CashFlowRE
Sign in Sign up
607 Tylersville Rd
C Composite 56.66
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 +18.0/30.0
  • ARV discount +11.2/15.0
  • Schools +7.2/10.0
  • DSCR +5.6/10.0
  • 1% rule +4.4/10.0
  • Livability +4.2/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$349,900

607 Tylersville Rd · Mason, OH 45040
3 bd · 1.0 ba · 1,470 sqft · SingleFamily public records · 164 Days on market
Built 1956 0.74 ac lot $238/sqft · 8% below area Est $381k · 8% under

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

Listing remarks MLS

Ranch-style home in the heart of Mason featuring 3 bedrooms and 2 full baths. This property offers great upside potential and is ready for your updates. Situated on a spacious 0.74-acre lot, it includes a full unfinished basement with the potential to add additional living space, along with an oversized detached garage. Conveniently located near I-75 and shopping. Come check it out before it's gone!

Key facts

  • Ranch-style home
  • Spacious lot
  • Conveniently located

Tags

RANCH-STYLE HOMESPACIOUS LOTFULL UNFINISHED BASEMENTOVERSIZED DETACHED GARAGECONVENIENTLY LOCATED

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 $350k.

Deal economics

  • At list price, monthly cash flow is $302 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $329k (6.0% below list).
  • Recommended offer: $308k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 3.1% in Mason — 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 85/100 on livability (#43 in OH, #590 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, employment A+; Watch: health & safety C-, commute F.
  • Mason City (suburban): math 81% / reading 81% proficiency, ranked #33 of 656 in OH (top 5%) — strong family-tenant draw, lease renewals of 3-5y typical; only 6% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+3.5%/yr); 141 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 1,224 units permitted in Warren County in 2024 (474 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Warren County population projected at +16% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 164 days — a 12% lower offer ($308k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $230k; list at $350k implies a 52% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $307,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 164 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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.
  7. 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.
  8. 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
0.94%
Cap rate
7.33%
Cash-on-cash
3.70%
DSCR
1.16
GRM
8.9

CMA / ARV

ARV (median comp)
$381,469
List price
$349,900
Delta
-8.28%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
306 E Circle Dr 0.29mi 4/1.0 (+1) 1,405 (-4%) 1mo $290,000 $206 73
6310 Crooked Creek Dr 0.41mi 3/2.0 1,424 (-3%) 5mo $343,000 $241 68
5732 Villas Creek Dr 0.25mi 4/2.0 (+1) 1,364 (-7%) 12mo $375,000 $275 58
212 Boyd Ln 0.52mi 2/1.0 (-1) 1,360 (-8%) 11mo $220,000 $162 49

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 · 3.51% rent growth · sell at horizon

5-year hold
IRR
-10.0%
Equity multiple
0.63×
Total profit
$-35,794
Equity at exit
$52,171
10-year hold
IRR
0.1%
Equity multiple
1.01×
Total profit
$531
Equity at exit
$30,253

Cash invested: $97,972 (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 45040

Rents YoY
3.5%
Active inventory
141
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$3,290 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$316 /mo · $3,797/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$691
Net cashflow
$302

Break-even live

Break-even rent $2,908
Max offer price $349,900
Occupancy floor 86%

Sensitivity live

Price -10% $500 -5% $401 +0% $302 +5% $203 +10% $104
Rent -10% $42 -5% $172 +0% $302 +5% $432 +10% $562
Rate -1.0pp $478 -0.5pp $391 base $302 +0.5pp $211 +1.0pp $119

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
$87,475
Closing costs
$10,497
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
105 Boyd Ln Mason, OH 4.0 2.0 1485 $4,995 $3.36 17d 1 0.50mi
6342 Coverage CT Mason, OH 3.0 2.5 1676 $3,250 $1.94 44d 1 0.62mi
996 Brookcrest Dr Mason, OH 3.0 2.0 1073 $2,100 $1.96 44d 1 0.84mi
4981 Bridge Ln Mason, OH 1.0–2.0 1.0–2.0 1048 $2,149 $2.05 2d 16 1.30mi

Listing history 11 events

  1. 2026-06-09
    days on market $349,900 Active 164 DOM
  2. 2026-06-08
    days on market $349,900 Active 163 DOM
  3. 2026-06-07
    days on market $349,900 Active 162 DOM
  4. 2026-06-03
    days on market $349,900 Active 158 DOM
  5. 2026-06-02
    days on market $349,900 Active 157 DOM
  6. 2026-06-01
    days on market $349,900 Active 156 DOM
  7. 2026-05-31
    days on market $349,900 Active 155 DOM
  8. 2025-12-27
    listed $349,900 Active 402-char remark
    Show marketing remark (402 chars)

    Ranch-style home in the heart of Mason featuring 3 bedrooms and 2 full baths. This property offers great upside potential and is ready for your updates. Situated on a spacious 0.74-acre lot, it includes a full unfinished basement with the potential to add additional living space, along with an oversized detached garage. Conveniently located near I-75 and shopping. Come check it out before it's gone!

  9. 2007-08-30
    soldstatus $230,000
  10. 2007-08-24
    soldstatus $230,000 225-char remark
    Show marketing remark (225 chars)

    Excellant investment! This is centrally located in the rapidly growing City of Mason. 3 bedroom, 2 bath ranch w/40'x32' detached garage w/2 10' doors. Don't miss this opportunity! 100' of frontage next to Oak Hill Bank Plaza.

  11. 2007-06-06
    listed $249,000 225-char remark
    Show marketing remark (225 chars)

    Excellant investment! This is centrally located in the rapidly growing City of Mason. 3 bedroom, 2 bath ranch w/40'x32' detached garage w/2 10' doors. Don't miss this opportunity! 100' of frontage next to Oak Hill Bank Plaza.

ⓘ 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
$3,797 · $316/mo
Projected year-2 tax
$4,628 · $386/mo
Expected delta
+$831/yr (+$69/mo · 21.9%)

ⓘ 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 4/10 Moderate 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 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
$39,479
− Mortgage interest
−$19,600
− Property taxes
−$3,797
− Insurance
−$1,750
− Repairs & maintenance
−$3,158
− Management
−$3,158
− Depreciation
−$10,179
Taxable loss
−$2,162
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$519
After-tax cash flow
$4,143/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
Mason City
NCES district ID
3905045
Math proficiency
81% ▼ -8.00%
Reading proficiency
81% ▼ -5.00%
Median HH income
$91,430
Composite
72.46/100
National rank
#200
State rank
#33 of 656 in OH

Livability — Mason

Score
85/100
State rank
#43
US rank
#590

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mason, OH
County
Warren County · 196,906 people
City population
59,518
Metro
Cincinnati, OH-KY-IN
Population (ZIP)
59,518
Household income
$133,240
Rent vs Own
22.3% rent · 77.7% own
Severe rent burden
562.0

Population outlook (Warren County) Hauer SSP2

Today (2025)
248,603 people
By 2030
259,345 · +4.3%
By 2040
277,666 · +11.7%
By 2050
289,599 · +16.5%
By 2075
311,681 · +25.4%
By 2100
302,738 · +21.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Asian 19% Two or more races 6% Black 4% Hispanic / Latino 3%
Common ancestry
Romanian 2% Slovak 2% Lithuanian 1%
Foreign-born
20% · China, Canada, Vietnam
Languages at home
77% English-only · Other Asian/Pacific 6% Other Indo-European 6% Chinese 4%

Political lean MEDSL · Warren

2024 margin
Solid R (+31.5) · D 33.8% · R 65.3%
2008→2024 swing
+4.5pp toward D · 2008: -36.1pp · 2024: -31.5pp
All cycles
2024: R+31.5 2020: R+30.8 2016: R+37.6 2012: R+39.5 2008: R+36.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -210.08%
Current HPI
234.0754
Rent YoY
▲ 3.51%
Metro
Cincinnati, OH-KY-IN
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+40.5% since first listed
4 events — show timeline
  • 2025-12-27 Listed $349,900 Cincy MLS
  • 2007-08-30 Sold (Public Records) $230,000 Public Records
  • 2007-08-24 Sold (MLS) $230,000 Cincy MLS
  • 2007-06-06 Listed $249,000 Cincy MLS

Property tax history

+2.9%/yr

Latest (2025): $3,797 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…