CashFlowRE
Sign in Sign up
1021 Lakeview Ave NW
B- Composite 68.39
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$59,900

1021 Lakeview Ave NW · Reedurban, OH 44708
3 bd · 2.0 ba · 1,511 sqft · SingleFamily public records · 6 Days on market
Built 1921 9,147 sqft lot

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

Listing remarks

Large bungalow style home in Canton. would make a great investment for a flip/rental project with just a little TLC!

Key facts

  • 9,147 sq ft lot
  • 2 garage spots
  • Built 1921

Property features AI

Exterior

  • Parking: Detached 2-car garage; Driveway
  • Utilities: Public water; Public sewer
  • Home design: Wood-sided construction; Asphalt/fiberglass roof
  • Construction: Built (year source: public records)
  • Exterior features: Lot about 0.21 acres; Public water; Public sewer

Interior

  • Bedrooms: 3 main-level bedrooms
  • Bathrooms: 2 full bathrooms (1 on the main level)
  • Heating & cooling: Gas heating
  • Interior features: Full basement; One fireplace

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 single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $504 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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.
  • Market conditions: Rents rising fast (+6.7%/yr); 120 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 528 units permitted in Stark County in 2024 (84 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $414 of loan paydown is wiped out by about $2k 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 + 6.7% rent growth), your $17k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 31y 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 1921 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $59,900

Questions for the listing agent

  1. Built in 1921 — 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. 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.
  4. 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.
  5. 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
2.03%
Cap rate
16.39%
Cash-on-cash
36.07%
DSCR
2.60
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$197,941
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1021 Lakeview Ave NW 0.00mi 3/2.0 1,511 (0%) 0mo $61,000 $40 100
814 Lakeview Ave NW 0.13mi 3/1.0 1,296 (-14%) 0mo $190,000 $147 66
1243 Stardust Ave NW 0.45mi 3/3.5 1,500 (-1%) 10mo $260,000 $173 64
308 Valleyview Ave NW 0.52mi 3/1.5 1,536 (+2%) 11mo $193,000 $126 62
347 Aultman Ave NW 0.50mi 3/1.5 1,472 (-3%) 10mo $200,000 $136 62
300 Valleyview Ave NW 0.53mi 4/2.0 (+1) 1,456 (-4%) 8mo $205,000 $141 58
334 Grandview Ave NW 0.42mi 2/2.0 (-1) 1,400 (-7%) 9mo $174,000 $124 55
168 Aultman Ave NW 0.72mi 3/1.5 1,475 (-2%) 9mo $180,000 $122 53
923 Bellflower Ave NW 0.62mi 3/2.5 1,650 (+9%) 6mo $189,900 $115 48
233 Harter Ave NW 0.66mi 3/2.0 1,368 (-10%) 6mo $192,500 $141 48
206 Harter Ave NW 0.72mi 3/1.5 1,644 (+9%) 4mo $215,000 $131 46
302 Poplar Ave 0.55mi 4/1.5 (+1) 1,700 (+12%) 10mo $189,000 $111 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 · 6.73% rent growth · sell at horizon

5-year hold
IRR
36.2%
Equity multiple
2.62×
Total profit
$27,194
Equity at exit
$8,931
10-year hold
IRR
44.9%
Equity multiple
6.14×
Total profit
$86,235
Equity at exit
$5,179

Cash invested: $16,772 (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 44708

Rents YoY
6.7%
Active inventory
120
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,218 high interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$119 /mo · $1,432/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$504

Break-even live

Break-even rent $580
Max offer price $59,900
Occupancy floor 54%

Sensitivity live

Price -10% $538 -5% $521 +0% $504 +5% $487 +10% $470
Rent -10% $408 -5% $456 +0% $504 +5% $552 +10% $600
Rate -1.0pp $534 -0.5pp $519 base $504 +0.5pp $489 +1.0pp $473

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
$14,975
Closing costs
$1,797
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3034 12th St NW Canton, OH 2.0 1.0 1724 $1,125 $0.65 21d 1 0.88mi
1005 Broad Ave NW Unit 201 Canton, OH 3.0 1.0 1200 $800 $0.67 21d 1 1.04mi
1005 Broad Ave NW Unit 100 Canton, OH 2.0 1.0 1200 $850 $0.71 21d 1 1.04mi
2510 10th St NW Canton, OH 3.0 1.5 1468 $1,175 $0.80 21d 1 1.20mi
900 Roslyn Ave SW Canton, OH 3.0 1.0 1320 $1,175 $0.89 14d 1 1.22mi
1014 Roslyn Ave SW Canton, OH 3.0 1.0 1128 $1,150 $1.02 21d 1 1.29mi
2740 Shaftesbury Dr NW Canton, OH 1.0–2.0 1.0–2.0 1064 $1,460 $1.37 14d 11 1.32mi
2316 2nd St SW Canton, OH 3.0 1.0 1125 $1,095 $0.97 44d 1 1.49mi

Listing history 5 events

  1. 2026-06-07
    statusdays on market $59,900 Pending 6 DOM
  2. 2026-06-05
    days on market $59,900 Active 3 DOM
  3. 2026-06-03
    days on market $59,900 Active 2 DOM
  4. 2026-06-02
    remarks 116-char remark
  5. 2026-06-02
    listed $59,900 Active 1 DOM

ⓘ 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
$1,432 · $119/mo
Projected year-2 tax
$1,432 · $119/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 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
$14,621
− Mortgage interest
−$3,355
− Property taxes
−$1,432
− Insurance
−$300
− Repairs & maintenance
−$1,170
− Management
−$1,170
− Depreciation
−$1,743
Taxable income
$5,453
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,309
After-tax cash flow
$4,741/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 — Reedurban

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Stark County · 272,865 people
Metro
Canton-Massillon, OH
Population (ZIP)
24,285
Household income
$63,706
Rent vs Own
30.9% rent · 69.1% own
Severe rent burden
725.0

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
Predominantly White (80%)
Race & ethnicity
White 80% Black 8% Two or more races 8% Hispanic / Latino 4% Asian 3%
Common ancestry
Italian 8% Romanian 2% Slovak 2%
Foreign-born
4% · Canada, South Korea, Vietnam
Languages at home
95% English-only · Spanish 2% Other Indo-European 1% Tagalog/Filipino 1%

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
▼ -168.35%
Current HPI
206.298
Rent YoY
▲ 6.73%
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

+33.1% since first listed
15 events — show timeline
  • 2026-06-01 Listed $59,900 MLSNOW
  • 2019-04-23 Listing Removed MLSNOW
  • 2019-01-04 Price Changed $38,700 MLSNOW
  • 2018-09-19 Relisted MLSNOW
  • 2018-09-13 Contingent MLSNOW
  • 2018-09-05 Listed $43,000 MLSNOW
  • 2014-03-01 Listing Removed MLSNOW
  • 2013-10-29 Listed $59,000 MLSNOW
  • 2013-09-16 Listing Removed MLSNOW
  • 2013-07-22 Listed $69,000 MLSNOW
  • 1996-07-19 Sold (Public Records) $66,900 Public Records
  • 1996-05-24 Listed $69,900 MLSNOW
  • 1996-01-07 Listing Removed MLSNOW
  • 1995-09-07 Listed $72,500 MLSNOW
  • 1993-12-13 Sold (Public Records) $45,000 Public Records

Property tax history

-1.7%/yr

Latest (2024): $1,432 · -31.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…