CashFlowRE
Sign in Sign up
776 Kraus Ct
D- Composite 39.64
Why this score? — see what drove the D- 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 +10.2/30.0
  • ARV discount +7.5/15.0
  • Appreciation +4.9/10.0
  • Livability +4.0/5.0
  • 1% rule +3.0/10.0
  • DSCR +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$139,900

776 Kraus Ct · Akron, OH 44307
3 bd · 1.0 ba · 600 sqft · SingleFamily public records · 494 Days on market
Built 1943 0.58 ac lot $233/sqft · 513% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Unique opportunity to own a portfolio of rentals, privately situated on a 1/2 acre lot, partially fenced. Must sell with 985-987 Diana Ave. MLS 5096775 Property features 3 separate ranch bungalow homes, TWO - 1 bedroom units, one with attached garage, rent $480. ONE - 2 bedroom unit with attached garage space, rent $665. Additional . 1148 lot included with sale behind ranch units. Lovely location, canopied with trees and private from street, would be a great opportunity for owner occupant and extended family/ in-laws. Some rehab needed, bring your offer. Tenant occupied, please do not disturb tenants or pull onto private driveway without a scheduled appointment. MUST sell with 985-987 Diana Ave. No terms, CASH only. No contingencies.

Key facts

  • Canopied with trees
  • 1/2 acre lot
  • Partially fenced

Tags

PRIVATELY SITUATED1/2 ACRE LOTPARTIALLY FENCEDATTACHED GARAGEADDITIONAL LOT INCLUDEDCANOPIED WITH TREES

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 $140k.

Deal economics

  • At list price, monthly cash flow is $-80 ($-958/yr) — negative.
  • To cash-flow at today's rent, offer at most $126k (10.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $111k (20.4% below list).
  • Recommended offer: $111k (20.4% below list) — sets the bar for 1% rule.

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: 42 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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).
  • At $1,114/mo this rent would consume 48% of the median local household income ($28k/yr) (locally 787% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $692 of equity ($967 loan paydown + $-275 appreciation (-0.2% local appreciation)).
  • Summit County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 494 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; list at $140k implies a 366% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1943 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $111,426 (20.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 494 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. Built in 1943 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.80%
Cap rate
5.61%
Cash-on-cash
-2.45%
DSCR
0.89
GRM
10.5

CMA / ARV

ARV (median comp)
$76,425
List price
$139,900
Delta
83.05%
Verdict
OVERPRICED
Comps
8 within 1.0 mi

Projected returns pro-forma

-0.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-5.8%
Equity multiple
0.73×
Total profit
$-10,450
Equity at exit
$39,254
10-year hold
IRR
0.3%
Equity multiple
1.03×
Total profit
$1,319
Equity at exit
$46,107

Cash invested: $39,172 (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 44307

Home prices YoY
-0.2%
Active inventory
42
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,114 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$168 /mo · $2,018/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$-80

Break-even live

Break-even rent $1,215
Max offer price $125,799
Occupancy floor

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
$34,975
Closing costs
$4,197
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
899 Rosamond Ave Akron, OH 1.0–2.0 1.0 690 $825 $1.20 23d 1 0.74mi
1226 Roslyn Ave Akron, OH 2.0 1.0 500 $850 $1.70 14d 1 0.84mi
1335 Thurston St Unit 1335 Akron, OH 2.0 1.0 700 $825 $1.18 14d 1 1.03mi
1339 Thurston St Unit 1339 Akron, OH 2.0 1.0 700 $825 $1.18 43d 1 1.03mi
376 W Cedar St Akron, OH 2.0 1.0 650 $885 $1.36 43d 1 1.20mi
530 S Main St Akron, OH 1.0–2.0 1.0–2.0 937 $2,195 $2.34 43d 2 1.40mi

Listing history 27 events

  1. 2026-06-15
    days on market $139,900 Active 494 DOM
  2. 2026-06-14
    days on market $139,900 Active 492 DOM
  3. 2026-06-13
    days on market $139,900 Active 491 DOM
  4. 2026-06-10
    days on market $139,900 Active 489 DOM
  5. 2026-06-09
    days on market $139,900 Active 488 DOM
  6. 2026-06-08
    days on market $139,900 Active 487 DOM
  7. 2026-06-07
    days on market $139,900 Active 486 DOM
  8. 2026-06-05
    days on market $139,900 Active 483 DOM
  9. 2026-06-03
    days on market $139,900 Active 482 DOM
  10. 2026-06-02
    days on market $139,900 Active 481 DOM
  11. 2026-06-01
    days on market $139,900 Active 480 DOM
  12. 2026-05-31
    days on market $139,900 Active 479 DOM
  13. 2026-05-31
    days on market $139,900 Active 478 DOM
  14. 2026-03-30
    price $139,900 744-char remark
    Show marketing remark (744 chars)

    Unique opportunity to own a portfolio of rentals, privately situated on a 1/2 acre lot, partially fenced. Must sell with 985-987 Diana Ave. MLS 5096775 Property features 3 separate ranch bungalow homes, TWO - 1 bedroom units, one with attached garage, rent $480. ONE - 2 bedroom unit with attached garage space, rent $665. Additional . 1148 lot included with sale behind ranch units. Lovely location, canopied with trees and private from street, would be a great opportunity for owner occupant and extended family/ in-laws. Some rehab needed, bring your offer. Tenant occupied, please do not disturb tenants or pull onto private driveway without a scheduled appointment. MUST sell with 985-987 Diana Ave. No terms, CASH only. No contingencies.

  15. 2025-07-25
    price $144,900 744-char remark
    Show marketing remark (744 chars)

    Unique opportunity to own a portfolio of rentals, privately situated on a 1/2 acre lot, partially fenced. Must sell with 985-987 Diana Ave. MLS 5096775 Property features 3 separate ranch bungalow homes, TWO - 1 bedroom units, one with attached garage, rent $480. ONE - 2 bedroom unit with attached garage space, rent $665. Additional . 1148 lot included with sale behind ranch units. Lovely location, canopied with trees and private from street, would be a great opportunity for owner occupant and extended family/ in-laws. Some rehab needed, bring your offer. Tenant occupied, please do not disturb tenants or pull onto private driveway without a scheduled appointment. MUST sell with 985-987 Diana Ave. No terms, CASH only. No contingencies.

  16. 2025-07-11
    price $145,900 744-char remark
    Show marketing remark (744 chars)

    Unique opportunity to own a portfolio of rentals, privately situated on a 1/2 acre lot, partially fenced. Must sell with 985-987 Diana Ave. MLS 5096775 Property features 3 separate ranch bungalow homes, TWO - 1 bedroom units, one with attached garage, rent $480. ONE - 2 bedroom unit with attached garage space, rent $665. Additional . 1148 lot included with sale behind ranch units. Lovely location, canopied with trees and private from street, would be a great opportunity for owner occupant and extended family/ in-laws. Some rehab needed, bring your offer. Tenant occupied, please do not disturb tenants or pull onto private driveway without a scheduled appointment. MUST sell with 985-987 Diana Ave. No terms, CASH only. No contingencies.

  17. 2025-07-07
    price $146,900 744-char remark
    Show marketing remark (744 chars)

    Unique opportunity to own a portfolio of rentals, privately situated on a 1/2 acre lot, partially fenced. Must sell with 985-987 Diana Ave. MLS 5096775 Property features 3 separate ranch bungalow homes, TWO - 1 bedroom units, one with attached garage, rent $480. ONE - 2 bedroom unit with attached garage space, rent $665. Additional . 1148 lot included with sale behind ranch units. Lovely location, canopied with trees and private from street, would be a great opportunity for owner occupant and extended family/ in-laws. Some rehab needed, bring your offer. Tenant occupied, please do not disturb tenants or pull onto private driveway without a scheduled appointment. MUST sell with 985-987 Diana Ave. No terms, CASH only. No contingencies.

  18. 2025-06-27
    price $147,900 744-char remark
    Show marketing remark (744 chars)

    Unique opportunity to own a portfolio of rentals, privately situated on a 1/2 acre lot, partially fenced. Must sell with 985-987 Diana Ave. MLS 5096775 Property features 3 separate ranch bungalow homes, TWO - 1 bedroom units, one with attached garage, rent $480. ONE - 2 bedroom unit with attached garage space, rent $665. Additional . 1148 lot included with sale behind ranch units. Lovely location, canopied with trees and private from street, would be a great opportunity for owner occupant and extended family/ in-laws. Some rehab needed, bring your offer. Tenant occupied, please do not disturb tenants or pull onto private driveway without a scheduled appointment. MUST sell with 985-987 Diana Ave. No terms, CASH only. No contingencies.

  19. 2025-06-20
    price $148,900 744-char remark
    Show marketing remark (744 chars)

    Unique opportunity to own a portfolio of rentals, privately situated on a 1/2 acre lot, partially fenced. Must sell with 985-987 Diana Ave. MLS 5096775 Property features 3 separate ranch bungalow homes, TWO - 1 bedroom units, one with attached garage, rent $480. ONE - 2 bedroom unit with attached garage space, rent $665. Additional . 1148 lot included with sale behind ranch units. Lovely location, canopied with trees and private from street, would be a great opportunity for owner occupant and extended family/ in-laws. Some rehab needed, bring your offer. Tenant occupied, please do not disturb tenants or pull onto private driveway without a scheduled appointment. MUST sell with 985-987 Diana Ave. No terms, CASH only. No contingencies.

  20. 2025-02-06
    listed $149,900 Active 744-char remark
    Show marketing remark (744 chars)

    Unique opportunity to own a portfolio of rentals, privately situated on a 1/2 acre lot, partially fenced. Must sell with 985-987 Diana Ave. MLS 5096775 Property features 3 separate ranch bungalow homes, TWO - 1 bedroom units, one with attached garage, rent $480. ONE - 2 bedroom unit with attached garage space, rent $665. Additional . 1148 lot included with sale behind ranch units. Lovely location, canopied with trees and private from street, would be a great opportunity for owner occupant and extended family/ in-laws. Some rehab needed, bring your offer. Tenant occupied, please do not disturb tenants or pull onto private driveway without a scheduled appointment. MUST sell with 985-987 Diana Ave. No terms, CASH only. No contingencies.

  21. 2025-01-24
    historical
  22. 2024-12-09
    status Active
  23. 2024-11-18
    status Pending
  24. 2024-10-24
    listed $149,900 Active
  25. 2005-02-15
    soldstatus $30,000
  26. 1992-07-15
    soldstatus $60,000
  27. 1991-01-25
    soldstatus $23,000

ⓘ 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
$2,018 · $168/mo
Projected year-2 tax
$2,100 · $175/mo
Expected delta
+$82/yr (+$7/mo · 4.1%)

ⓘ 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 2/10 Low 6 d/yr ≥97°F today · 15 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
$13,371
− Mortgage interest
−$7,837
− Property taxes
−$2,018
− Insurance
−$700
− Repairs & maintenance
−$1,070
− Management
−$1,070
− Depreciation
−$4,070
Taxable loss
−$3,392
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$814
After-tax cash flow
$-144/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)
6,653
Household income
$27,697
Rent vs Own
72.1% rent · 27.9% own
Severe rent burden
787.0

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 Black (73%)
Race & ethnicity
Black 73% White 17% Two or more races 5% Hispanic / Latino 5%
Common ancestry
Slovak 1% Romanian 1% Iranian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 2% French/Haitian/Cajun 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
▼ -0.20%
Current HPI
81.3728
Rent YoY
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

+508.3% since first listed
14 events — show timeline
  • 2026-03-30 Price Changed $139,900 MLSNOW
  • 2025-07-25 Price Changed $144,900 MLSNOW
  • 2025-07-11 Price Changed $145,900 MLSNOW
  • 2025-07-07 Price Changed $146,900 MLSNOW
  • 2025-06-27 Price Changed $147,900 MLSNOW
  • 2025-06-20 Price Changed $148,900 MLSNOW
  • 2025-02-06 Listed $149,900 MLSNOW
  • 2025-01-24 Listing Removed MLSNOW
  • 2024-12-09 Relisted MLSNOW
  • 2024-11-18 Pending MLSNOW
  • 2024-10-24 Listed $149,900 MLSNOW
  • 2005-02-15 Sold (Public Records) $30,000 Public Records
  • 1992-07-15 Sold (Public Records) $60,000 Public Records
  • 1991-01-25 Sold (Public Records) $23,000 Public Records

Property tax history

+4.3%/yr

Latest (2025): $2,018 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…