CashFlowRE
Sign in Sign up
2310 17th St SW
C Composite 56.26
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 +26.5/30.0
  • DSCR +9.0/10.0
  • 1% rule +7.1/10.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +1.4/15.0
  • Appreciation +0.0/10.0

$109,000

2310 17th St SW · Akron, OH 44314
3 bd · 1.0 ba · 1,409 sqft · SingleFamily public records · 5 Days on market
Built 1914 5,401 sqft lot $77/sqft · 13% above area Est $96k · 13% over

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

Listing remarks MLS

Old World charm in this 3 Bedroom with Finished Attic Colonial!!!

Key facts

  • Finished bonus space
  • Private back yard
  • Paved driveway

Tags

NEW LVP FLOORINGDECORATIVE BRICK FIREPLACEENCLOSED PORCHFINISHED BONUS SPACEPRIVATE BACK YARDPAVED DRIVEWAY

Property features AI

Exterior

  • Parking: Attached garage (2 spaces); Paved parking
  • Utilities: Public water; Public sewer
  • Home design: Vinyl siding construction; Asphalt roof; Above-grade finished area reported by assessor
  • Construction: Vinyl siding; Asphalt roof; Year built per public records
  • Exterior features: Enclosed glass porch/patio; Patio; Porch; Private backyard

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Total of 7 rooms (bedroom count not specified)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air gas heating
  • Interior features: Full unfinished basement; Decorative fireplace (1)
  • 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 3-bed/1.0-bath single-family listed at $109k.

Deal economics

  • At list price, monthly cash flow is $288 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $109k).
  • Cap rate 9.5% 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.
  • Zoned schools: Rimer Community Learning Center (math 37% / reading 37%, grade F, #1,087 of 1,584 statewide, top 70%, 278 students, 0% FRL); Innes Community Learning Center (math 8% / reading 15%, grade F, #641 of 654 statewide, top 98%, 641 students, 0% FRL); Akron Early College High School (math 62% / reading 98%, grade A, #34 of 781 statewide, top 4%, 377 students, 0% FRL) — zoned schools average 0% FRL vs 66% district-wide (66 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 43% at this address vs 26% district-wide (+17 pts) — the actual schools serving this property are materially stronger than the Akron City average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.9%/yr); 104 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($47k/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 $754 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 + 3.9% rent growth), your $31k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $109,000

Questions for the listing agent

  1. Built in 1914 — 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. 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?
  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
1.21%
Cap rate
9.46%
Cash-on-cash
11.31%
DSCR
1.50
GRM
6.9

CMA / ARV

ARV (median comp)
$96,079
List price
$109,000
Delta
13.45%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2342 16th St SW 0.08mi 4/1.0 (+1) 1,303 (-8%) 2mo $77,000 $59 77
962 Iona Ave 0.50mi 3/1.0 1,443 (+2%) 2mo $132,000 $91 70
1223 Florida Ave 0.50mi 3/2.0 1,391 (-1%) 2mo $143,000 $103 68
2323 SW 11th St SW 0.36mi 3/1.5 1,272 (-10%) 5mo $117,000 $92 61
2246 7th St SW 0.56mi 3/1.5 1,487 (+6%) 5mo $106,000 $71 59
600 Florida Ave 0.70mi 3/1.5 1,368 (-3%) 4mo $120,000 $88 57
2140 18th St SW 0.33mi 3/2.0 1,242 (-12%) 5mo $68,000 $55 56
721 Polk Ave 0.64mi 3/1.5 1,500 (+6%) 4mo $70,000 $47 54
2186 5th St SW 0.69mi 3/1.0 1,288 (-9%) 5mo $82,000 $64 50
2271 5th St SW 0.67mi 2/2.0 (-1) 1,508 (+7%) 3mo $95,000 $63 45
2134 7th St SW 0.64mi 3/2.0 1,256 (-11%) 4mo $95,000 $76 45
2045 9th St SW 0.68mi 3/2.0 1,232 (-13%) 5mo $160,000 $130 39

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 · 3.91% rent growth · sell at horizon

5-year hold
IRR
1.6%
Equity multiple
1.06×
Total profit
$1,895
Equity at exit
$16,252
10-year hold
IRR
12.1%
Equity multiple
2.00×
Total profit
$30,434
Equity at exit
$9,424

Cash invested: $30,520 (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 44314

Rents YoY
3.9%
Active inventory
104
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,323 high interval (Pro) →
Mortgage (P&I)
$572
Tax from tax record
$141 /mo · $1,689/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$288

Break-even live

Break-even rent $959
Max offer price $109,000
Occupancy floor 73%

Sensitivity live

Price -10% $349 -5% $318 +0% $288 +5% $257 +10% $226
Rent -10% $183 -5% $235 +0% $288 +5% $340 +10% $392
Rate -1.0pp $342 -0.5pp $315 base $288 +0.5pp $259 +1.0pp $231

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
$27,250
Closing costs
$3,270
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2211 18th St SW Akron, OH 3.0 1.0 1332 $1,250 $0.94 16d 1 0.18mi
1029 Harpster Ave Akron, OH 4.0 1.0 1403 $1,250 $0.89 16d 1 0.27mi
2139 18th St SW Akron, OH 2.0 1.0 992 $1,100 $1.11 45d 1 0.31mi
2222 12th St SW Akron, OH 3.0 1.5 1270 $1,050 $0.83 45d 1 0.32mi
2250 11th St SW Akron, OH 3.0 1.0 1308 $1,350 $1.03 16d 1 0.35mi
2163 13th St SW Akron, OH 3.0 2.5 1480 $1,150 $0.78 45d 1 0.36mi
2160 12th St SW Akron, OH 3.0 1.0 1445 $1,300 $0.90 45d 1 0.39mi
720 Florida Ave Akron, OH 4.0 1.0 1124 $1,500 $1.33 16d 1 0.47mi
773 Montana Ave Akron, OH 3.0 1.5 1128 $1,195 $1.06 25d 1 0.51mi
875 Harrison Ave Akron, OH 3.0 1.0 1157 $1,150 $0.99 16d 1 0.57mi
2138 East Ave Akron, OH 3.0 1.0 990 $1,100 $1.11 25d 1 0.59mi
1292 W Wilbeth Rd Akron, OH 3.0 1.0 1248 $1,200 $0.96 22d 1 0.62mi
721 Polk Ave Akron, OH 3.0 1.5 1500 $1,600 $1.07 25d 1 0.63mi
1138 Kohler Ave Akron, OH 3.0 1.0 1000 $1,250 $1.25 16d 1 0.67mi
1304 Kellogg Ave Akron, OH 2.0 2.0 1148 $2,000 $1.74 16d 1 0.70mi
1453 Woodbirch Ave Akron, OH 3.0 2.0 1008 $1,500 $1.49 45d 1 0.88mi
1455 Woodbirch Ave Akron, OH 3.0 2.0 1008 $1,500 $1.49 22d 1 0.88mi
960 Jason Ave Akron, OH 3.0 1.5 935 $1,095 $1.17 22d 1 0.92mi
760 Lakewood Blvd Akron, OH 3.0 2.0 1398 $1,150 $0.82 25d 1 1.10mi
527 Brady Ave Akron, OH 3.0 1.5 1416 $1,395 $0.99 45d 1 1.12mi

Listing history 6 events

  1. 2026-05-05
    status Pending 617-char remark
  2. 2026-04-29
    listed $109,000 Active 617-char remark
  3. 2024-11-04
    historical $1,300
  4. 2024-10-03
    listed $1,300
  5. 2013-06-28
    soldstatus $25,000 65-char remark
    Show marketing remark (65 chars)

    Old World charm in this 3 Bedroom with Finished Attic Colonial!!!

  6. 2013-04-16
    listed $29,900 65-char remark
    Show marketing remark (65 chars)

    Old World charm in this 3 Bedroom with Finished Attic Colonial!!!

ⓘ 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
$1,689 · $141/mo
Projected year-2 tax
$1,695 · $141/mo
Expected delta
+$5/yr ($0/mo · 0.3%)

ⓘ 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 ≥97°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
$15,879
− Mortgage interest
−$6,106
− Property taxes
−$1,689
− Insurance
−$545
− Repairs & maintenance
−$1,270
− Management
−$1,270
− Depreciation
−$3,171
Taxable income
$1,827
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$438
After-tax cash flow
$3,012/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)
17,885
Household income
$47,468
Rent vs Own
48.0% rent · 52.0% own
Severe rent burden
975.0

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
Predominantly White (69%)
Race & ethnicity
White 69% Black 16% Two or more races 12% Hispanic / Latino 3% Asian 3%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 1%
Foreign-born
3% · India, Canada, Philippines
Languages at home
96% English-only · Chinese 2% Russian/Polish/Slavic 1% Spanish 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
▼ -166.61%
Current HPI
151.066
Rent YoY
▲ 3.91%
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

+293.0% since first listed
7 events — show timeline
  • 2026-06-04 Sold (MLS) $117,500 MLSNOW
  • 2026-05-05 Pending MLSNOW
  • 2026-04-29 Listed $109,000 MLSNOW
  • 2024-11-04 Rental Removed $1,300 Avail
  • 2024-10-03 Listed for Rent $1,300 Avail
  • 2013-06-28 Sold (MLS) $25,000 MLSNOW
  • 2013-04-16 Listed $29,900 MLSNOW

Property tax history

+8.7%/yr

Latest (2025): $1,689 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…