CashFlowRE
Sign in Sign up
1248 Greenwood Ave
B+ Composite 75.74
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 +29.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.6/10.0
  • Livability +4.0/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$79,000

1248 Greenwood Ave · Akron, OH 44320
3 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 72 Days on market
Built 1952 6,899 sqft lot Est $102k · 22% under ↓ 7% since listing

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

Listing remarks

Welcome to 1248 Greenwood Avenue, a classic Cape Cod style home located in Akron’s established Westview Park neighborhood. Built in 1952, this single family residence offers 3 bedrooms, 1 full bath, and 1,008 square feet of above ground living space, along with a full basement and a finished attic that adds flexibility for storage, hobbies, or additional usable space. The home sits on a cozy lot and includes a detached one car garage. The layout features six total rooms, including a family room, and offers a functional footprint with opportunity for personalization. Central heating and cooling are in place, and the exterior is aluminum and vinyl siding. This property presents a solid

Key facts

  • Finished attic
  • Cape cod style home
  • Full basement

Tags

CAPE COD STYLE HOMEFULL BASEMENTFINISHED ATTICDETACHED ONE CAR GARAGEALUMINUM AND VINYL SIDINGCLOSE TO LOCAL AMENITIES

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 $79k.

Deal economics

  • At list price, monthly cash flow is $284 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $79k).
  • Recommended offer: $74k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% 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.
  • Market conditions: Rents rising (+1.6%/yr); 102 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% 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).
  • This rent runs 34% of the median local income ($41k/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 $546 of loan paydown is wiped out by about $2k 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 + 1.6% rent growth), your $22k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($74k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $74,260 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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.
  8. 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.
  9. 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
1.46%
Cap rate
10.61%
Cash-on-cash
15.42%
DSCR
1.69
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$101,808
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1248 Greenwood Ave 0.00mi 3/1.0 1,008 (0%) 1mo $69,000 $68 99
1265 Greenwood Ave 0.04mi 3/1.5 1,008 (0%) 2mo $165,000 $164 95
1372 Frederick Blvd 0.35mi 3/1.0 1,008 (0%) 5mo $75,000 $74 79
1158 Hardesty Blvd 0.18mi 3/1.5 960 (-5%) 7mo $159,900 $167 76
1222 Seward Ave 0.35mi 3/1.0 1,040 (+3%) 6mo $68,000 $65 74
1311 Superior Ave 0.50mi 3/1.0 1,008 (0%) 4mo $50,000 $50 73
1116 Frederick Blvd 0.53mi 3/1.0 1,008 (0%) 5mo $103,000 $102 71
1368 Winton Ave 0.45mi 3/1.0 1,038 (+3%) 7mo $82,000 $79 68
1037 Hardesty Blvd 0.37mi 3/1.0 1,109 (+10%) 2mo $98,000 $88 65
1024 Roslyn Ave 0.51mi 3/1.5 1,100 (+9%) 6mo $152,000 $138 54
1042 Frederick Blvd 0.64mi 3/1.0 1,091 (+8%) 7mo $110,000 $101 50
852 Storer Ave 0.69mi 2/1.0 (-1) 892 (-12%) 3mo $111,000 $124 41

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 · 1.65% rent growth · sell at horizon

5-year hold
IRR
4.5%
Equity multiple
1.17×
Total profit
$3,828
Equity at exit
$11,779
10-year hold
IRR
12.7%
Equity multiple
1.94×
Total profit
$20,753
Equity at exit
$6,830

Cash invested: $22,120 (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 44320

Rents YoY
1.6%
Active inventory
102
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,152 high interval (Pro) →
Mortgage (P&I)
$414
Tax from tax record
$178 /mo · $2,141/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$284

Break-even live

Break-even rent $792
Max offer price $79,000
Occupancy floor 70%

Sensitivity live

Price -10% $329 -5% $307 +0% $284 +5% $262 +10% $240
Rent -10% $193 -5% $239 +0% $284 +5% $330 +10% $375
Rate -1.0pp $324 -0.5pp $304 base $284 +0.5pp $264 +1.0pp $243

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
$19,750
Closing costs
$2,370
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1310 Bellevue Ave Unit Right Akron, OH 2.0 1.0 800 $990 $1.24 44d 1 0.16mi
1328 Thurston St Unit 1328 Akron, OH 3.0 1.0 900 $925 $1.03 24d 1 0.24mi
1326 Thurston St Unit 1326 Akron, OH 3.0 1.0 900 $925 $1.03 24d 1 0.24mi
1331 Thurston St Unit 1326 Akron, OH 3.0 1.0 900 $925 $1.03 44d 1 0.27mi
1335 Thurston St Unit 1335 Akron, OH 2.0 1.0 700 $825 $1.18 15d 1 0.28mi
1339 Thurston St Unit 1339 Akron, OH 2.0 1.0 700 $825 $1.18 44d 1 0.28mi
1494 Diagonal Rd Akron, OH 3.0 1.0 1064 $1,495 $1.41 44d 1 0.31mi
1090 Hartford Ave Akron, OH 4.0 1.0 1328 $1,125 $0.85 44d 1 0.33mi
1161 Seward Ave Akron, OH 3.0 1.5 1000 $1,200 $1.20 15d 1 0.39mi
1092 Peerless Ave Akron, OH 3.0 1.0 998 $1,200 $1.20 44d 1 0.44mi
1040 Mercer Ave Akron, OH 3.0 1.0 850 $1,400 $1.65 22d 1 0.52mi
1069 Fess Ave Akron, OH 2.0 1.0 940 $1,095 $1.16 44d 1 0.53mi
1128 Cordova Ave Akron, OH 2.0 1.0 840 $795 $0.95 15d 1 0.58mi
783 Leonard St Akron, OH 3.0 1.0 1040 $1,250 $1.20 44d 1 0.67mi
1032 Andrew St Akron, OH 3.0 1.0 960 $1,097 $1.14 44d 1 0.70mi
730 Noble Ave Akron, OH 3.0 1.0 1092 $1,200 $1.10 24d 1 0.74mi
991 Diana Ave Akron, OH 3.0 2.0 1264 $1,325 $1.05 44d 1 0.74mi
961 Lawton St Akron, OH 3.0 1.0 1144 $1,450 $1.27 15d 1 0.76mi
1047 Yukon Ave Akron, OH 3.0 1.0 966 $995 $1.03 22d 1 0.87mi
899 Rosamond Ave Akron, OH 1.0–2.0 1.0 690 $825 $1.20 24d 1 0.91mi
575 Noble Ave Akron, OH 3.0 1.0 1300 $1,350 $1.04 15d 1 0.92mi
844 Lawton St Akron, OH 4.0 2.0 1240 $1,175 $0.95 44d 1 0.93mi
637 Storer Ave Akron, OH 3.0 1.5 1322 $1,250 $0.95 15d 1 1.01mi
685 Longview Ave Akron, OH 3.0 1.0 1100 $1,150 $1.05 44d 1 1.06mi
1313 Manchester Rd Akron, OH 3.0 1.0 1221 $1,200 $0.98 22d 1 1.11mi
405 Noah Ave Akron, OH 2.0 1.0 1000 $1,050 $1.05 22d 1 1.12mi
465 Grace Ave Akron, OH 2.0 1.0 850 $850 $1.00 44d 1 1.15mi
601 Glendora Ave Akron, OH 3.0 1.0 1310 $1,200 $0.92 44d 1 1.17mi
1161 La Croix Ave Akron, OH 3.0 1.0 1452 $1,200 $0.83 24d 1 1.18mi
1171 La Croix Ave Unit 2 Akron, OH 2.0 1.0 1267 $975 $0.77 44d 1 1.18mi
677 Crossings Ln Akron, OH 3.0 2.5 1440 $1,950 $1.35 24d 1 1.31mi
960 Jason Ave Akron, OH 3.0 1.5 935 $1,095 $1.17 22d 1 1.32mi
295 Noble Ave Akron, OH 3.0 2.5 1488 $1,600 $1.08 44d 1 1.34mi
916 Peckham St Akron, OH 2.0 1.0 936 $850 $0.91 44d 1 1.34mi
321 Grace Ave Akron, OH 3.0 2.0 1484 $1,175 $0.79 15d 1 1.36mi
847 Jason Ave Unit 1 Akron, OH 2.0 1.0 798 $825 $1.03 24d 1 1.37mi
1889 Vernon Odom Blvd Akron, OH 1.0–2.0 1.0–2.0 800 $1,310 $1.64 15d 1 1.37mi
924 Hamlin St Akron, OH 3.0 1.0 1106 $1,300 $1.18 44d 1 1.38mi
760 Lakewood Blvd Akron, OH 3.0 2.0 1398 $1,150 $0.82 24d 1 1.38mi
781 Saxon Ave Akron, OH 2.0 1.0 800 $900 $1.12 44d 1 1.38mi

Listing history 3 events

  1. 2026-04-10
    status Pending
  2. 2026-03-13
    price $79,000
  3. 2026-01-22
    listed $85,000 Active

ⓘ 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
$2,141 · $178/mo
Projected year-2 tax
$2,141 · $178/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
$13,822
− Mortgage interest
−$4,425
− Property taxes
−$2,141
− Insurance
−$395
− Repairs & maintenance
−$1,106
− Management
−$1,106
− Depreciation
−$2,298
Taxable income
$2,351
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$564
After-tax cash flow
$2,847/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)
17,690
Household income
$41,241
Rent vs Own
46.1% rent · 53.9% own
Severe rent burden
1316.0

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
Majority Black (63%)
Race & ethnicity
Black 63% White 27% Two or more races 7% Hispanic / Latino 4%
Common ancestry
Romanian 2% Italian 1% Scotch-Irish 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Other Indo-European 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
▼ -117.69%
Current HPI
122.9888
Rent YoY
▲ 1.65%
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

-7.1% since first listed
3 events — show timeline
  • 2026-04-10 Pending MLSNOW
  • 2026-03-13 Price Changed $79,000 MLSNOW
  • 2026-01-22 Listed $85,000 MLSNOW

Property tax history

+3.7%/yr

Latest (2025): $2,141 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…