CashFlowRE
Sign in Sign up
1246 Allendale Ave
C Composite 57.92
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 +21.4/30.0
  • ARV discount +10.6/15.0
  • DSCR +6.8/10.0
  • 1% rule +6.0/10.0
  • Rent growth +4.4/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$97,850

1246 Allendale Ave · Akron, OH 44306
2 bd · 1.5 ba · 913 sqft · SingleFamily public records · 39 Days on market
Built 1930 4,399 sqft lot $107/sqft · 7% below area Est $105k · 7% under ↓ 2% since listing

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

Listing remarks

Looking for an affordable 2-bed bungalow in Akron with recent updates and easy highway access? 1246 Allendale Ave offers a practical opportunity for owner-occupants, first-time buyers, or investors seeking value in the Firestone-South Akron area. This 1-floor ranch-style home features updated flooring, fresh paint, some newer windows, updated kitchen cabinetry with backsplash, newer plumbing, and a newer furnace and water heater, giving buyers several important improvements already completed. Inside, the home offers 912 sq ft with a comfortable layout that includes a bright living area, 2 bedrooms, 1 full bath, and a cozy eat-in kitchen space perfect for everyday dining. The covered front p

Key facts

  • Fresh paint
  • Newer furnace
  • Newer plumbing

Tags

UPDATED FLOORINGFRESH PAINTNEWER WINDOWSUPDATED KITCHEN CABINETRYNEWER PLUMBINGNEWER FURNACE

Property features AI

Exterior

  • Parking: Driveway with gravel surface
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Faces east; Block foundation
  • Construction: Wood siding; Asphalt/fiberglass roof; Built per public records
  • Exterior features: Front porch; Patio; Outbuilding, storage and workshop; Partial chain-link fencing; Back yard, front yard, city lot, flat and level lot; Has a view

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: Two main-level bedrooms (both on the first floor)
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Forced-air gas heating
  • Interior features: Insulated windows; Eat-in kitchen; Full unfinished basement
  • Laundry & utility: Laundry in 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/1.5-bath single-family listed at $98k.

Deal economics

  • At list price, monthly cash flow is $144 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $98k).
  • Recommended offer: $95k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 6.6% in Akron — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 (+7.6%/yr); 71 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($42k/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 $676 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 + 7.6% rent growth), your $27k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($95k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $94,914 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 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 1930 — 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
1.10%
Cap rate
8.06%
Cash-on-cash
6.32%
DSCR
1.28
GRM
7.6

CMA / ARV

ARV (median comp)
$105,173
List price
$97,850
Delta
-6.96%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1313 Coventry St 0.03mi 2/1.0 913 (0%) 4mo $80,000 $88 93
1124 Hammel St 0.14mi 2/1.0 913 (0%) 5mo $129,900 $142 88
526 Clifford Ave 0.29mi 2/1.0 978 (+7%) 2mo $132,000 $135 71
1243 Dietz Ave 0.30mi 2/1.0 1,024 (+12%) 2mo $90,000 $88 62
982 Merton Ave 0.46mi 2/1.0 984 (+8%) 2mo $106,000 $108 61
1239 Lily St 0.45mi 2/1.0 846 (-7%) 6mo $66,800 $79 60
1137 Herberich Ave 0.41mi 2/1.0 816 (-11%) 2mo $115,575 $142 59
1646 Highview Ave 0.60mi 3/1.0 (+1) 957 (+5%) 2mo $139,900 $146 55
629 Donald Ave 0.47mi 3/1.0 (+1) 1,008 (+10%) 4mo $123,500 $123 50
801 Triplett Blvd 0.41mi 3/1.0 (+1) 1,040 (+14%) 3mo $165,000 $159 48
1623 Sunset Ave 0.65mi 3/2.0 (+1) 1,008 (+10%) 1mo $125,000 $124 44
1708 Highview Ave 0.71mi 3/1.0 (+1) 1,008 (+10%) 1mo $139,000 $138 42

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 · 7.63% rent growth · sell at horizon

5-year hold
IRR
-1.3%
Equity multiple
0.95×
Total profit
$-1,368
Equity at exit
$14,590
10-year hold
IRR
13.0%
Equity multiple
2.26×
Total profit
$34,558
Equity at exit
$8,460

Cash invested: $27,398 (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 44306

Rents YoY
7.6%
Active inventory
71
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,080 high interval (Pro) →
Mortgage (P&I)
$513
Tax from tax record
$155 /mo · $1,856/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$227
Net cashflow
$144

Break-even live

Break-even rent $897
Max offer price $97,850
Occupancy floor 82%

Sensitivity live

Price -10% $200 -5% $172 +0% $144 +5% $117 +10% $89
Rent -10% $59 -5% $102 +0% $144 +5% $187 +10% $230
Rate -1.0pp $194 -0.5pp $169 base $144 +0.5pp $119 +1.0pp $93

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
$24,462
Closing costs
$2,936
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1313 Coventry St Akron, OH 2.0 1.0 913 $1,250 $1.37 15d 1 0.04mi
1204 Inman St Akron, OH 3.0 1.0 1080 $1,200 $1.11 24d 1 0.20mi
764 Lindsay Ave Akron, OH 3.0 1.0 1000 $1,295 $1.29 15d 1 0.32mi
1102 Neptune Ave Akron, OH 3.0 1.0 1000 $1,200 $1.20 45d 1 0.41mi
864 Wyley Ave Akron, OH 2.0 1.0 800 $1,500 $1.88 45d 1 0.45mi
1070 Super Genius Cir Akron, OH 2.0–4.0 1.0–2.0 1145 $919 $0.80 15d 1 0.47mi
1566 Coventry St Akron, OH 1.0 1.5 600 $795 $1.32 45d 1 0.47mi
1588 Coventry St Unit 7 Akron, OH 1.0 1.0 600 $795 $1.32 24d 1 0.51mi
1036 Neptune Ave Akron, OH 3.0 1.0 1000 $1,350 $1.35 45d 1 0.53mi
902 Cole Ave Akron, OH 3.0 1.0 984 $1,050 $1.07 15d 1 0.62mi
958 Hunt St #2 Akron, OH 1.0 1.0 700 $600 $0.86 45d 1 0.67mi
958 Hunt St Unit A Akron, OH 1.0 1.0 800 $750 $0.94 45d 1 0.67mi
972 Concord Ave Akron, OH 2.0 1.0 720 $1,173 $1.63 45d 1 0.69mi
1017 Neville Ave Akron, OH 2.0 1.0 600 $675 $1.12 45d 1 0.71mi
629 Morgan Ave Akron, OH 2.0 1.0 960 $1,200 $1.25 45d 1 0.73mi
1055 Neville Ave Akron, OH 2.0 1.0 600 $700 $1.17 45d 1 0.79mi
1005 Pardee Ave Akron, OH 2.0 1.0 862 $1,025 $1.19 45d 1 0.83mi
920 Clement St Akron, OH 2.0 1.0 940 $995 $1.06 15d 1 0.83mi
1078 Lindsay Ave Akron, OH 3.0 2.0 1005 $1,350 $1.34 45d 1 0.86mi
1093 Georgia Ave Akron, OH 2.0 1.0 752 $1,103 $1.47 15d 1 0.88mi
1442 Virginia Ave Akron, OH 2.0 1.0 840 $795 $0.95 45d 1 0.91mi
1125 Georgia Ave Akron, OH 3.0 1.0 1060 $1,300 $1.23 15d 1 0.93mi
147 Brighton Dr Akron, OH 3.0 1.0 1040 $1,350 $1.30 24d 1 0.96mi
778 Ravenswood St Akron, OH 2.0 1.0 616 $1,150 $1.87 24d 1 0.99mi
101 E Firestone Blvd Akron, OH 1.0 1.0 675 $881 $1.31 24d 6 1.01mi
621 Hudson Ave Akron, OH 3.0 1.0 780 $1,100 $1.41 15d 1 1.01mi
548 Winans Ave Akron, OH 1.0 1.0 700 $1,100 $1.57 45d 1 1.04mi
571 Chittenden St Akron, OH 3.0 1.0 982 $1,200 $1.22 45d 1 1.05mi
94 Brighton Dr Akron, OH 3.0 1.0 1000 $1,100 $1.10 45d 1 1.06mi
668 Roscoe Ave Akron, OH 2.0 1.0 720 $875 $1.22 45d 1 1.07mi
67 E Archwood Ave Unit A Akron, OH 2.0 1.0 1000 $850 $0.85 45d 1 1.10mi
58 E Archwood Ave Akron, OH 2.0 1.0 750 $850 $1.13 45d 1 1.12mi
46 Brighton Dr Akron, OH 2.0 1.0 850 $1,100 $1.29 45d 1 1.15mi
45 E Emerling Ave Unit F Akron, OH 2.0 1.0 850 $795 $0.94 45d 1 1.18mi
780 Anderson Ave #12 Akron, OH 1.0 1.0 700 $785 $1.12 15d 1 1.21mi
780 Anderson Ave #13 Akron, OH 1.0 1.0 700 $785 $1.12 45d 1 1.21mi
794 Anderson Ave #9 Akron, OH 1.0 1.0 600 $785 $1.31 24d 1 1.23mi
783 Anderson Ave Apt 5 Akron, OH 2.0 1.0 900 $900 $1.00 45d 1 1.25mi
769 Anderson Ave #6 Akron, OH 1.0 1.0 600 $785 $1.31 15d 1 1.25mi
783 Anderson Ave Apt 10 Akron, OH 2.0 1.0 900 $900 $1.00 15d 1 1.25mi

Listing history 18 events

  1. 2026-06-21
    days on market $97,850 Active 39 DOM
  2. 2026-06-18
    days on market $97,850 Active 36 DOM
  3. 2026-06-17
    days on market $97,850 Active 35 DOM
  4. 2026-06-16
    days on market $97,850 Active 34 DOM
  5. 2026-06-15
    days on market $97,850 Active 33 DOM
  6. 2026-06-14
    days on market $97,850 Active 31 DOM
  7. 2026-06-13
    days on market $97,850 Active 30 DOM
  8. 2026-06-10
    days on market $97,850 Active 28 DOM
  9. 2026-06-09
    days on market $97,850 Active 27 DOM
  10. 2026-06-08
    days on market $97,850 Active 26 DOM
  11. 2026-06-07
    days on market $97,850 Active 25 DOM
  12. 2026-06-05
    pricedays on market $97,850 Active 22 DOM
  13. 2026-06-03
    days on market $99,850 Active 21 DOM
  14. 2026-06-02
    days on market $99,850 Active 20 DOM
  15. 2026-06-01
    days on market $99,850 Active 19 DOM
  16. 2026-05-31
    days on market $99,850 Active 18 DOM
  17. 2026-05-31
    days on market $99,850 Active 17 DOM
  18. 2026-05-13
    listed $99,850 Active 1293-char remark

ⓘ 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
$1,856 · $155/mo
Projected year-2 tax
$1,856 · $155/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
$12,954
− Mortgage interest
−$5,481
− Property taxes
−$1,856
− Insurance
−$489
− Repairs & maintenance
−$1,036
− Management
−$1,036
− Depreciation
−$2,847
Taxable income
$209
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$50
After-tax cash flow
$1,681/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)
20,905
Household income
$41,688
Rent vs Own
56.4% rent · 43.6% own
Severe rent burden
1251.0

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 0.62)
Race & ethnicity
White 48% Black 38% Two or more races 8% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 2% Iranian 1% Scotch-Irish 1%
Foreign-born
4% · Vietnam, Canada, Philippines
Languages at home
94% English-only · Spanish 2% Other Asian/Pacific 1% Vietnamese 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
▼ -101.46%
Current HPI
132.768
Rent YoY
▲ 7.63%
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

-2.0% since first listed
2 events — show timeline
  • 2026-06-04 Price Changed $97,850 MLSNOW
  • 2026-05-13 Listed $99,850 MLSNOW

Property tax history

+2.7%/yr

Latest (2025): $1,856 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…