119,500 $64 52
842 Kenyon St 0.51mi 4/1.5 (+1) 1,725 (-13%) 8mo $110,200 $64 38

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 · 4.62% rent growth · sell at horizon

5-year hold
IRR
10.5%
Equity multiple
1.42×
Total profit
$11,385
Equity at exit
$14,388
10-year hold
IRR
20.8%
Equity multiple
2.89×
Total profit
$51,172
Equity at exit
$8,344

Cash invested: $27,020 (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 44301

Home prices YoY
-25.7%
Rents YoY
4.6%
Active inventory
83
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,316 high interval (Pro) →
Mortgage (P&I)
$506
Tax from tax record
$103 /mo · $1,241/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$390

Break-even live

Break-even rent $822
Max offer price $96,500
Occupancy floor 65%

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
$24,125
Closing costs
$2,895
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
1127 Victory St Unit 1129 Akron, OH 3.0 1.0 1368 $950 $0.69 43d 1 0.36mi
783 Boulevard St Akron, OH 4.0 1.0 1440 $999 $0.69 23d 1 0.56mi
1139 Marcy St Akron, OH 4.0 1.5 1300 $1,300 $1.00 43d 1 0.58mi
1282 Andrus St Akron, OH 4.0 1.0 1242 $1,195 $0.96 43d 1 0.63mi
1368 Moore St Akron, OH 4.0 1.0 1575 $1,300 $0.83 43d 1 0.71mi
931 Trimble Dr Akron, OH 2.0 1.5 1448 $1,495 $1.03 23d 1 0.79mi
1200 Girard St Akron, OH 3.0 2.0 1438 $1,100 $0.76 14d 1 0.88mi
1298 Bellows St Akron, OH 3.0 1.0 1300 $1,250 $0.96 43d 1 0.92mi
78 E Mapledale Ave Akron, OH 4.0 1.5 1600 $1,500 $0.94 14d 1 0.92mi
527 Brady Ave Akron, OH 3.0 1.5 1416 $1,395 $0.99 43d 1 0.94mi
600 Sherman St Akron, OH 4.0 1.0–2.0 824 $1,400 $1.70 14d 14 0.96mi
1171 La Croix Ave Unit 2 Akron, OH 2.0 1.0 1267 $975 $0.77 43d 1 1.00mi
1161 La Croix Ave Akron, OH 3.0 1.0 1452 $1,200 $0.83 23d 1 1.00mi
1028 Kling St Akron, OH 4.0 2.0 1500 $1,450 $0.97 43d 1 1.02mi
44 E Brookside Ave Akron, OH 2.0 1.0 1762 $900 $0.51 14d 1 1.02mi
907 Kling St Akron, OH 3.0 1.0 1248 $1,250 $1.00 14d 1 1.02mi
288 Cross St Akron, OH 4.0 2.0 1512 $1,295 $0.86 43d 1 1.02mi
450 Stanton Ave Akron, OH 3.0 2.0 1927 $1,425 $0.74 43d 1 1.03mi
466 Adkins Ave Akron, OH 4.0 1.5 1800 $1,450 $0.81 43d 1 1.08mi
885 Brown St Akron, OH 4.0 2.0 1280 $1,400 $1.09 23d 1 1.11mi
1012 Brown St Akron, OH 4.0 2.0 1518 $1,295 $0.85 43d 1 1.11mi
760 Lakewood Blvd Akron, OH 3.0 2.0 1398 $1,150 $0.82 23d 1 1.20mi
401 S Main St Akron, OH 4.0 1.0–4.0 814 $1,534 $1.88 14d 54 1.24mi
788 Saxon Ave Akron, OH 4.0 1.0 2280 $1,731 $0.76 23d 1 1.26mi
36 W Wilbeth Rd Akron, OH 3.0 1.0 1382 $1,150 $0.83 14d 1 1.26mi
1085 Herberich Ave Akron, OH 4.0 1.0 1350 $1,400 $1.04 43d 1 1.28mi
22 E Exchange St Apt 310 Akron, OH 3.0 3.0 1496 $1,962 $1.31 43d 1 1.29mi
1114 Herberich Ave Akron, OH 4.0 1.0 1308 $1,200 $0.92 43d 1 1.29mi
373 N Firestone Blvd Akron, OH 4.0 1.5 1590 $1,550 $0.97 43d 1 1.29mi
548 Spicer St Akron, OH 4.0 2.0 1487 $1,100 $0.74 23d 1 1.30mi
979 Neptune Ave Akron, OH 3.0 1.0 1248 $1,250 $1.00 23d 1 1.30mi
1040 Neptune Ave Akron, OH 4.0 1.0 1400 $1,300 $0.93 43d 1 1.31mi
721 Polk Ave Akron, OH 3.0 1.5 1500 $1,600 $1.07 23d 1 1.39mi
432 N Firestone Blvd Unit 1496097P Akron, OH 4.0 2.0 1926 $6,253 $3.25 21d 1 1.39mi
455 Spicer St Akron, OH 2.0 1.0 1872 $975 $0.52 14d 1 1.44mi
991 Diana Ave Akron, OH 3.0 2.0 1264 $1,325 $1.05 43d 1 1.45mi
490 Gage St Akron, OH 4.0 1.0 1326 $1,053 $0.79 43d 1 1.46mi

Listing history 22 events

  1. 2026-06-18
    days on market $96,500 Active 85 DOM
  2. 2026-06-17
    days on market $96,500 Active 84 DOM
  3. 2026-06-16
    days on market $96,500 Active 83 DOM
  4. 2026-06-15
    days on market $96,500 Active 82 DOM
  5. 2026-06-14
    days on market $96,500 Active 80 DOM
  6. 2026-06-13
    days on market $96,500 Active 79 DOM
  7. 2026-06-10
    days on market $96,500 Active 77 DOM
  8. 2026-06-09
    days on market $96,500 Active 76 DOM
  9. 2026-06-08
    days on market $96,500 Active 75 DOM
  10. 2026-06-07
    days on market $96,500 Active 74 DOM
  11. 2026-06-05
    days on market $96,500 Active 71 DOM
  12. 2026-06-03
    days on market $96,500 Active 70 DOM
  13. 2026-06-02
    days on market $96,500 Active 69 DOM
  14. 2026-06-01
    days on market $96,500 Active 68 DOM
  15. 2026-05-31
    days on market $96,500 Active 67 DOM
  16. 2026-05-31
    days on market $96,500 Active 66 DOM
  17. 2026-04-10
    price $96,500 287-char remark
    Show marketing remark (287 chars)

    This large single-family home with 3-bedrooms (possibly 4), 2- full baths, and 2 kitchens has served as a 2-unit in the past. It also features an attached 2-car garage, fenced back yard, enclosed front porch, fireplace, custom woodwork, and finished attic. Being sold in as-is condition.

  18. 2026-03-25
    listed $99,500 Active 287-char remark
    Show marketing remark (287 chars)

    This large single-family home with 3-bedrooms (possibly 4), 2- full baths, and 2 kitchens has served as a 2-unit in the past. It also features an attached 2-car garage, fenced back yard, enclosed front porch, fireplace, custom woodwork, and finished attic. Being sold in as-is condition.

  19. 2019-04-16
    soldstatus $47,500 Sold 792-char remark
    Show marketing remark (792 chars)

    Welcome to this home that offers endless opportunities! This single family home could be a multi family home as well. The home offers so much, living room with gas brick fireplace and built ins, custom woodwork, the living room leads into the dining room which has large window for some great sunshine to come through also with custom woodwork and built ins. There is a full kitchen, full bath and gorgeous bright sun room with ceramic title floor all on the first floor. There are three to four bedrooms, full bathroom and a kitchen on the second floor. There is a two car attached garage. The big back yard is fully fenced in. Many updates including security lights, smoke alarms on all floors 2017 and newer carpet. Recently done to the home were the roof, siding and completely insulated.

  20. 2019-04-16
    soldstatus $47,500
    Show marketing remark (792 chars)

    Welcome to this home that offers endless opportunities! This single family home could be a multi family home as well. The home offers so much, living room with gas brick fireplace and built ins, custom woodwork, the living room leads into the dining room which has large window for some great sunshine to come through also with custom woodwork and built ins. There is a full kitchen, full bath and gorgeous bright sun room with ceramic title floor all on the first floor. There are three to four bedrooms, full bathroom and a kitchen on the second floor. There is a two car attached garage. The big back yard is fully fenced in. Many updates including security lights, smoke alarms on all floors 2017 and newer carpet. Recently done to the home were the roof, siding and completely insulated.

  21. 2019-04-05
    status Pending 792-char remark
    Show marketing remark (792 chars)

    Welcome to this home that offers endless opportunities! This single family home could be a multi family home as well. The home offers so much, living room with gas brick fireplace and built ins, custom woodwork, the living room leads into the dining room which has large window for some great sunshine to come through also with custom woodwork and built ins. There is a full kitchen, full bath and gorgeous bright sun room with ceramic title floor all on the first floor. There are three to four bedrooms, full bathroom and a kitchen on the second floor. There is a two car attached garage. The big back yard is fully fenced in. Many updates including security lights, smoke alarms on all floors 2017 and newer carpet. Recently done to the home were the roof, siding and completely insulated.

  22. 2019-04-03
    listed $50,000 Active 792-char remark
    Show marketing remark (792 chars)

    Welcome to this home that offers endless opportunities! This single family home could be a multi family home as well. The home offers so much, living room with gas brick fireplace and built ins, custom woodwork, the living room leads into the dining room which has large window for some great sunshine to come through also with custom woodwork and built ins. There is a full kitchen, full bath and gorgeous bright sun room with ceramic title floor all on the first floor. There are three to four bedrooms, full bathroom and a kitchen on the second floor. There is a two car attached garage. The big back yard is fully fenced in. Many updates including security lights, smoke alarms on all floors 2017 and newer carpet. Recently done to the home were the roof, siding and completely insulated.

ⓘ 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
$1,241 · $103/mo
Projected year-2 tax
$1,373 · $114/mo
Expected delta
+$132/yr (+$11/mo · 10.7%)

ⓘ 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 · 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
$15,791
− Mortgage interest
−$5,406
− Property taxes
−$1,241
− Insurance
−$482
− Repairs & maintenance
−$1,263
− Management
−$1,263
− Depreciation
−$2,807
Taxable income
$3,328
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$799
After-tax cash flow
$3,880/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)
13,668
Household income
$51,321
Rent vs Own
39.2% rent · 60.8% own
Severe rent burden
446.0

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 0.63)
Race & ethnicity
White 52% Black 30% Two or more races 11% Hispanic / Latino 5% Asian 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 4% Lithuanian 2% Serbian 1%
Foreign-born
6% · Canada
Languages at home
92% English-only · Spanish 4% Other Indo-European 1% Other Asian/Pacific 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
▼ -74.09%
Current HPI
213.697
Rent YoY
▲ 4.62%
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

+93.0% since first listed
6 events — show timeline
  • 2026-04-10 Price Changed $96,500 MLSNOW
  • 2026-03-25 Listed $99,500 MLSNOW
  • 2019-04-16 Sold (Public Records) $47,500 Public Records
  • 2019-04-16 Sold (MLS) $47,500 MLSNOW
  • 2019-04-05 Pending MLSNOW
  • 2019-04-03 Listed $50,000 MLSNOW

Property tax history

+12.3%/yr

Latest (2025): $1,241 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…