CashFlowRE
Sign in Sign up
2611 Canvasback Cir
C Composite 58.6
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 +19.0/30.0
  • ARV discount +13.0/15.0
  • 1% rule +7.4/10.0
  • DSCR +6.0/10.0
  • Schools +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$220,000

2611 Canvasback Cir · Portage Lakes, OH 44319
2 bd · 2.0 ba · 1,549 sqft · SingleFamily public records · 21 Days on market
Built 2002 2,591 sqft lot Est $251k · 12% under $300/mo HOA · 11% of rent

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

Listing remarks MLS

Enjoy low maintenance living in this 2-3 bedroom home in Coventry Twp. The owners have recently updated the kitchen and freshly painted throughout the home. You will love the open concept of the main level, featuring a living room with vaulted ceilings, dining room with access to the patio and a kitchen with pantry and breakfast bar. The first floor office (3rd bedroom) would make a great guest suite since it has an attached full bathroom and double closets! The laundry room is conveniently located on the main level too. Upstairs, there is a cat walk that overlooks the living room. The master bedroom and a second bedroom share another full bath. Outside, you will enjoy sitting on the patio with views of the pond with fountain. Two car attached garage. This development includes exterior maintenance of the home and roof plus lawn, landscape, snow removal and salt! Updates include dishwasher 12, tile flooring in the bathroom 12, laminate flooring throughout the main level 14. A

Key facts

  • Backyard pond view
  • Attached garage
  • Dining area

Tags

BACKYARD POND VIEWSPACIOUS LIVING ROOMDINING AREAATTACHED GARAGE

Property features AI

Finance

  • HOA & community: Homeowners association managed by Sentry Management; HOA fee $300 monthly; HOA covers grounds and structure maintenance, roof, snow removal, and trash

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Shingle roof; Aluminum siding
  • Construction: Built (year recorded in public records); Aluminum siding construction; Shingle roof
  • Exterior features: Lot recorded at approximately 0.0595 acres

Interior

  • Kitchen: Range; Dishwasher; Refrigerator
  • Bedrooms: One main-level bedroom
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Gas forced-air heating; Central air conditioning
  • Interior features: Water softener
  • Laundry & utility: Washer; Dryer

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/2.0-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $230 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $220k).
  • Recommended offer: $217k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 13.7% in Portage Lakes — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 64/100 on livability (#772 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment D+, schools D-, amenities F.
  • Coventry Local (suburban): math 52% / reading 64% proficiency, ranked #315 of 656 in OH (top 48%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 90 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($75k/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 $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($217k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 19y 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 $115k; list at $220k implies a 91% gain — meaningful room to come down on a strong offer.
Recommended offer $216,700 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.24%
Cap rate
7.55%
Cash-on-cash
4.49%
DSCR
1.20
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$250,938
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2668 Canvasback Cir 0.06mi 3/2.5 (+1) 1,530 (-1%) 12mo $217,000 $142 78
2976 S Main St 0.48mi 3/1.5 (+1) 1,639 (+6%) 8mo $265,000 $162 54
2679 N Bender Ave 0.35mi 3/1.5 (+1) 1,352 (-13%) 1mo $195,000 $144 54
2813 N Bender Ave 0.61mi 3/3.0 (+1) 1,445 (-7%) 2mo $320,000 $221 50
2735 N Bender Ave 0.46mi 3/1.5 (+1) 1,476 (-5%) 18mo $250,000 $169 49
3078 Greenhill Rd 0.60mi 3/2.0 (+1) 1,450 (-6%) 9mo $295,000 $203 49
2743 N Bender Ave 0.47mi 3/2.0 (+1) 1,725 (+11%) 9mo $220,000 $128 46
325 Hohman Ave 0.68mi 3/2.0 (+1) 1,450 (-6%) 12mo $244,000 $168 43
224 W Ingleside Dr 0.49mi 3/1.5 (+1) 1,338 (-14%) 9mo $200,000 $149 40

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-9.2%
Equity multiple
0.66×
Total profit
$-20,686
Equity at exit
$32,803
10-year hold
IRR
0.5%
Equity multiple
1.03×
Total profit
$2,048
Equity at exit
$19,022

Cash invested: $61,600 (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 44319

Active inventory
90
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$2,720 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$373 /mo · $4,475/yr
Insurance
$92
HOA
$300
Vacancy / Maint / Mgmt
$571
Net cashflow
$230

Break-even live

Break-even rent $2,428
Max offer price $220,000
Occupancy floor 87%

Sensitivity live

Price -10% $355 -5% $293 +0% $230 +5% $168 +10% $106
Rent -10% $16 -5% $123 +0% $230 +5% $338 +10% $445
Rate -1.0pp $341 -0.5pp $286 base $230 +0.5pp $173 +1.0pp $115

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
$55,000
Closing costs
$6,600
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
234 Mallard Point Dr Akron, OH 1.0–2.0 1.0–2.0 945 $1,530 $1.62 15d 18 0.18mi
829 Portage Lakes Dr Unit 1496076P Akron, OH 3.0 1.0 1356 $7,700 $5.68 15d 1 1.10mi

HOA detail

Monthly dues
$300 · $3,600/yr
Likely covers
snow removalexterior maint.

Listing history 33 events

  1. 2026-06-18
    days on market $220,000 Active 21 DOM
  2. 2026-06-17
    price $220,000 Active 20 DOM
  3. 2026-06-17
    days on market $230,000 Active 20 DOM
  4. 2026-06-16
    days on market $230,000 Active 19 DOM
  5. 2026-06-15
    days on market $230,000 Active 18 DOM
  6. 2026-06-14
    days on market $230,000 Active 16 DOM
  7. 2026-06-13
    days on market $230,000 Active 15 DOM
  8. 2026-06-10
    days on market $230,000 Active 13 DOM
  9. 2026-06-09
    days on market $230,000 Active 12 DOM
  10. 2026-06-08
    days on market $230,000 Active 11 DOM
  11. 2026-06-07
    days on market $230,000 Active 10 DOM
  12. 2026-06-03
    days on market $230,000 Active 6 DOM
  13. 2026-06-02
    days on market $230,000 Active 5 DOM
  14. 2026-06-01
    days on market $230,000 Active 4 DOM
  15. 2026-05-31
    days on market $230,000 Active 3 DOM
  16. 2026-05-31
    days on market $230,000 Active 2 DOM
  17. 2026-05-28
    listed $230,000 Active
  18. 2015-10-01
    soldstatus $114,900 Sold 992-char remark
    Show marketing remark (992 chars)

    Enjoy low maintenance living in this 2-3 bedroom home in Coventry Twp. The owners have recently updated the kitchen and freshly painted throughout the home. You will love the open concept of the main level, featuring a living room with vaulted ceilings, dining room with access to the patio and a kitchen with pantry and breakfast bar. The first floor office (3rd bedroom) would make a great guest suite since it has an attached full bathroom and double closets! The laundry room is conveniently located on the main level too. Upstairs, there is a cat walk that overlooks the living room. The master bedroom and a second bedroom share another full bath. Outside, you will enjoy sitting on the patio with views of the pond with fountain. Two car attached garage. This development includes exterior maintenance of the home and roof plus lawn, landscape, snow removal and salt! Updates include dishwasher 12, tile flooring in the bathroom 12, laminate flooring throughout the main level 14. A

  19. 2015-10-01
    soldstatus $114,900
    Show marketing remark (992 chars)

    Enjoy low maintenance living in this 2-3 bedroom home in Coventry Twp. The owners have recently updated the kitchen and freshly painted throughout the home. You will love the open concept of the main level, featuring a living room with vaulted ceilings, dining room with access to the patio and a kitchen with pantry and breakfast bar. The first floor office (3rd bedroom) would make a great guest suite since it has an attached full bathroom and double closets! The laundry room is conveniently located on the main level too. Upstairs, there is a cat walk that overlooks the living room. The master bedroom and a second bedroom share another full bath. Outside, you will enjoy sitting on the patio with views of the pond with fountain. Two car attached garage. This development includes exterior maintenance of the home and roof plus lawn, landscape, snow removal and salt! Updates include dishwasher 12, tile flooring in the bathroom 12, laminate flooring throughout the main level 14. A

  20. 2015-08-25
    status Pending 992-char remark
    Show marketing remark (992 chars)

    Enjoy low maintenance living in this 2-3 bedroom home in Coventry Twp. The owners have recently updated the kitchen and freshly painted throughout the home. You will love the open concept of the main level, featuring a living room with vaulted ceilings, dining room with access to the patio and a kitchen with pantry and breakfast bar. The first floor office (3rd bedroom) would make a great guest suite since it has an attached full bathroom and double closets! The laundry room is conveniently located on the main level too. Upstairs, there is a cat walk that overlooks the living room. The master bedroom and a second bedroom share another full bath. Outside, you will enjoy sitting on the patio with views of the pond with fountain. Two car attached garage. This development includes exterior maintenance of the home and roof plus lawn, landscape, snow removal and salt! Updates include dishwasher 12, tile flooring in the bathroom 12, laminate flooring throughout the main level 14. A

  21. 2015-05-02
    listed $114,900 Active 992-char remark
    Show marketing remark (992 chars)

    Enjoy low maintenance living in this 2-3 bedroom home in Coventry Twp. The owners have recently updated the kitchen and freshly painted throughout the home. You will love the open concept of the main level, featuring a living room with vaulted ceilings, dining room with access to the patio and a kitchen with pantry and breakfast bar. The first floor office (3rd bedroom) would make a great guest suite since it has an attached full bathroom and double closets! The laundry room is conveniently located on the main level too. Upstairs, there is a cat walk that overlooks the living room. The master bedroom and a second bedroom share another full bath. Outside, you will enjoy sitting on the patio with views of the pond with fountain. Two car attached garage. This development includes exterior maintenance of the home and roof plus lawn, landscape, snow removal and salt! Updates include dishwasher 12, tile flooring in the bathroom 12, laminate flooring throughout the main level 14. A

  22. 2014-07-29
    historical
  23. 2014-01-29
    listed $114,900
  24. 2010-10-22
    soldstatus $103,500
  25. 2010-09-18
    historical
  26. 2010-05-21
    listed $109,900
  27. 2007-12-03
    historical
  28. 2007-12-03
    historical
  29. 2007-09-03
    listed $149,000
  30. 2007-09-03
    listed $149,000
  31. 2007-09-01
    historical
  32. 2007-03-01
    listed $145,000
  33. 2003-06-25
    soldstatus $129,500

ⓘ 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
$4,475 · $373/mo
Projected year-2 tax
$4,475 · $373/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 ≥97°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
$32,639
− Mortgage interest
−$12,323
− Property taxes
−$4,475
− Insurance
−$1,100
− Repairs & maintenance
−$2,611
− Management
−$2,611
− HOA
−$3,600
− Depreciation
−$6,400
Taxable loss
−$482
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$116
After-tax cash flow
$2,881/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
Coventry Local
NCES district ID
3904999
Math proficiency
52% ▼ -13.00%
Reading proficiency
64% ▼ -2.00%
Median HH income
$52,981
Composite
49.66/100
National rank
#1976
State rank
#315 of 656 in OH

Livability — Portage Lakes

Score
64/100
State rank
#772
US rank
#14032

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Portage Lakes, OH
County
Summit · 539,389 people
Metro
Akron, OH
Population (ZIP)
21,469
Household income
$74,781
Rent vs Own
25.6% rent · 74.4% own
Severe rent burden
12.4

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 (91%)
Race & ethnicity
White 91% Two or more races 4% Black 2% Hispanic / Latino 2% Asian 2%
Common ancestry
Romanian 5% Slovak 2% Serbian 1%
Foreign-born
2% · China, Vietnam
Languages at home
97% English-only · Other Indo-European 1% Spanish 1% Chinese 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
▼ -236.58%
Current HPI
213.2267
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+77.6% since first listed
17 events — show timeline
  • 2026-05-28 Listed $230,000 MLSNOW
  • 2015-10-01 Sold (Public Records) $114,900 Public Records
  • 2015-10-01 Sold (MLS) $114,900 MLSNOW
  • 2015-08-25 Pending MLSNOW
  • 2015-05-02 Listed $114,900 MLSNOW
  • 2014-07-29 Listing Removed MLSNOW
  • 2014-01-29 Listed $114,900 MLSNOW
  • 2010-10-22 Sold (MLS) $103,500 MLSNOW
  • 2010-09-18 Listing Removed MLSNOW
  • 2010-05-21 Listed $109,900 MLSNOW
  • 2007-12-03 Listing Removed MLSNOW
  • 2007-12-03 Listing Removed MLSNOW
  • 2007-09-03 Listed $149,000 MLSNOW
  • 2007-09-03 Listed $149,000 MLSNOW
  • 2007-09-01 Listing Removed MLSNOW
  • 2007-03-01 Listed $145,000 MLSNOW
  • 2003-06-25 Sold (Public Records) $129,500 Public Records

Property tax history

+4.4%/yr

Latest (2025): $4,475 · -20.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…