607 Tylersville Rd · Mason, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 4/10 · Minor
- Hot days now (above 101°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 6 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 +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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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
- 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
- IRR
- -10.0%
- Equity multiple
- 0.63×
- Total profit
- $-35,794
- Equity at exit
- $52,171
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-09days on market $349,900 Active 164 DOM
-
2026-06-08days on market $349,900 Active 163 DOM
-
2026-06-07days on market $349,900 Active 162 DOM
-
2026-06-03days on market $349,900 Active 158 DOM
-
2026-06-02days on market $349,900 Active 157 DOM
-
2026-06-01days on market $349,900 Active 156 DOM
-
2026-05-31days on market $349,900 Active 155 DOM
-
2025-12-27$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!
-
2007-08-30soldstatus $230,000
-
2007-08-24soldstatus $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.
-
2007-06-06$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
- 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
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
- 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 |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+40.5% since first listed4 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%/yrLatest (2025): $3,797 · +1.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…