A+100
Akron, OH 44307
1142 Bristol Ter
$28,500
$28,500
A+100
1d
$676/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 7, 2026
1142 Bristol Ter
Akron, OH 44307
3 bd · 1 ba · 1,436 sqft
Est. rent $1,220/mo · HUD 2025 SAFMR · ZIP 44307
$28,500
A+100
1d
$676/mo
1142 Bristol Ter
Akron, OH 44307
3 bd · 1 ba · 1,436 sqft
Est. rent $1,220/mo · HUD 2025 SAFMR · ZIP 44307
Refreshed Jul 7, 2026
Deal verdict
1d on marketA+100
Cashflow/mo
$676/moCash-flowing
List price
$28,500
1d on market
Cap rate
34.6%
Cash-on-cash
101.6%
DSCR
5.66x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,220
Property tax-$34
From listing data
Net monthly cashflow$676
Annual cashflow
$8,108
30-yr trend
Assumes 25% down · 7.20% APR · 30-yr fixed. Open the calculator to change assumptions.
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
30-year projection
FRED-driven
Total cashflow
$514,397
Appreciation
$40,677
Total return
6956%
Annualized IRR
15.2%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $15k | $10k | $8.5k | $29k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.