2611 Canvasback Cir · Portage Lakes, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 3/10 · Minor
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- -9.2%
- Equity multiple
- 0.66×
- Total profit
- $-20,686
- Equity at exit
- $32,803
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-18days on market $220,000 Active 21 DOM
-
2026-06-17price $220,000 Active 20 DOM
-
2026-06-17days on market $230,000 Active 20 DOM
-
2026-06-16days on market $230,000 Active 19 DOM
-
2026-06-15days on market $230,000 Active 18 DOM
-
2026-06-14days on market $230,000 Active 16 DOM
-
2026-06-13days on market $230,000 Active 15 DOM
-
2026-06-10days on market $230,000 Active 13 DOM
-
2026-06-09days on market $230,000 Active 12 DOM
-
2026-06-08days on market $230,000 Active 11 DOM
-
2026-06-07days on market $230,000 Active 10 DOM
-
2026-06-03days on market $230,000 Active 6 DOM
-
2026-06-02days on market $230,000 Active 5 DOM
-
2026-06-01days on market $230,000 Active 4 DOM
-
2026-05-31days on market $230,000 Active 3 DOM
-
2026-05-31days on market $230,000 Active 2 DOM
-
2026-05-28$230,000 Active
-
2015-10-01soldstatus $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
-
2015-10-01soldstatus $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
-
2015-08-25status 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
-
2015-05-02$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
-
2014-07-29historical
-
2014-01-29$114,900
-
2010-10-22soldstatus $103,500
-
2010-09-18historical
-
2010-05-21$109,900
-
2007-12-03historical
-
2007-12-03historical
-
2007-09-03$149,000
-
2007-09-03$149,000
-
2007-09-01historical
-
2007-03-01$145,000
-
2003-06-25soldstatus $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
- 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
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
- 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 |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+77.6% since first listed17 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%/yrLatest (2025): $4,475 · -20.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…