CashFlowRE
Sign in Sign up
1135 16th St NW Multi-family
B Composite 71.44
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 +11.1/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • Rent growth +3.7/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$114,900

1135 16th St NW · Canton, OH 44703
3 bd · 2.0 ba · 2,010 sqft · MultiFamily public records · 38 Days on market
Built 1916 3,149 sqft lot $57/sqft · 8% below area Est $125k · 8% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Cash flow day 1! Gross rent of $1,355/mo. Landlord pays water/sewer/trash. Tenants pay all other utilities. First floor unit is 1 bedroom 1 bath. Upper unit is 2 bedrooms 1 bathroom. Upper unit has in-unit laundry. Lower unit has access to laundry in basement. Convenient to everything Canton has to offer and to Rt 77.

Key facts

  • In unit laundry
  • 3,149 sq ft lot
  • 2 parking spots

Tags

IN UNIT LAUNDRYACCESS TO LAUNDRY IN BASEMENT

Property features AI

Finance

  • Other: Annual tax amount reported: $948 (2024)
  • Financial info: Gross income reported: $1,355; Unit rents: One-bedroom unit $625 (leased through July 31, 2026); Two-bedroom unit $730 (leased through May 10, 2027)

Exterior

  • Parking: Attached carport; Two carport spaces
  • Utilities: Public water; Public sewer
  • Home design: Multi-unit building (1 building)
  • Construction: Shingle roof; Year built per public records
  • Exterior features: Aluminum siding

Interior

  • Bedrooms: Two-bedroom units on the 2nd and 3rd floors; One-bedroom unit on the 1st floor
  • Bathrooms: Two full bathrooms total (unit-level bathrooms listed below); Each unit has one bathroom
  • Heating & cooling: Forced air heating
  • 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 3-bed/2.0-bath multifamily listed at $115k.

Deal economics

  • At list price, monthly cash flow is $531 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $111k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.8% vs local median 4.9% in 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 71/100 on livability (#441 in OH) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A; Watch: crime F, employment F.
  • Canton City (urban): math 17% / reading 26% proficiency, ranked #627 of 656 in OH (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Gibbs Elementary School (math 17% / reading 22%, grade F, #1,293 of 1,584 statewide, top 83%, 329 students, 0% FRL); Crenshaw Middle School (math 10% / reading 19%, grade F, #630 of 654 statewide, top 97%, 774 students, 0% FRL); Mckinley High School (math 8% / reading 29%, grade F, #683 of 781 statewide, top 88%, 2,154 students, 0% FRL) — zoned schools average 0% FRL vs 76% district-wide (76 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+4.6%/yr); 31 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).
  • At $1,596/mo this rent would consume 60% of the median local household income ($32k/yr) (locally 644% 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 $794 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 4.6% rent growth), your $32k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($111k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 30y 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 $65k; list at $115k implies a 77% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $111,453 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 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 1916 — 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.39%
Cap rate
11.84%
Cash-on-cash
19.82%
DSCR
1.88
GRM
6.0

CMA / ARV

ARV (median comp)
$125,004
List price
$114,900
Delta
-8.08%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1105 19th St NW 0.18mi 2/2.0 (-1) 1,962 (-2%) 6mo $160,500 $82 78
1248 18th St NW 0.14mi 3/2.0 1,872 (-7%) 17mo $105,000 $56 68
2112 Iris Ct NW 0.42mi 4/2.0 (+1) 2,208 (+10%) 1mo $120,000 $54 58
1324-1326 Shorb Ave NW 0.35mi 2/2.0 (-1) 1,872 (-7%) 12mo $43,000 $23 58
1814 Woodland Ave NW 0.29mi 4/2.0 (+1) 2,232 (+11%) 9mo $150,000 $67 55
1117-1119 18th St NW 0.13mi 4/2.0 (+1) 1,768 (-12%) 20mo $131,000 $74 52
1301 Fulton Rd NW 0.38mi 3/1.5 1,828 (-9%) 21mo $42,550 $23 48
949 Fulton Rd NW 0.61mi 3/3.0 1,868 (-7%) 12mo $95,000 $51 46
907 14th St NW 0.28mi 4/2.0 (+1) 1,740 (-13%) 19mo $51,000 $29 44

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 · 4.61% rent growth · sell at horizon

5-year hold
IRR
13.6%
Equity multiple
1.55×
Total profit
$17,837
Equity at exit
$17,132
10-year hold
IRR
23.6%
Equity multiple
3.18×
Total profit
$70,188
Equity at exit
$9,934

Cash invested: $32,172 (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 44703

Home prices YoY
-20.5%
Rents YoY
4.6%
Active inventory
31
Price-to-rent
13.0×

Monthly cashflow live

Estimated rent
$1,596 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$79 /mo · $948/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$335
Net cashflow
$531

Break-even live

Break-even rent $923
Max offer price $114,900
Occupancy floor 62%

Sensitivity live

Price -10% $596 -5% $564 +0% $531 +5% $499 +10% $466
Rent -10% $405 -5% $468 +0% $531 +5% $594 +10% $657
Rate -1.0pp $589 -0.5pp $561 base $531 +0.5pp $502 +1.0pp $471

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 1 1 $736
1× unit 2 1 $860
Total (2 units) $1,596

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
$28,725
Closing costs
$3,447
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1220 Market Ave N Unit 4 Canton, OH 3.0 1.0 1400 $1,100 $0.79 45d 1 0.78mi
1137 7th St NW Canton, OH 3.0 1.0 1736 $1,095 $0.63 45d 1 0.80mi
2510 10th St NW Canton, OH 3.0 1.5 1468 $1,175 $0.80 23d 1 1.12mi
924 Spring Ave NE Canton, OH 4.0 1.5 1407 $1,395 $0.99 23d 1 1.20mi
3034 12th St NW Canton, OH 2.0 1.0 1724 $1,125 $0.65 23d 1 1.34mi

Listing history 50 events

  1. 2026-06-21
    days on market $114,900 Active 38 DOM
  2. 2026-06-18
    days on market $114,900 Active 35 DOM
  3. 2026-06-17
    days on market $114,900 Active 34 DOM
  4. 2026-06-16
    days on market $114,900 Active 33 DOM
  5. 2026-06-15
    days on market $114,900 Active 32 DOM
  6. 2026-06-14
    days on market $114,900 Active 30 DOM
  7. 2026-06-13
    days on market $114,900 Active 29 DOM
  8. 2026-06-10
    days on market $114,900 Active 27 DOM
  9. 2026-06-09
    days on market $114,900 Active 26 DOM
  10. 2026-06-08
    days on market $114,900 Active 25 DOM
  11. 2026-06-07
    days on market $114,900 Active 24 DOM
  12. 2026-06-05
    days on market $114,900 Active 21 DOM
  13. 2026-06-03
    days on market $114,900 Active 20 DOM
  14. 2026-06-02
    days on market $114,900 Active 19 DOM
  15. 2026-06-01
    days on market $114,900 Active 18 DOM
  16. 2026-05-31
    days on market $114,900 Active 17 DOM
  17. 2026-05-30
    days on market $114,900 Active 16 DOM
  18. 2026-05-14
    historical $790
  19. 2026-05-14
    listed $114,900 Active 320-char remark
  20. 2026-05-13
    historical
  21. 2026-04-16
    listed $790
  22. 2026-04-16
    historical $790
  23. 2026-03-19
    price $790
  24. 2026-03-13
    price $840
  25. 2026-01-08
    price $114,900
  26. 2025-12-16
    listed $990
  27. 2025-12-01
    price $119,900
  28. 2025-10-23
    listed $129,000 Active
  29. 2023-08-26
    price $69,900
  30. 2021-03-26
    soldstatus $65,000
  31. 2021-03-25
    soldstatus $65,000 Closed
  32. 2021-02-22
    status Pending
  33. 2021-01-29
    price $60,900
  34. 2020-12-13
    listed $64,900 Active
  35. 2020-11-02
    price $69,900
  36. 2020-08-25
    price $69,900
  37. 2014-02-12
    price $69,900
  38. 2004-09-30
    historical
  39. 2004-04-29
    listed $79,800
  40. 2001-08-10
    soldstatus $63,500
  41. 2001-07-31
    historical
  42. 2001-05-01
    historical
  43. 2001-03-02
    listed $69,900
  44. 2001-01-31
    historical
  45. 2000-10-30
    listed $74,900
  46. 2000-09-15
    listed $72,900
  47. 2000-08-31
    historical
  48. 2000-05-03
    listed $75,900
  49. 1998-05-01
    soldstatus $68,000
  50. 1998-04-30
    price $74,900

ⓘ 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
$948 · $79/mo
Projected year-2 tax
$1,370 · $114/mo
Expected delta
+$422/yr (+$35/mo · 44.5%)

ⓘ 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 0 unhealthy d/yr today · 1 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
$19,152
− Mortgage interest
−$6,436
− Property taxes
−$948
− Insurance
−$574
− Repairs & maintenance
−$1,532
− Management
−$1,532
− Depreciation
−$3,343
Taxable income
$4,786
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,149
After-tax cash flow
$5,228/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
Canton City
NCES district ID
3904371
Math proficiency
17% ▼ -17.00%
Reading proficiency
26% ▼ -12.00%
Median HH income
$28,825
Composite
17.1/100
National rank
#9116
State rank
#627 of 656 in OH

Livability — Canton

Score
71/100
State rank
#441
US rank
#7259

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, OH
County
Stark County · 272,865 people
City population
103,614
Metro
Canton-Massillon, OH
Population (ZIP)
8,070
Household income
$31,957
Rent vs Own
67.2% rent · 32.8% own
Severe rent burden
644.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 58% Two or more races 19% Black 19% Hispanic / Latino 8% Pacific Islander 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 1% Cuban 3%
Common ancestry
Italian 15% Romanian 2% Lithuanian 2%
Foreign-born
2% · Canada

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
▼ -56.64%
Current HPI
220.0551
Rent YoY
▲ 4.61%
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

+170.4% since first listed
39 events — show timeline
  • 2026-05-14 Rental Removed $790 BUILDIUM
  • 2026-05-14 Listed $114,900 MLSNOW
  • 2026-05-13 Listing Removed MLSNOW
  • 2026-04-16 Listed for Rent $790 BUILDIUM
  • 2026-04-16 Rental Removed $790 BUILDIUM
  • 2026-03-19 Price Changed $790 BUILDIUM
  • 2026-03-13 Price Changed $840 BUILDIUM
  • 2026-01-08 Price Changed $114,900 MLSNOW
  • 2025-12-16 Listed for Rent $990 BUILDIUM
  • 2025-12-01 Price Changed $119,900 MLSNOW
  • 2025-10-23 Listed $129,000 MLSNOW
  • 2023-08-26 Price Changed $69,900 MLSNOW
  • 2021-03-26 Sold (Public Records) $65,000 Public Records
  • 2021-03-25 Sold (MLS) $65,000 MLSNOW
  • 2021-02-22 Pending MLSNOW
  • 2021-01-29 Price Changed $60,900 MLSNOW
  • 2020-12-13 Listed $64,900 MLSNOW
  • 2020-11-02 Price Changed $69,900 MLSNOW
  • 2020-08-25 Price Changed $69,900 MLSNOW
  • 2014-02-12 Price Changed $69,900 MLSNOW
  • 2004-09-30 Listing Removed MLSNOW
  • 2004-04-29 Listed $79,800 MLSNOW
  • 2001-08-10 Sold (Public Records) $63,500 Public Records
  • 2001-07-31 Listing Removed MLSNOW
  • 2001-05-01 Listing Removed MLSNOW
  • 2001-03-02 Listed $69,900 MLSNOW
  • 2001-01-31 Listing Removed MLSNOW
  • 2000-10-30 Listed $74,900 MLSNOW
  • 2000-09-15 Listed $72,900 MLSNOW
  • 2000-08-31 Listing Removed MLSNOW
  • 2000-05-03 Listed $75,900 MLSNOW
  • 1998-05-01 Sold (Public Records) $68,000 Public Records
  • 1998-04-30 Price Changed $74,900 MLSNOW
  • 1998-04-30 Price Changed $74,900 MLSNOW
  • 1998-04-30 Price Changed $74,900 MLSNOW
  • 1996-11-18 Sold (Public Records) $41,200 Public Records
  • 1996-10-13 Listed $42,500 MLSNOW
  • 1996-09-16 Listing Removed MLSNOW
  • 1996-03-16 Listed $42,500 MLSNOW

Property tax history

+7.4%/yr

Latest (2024): $948 · +33.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…