3 bd · 1.0 ba ·
928 sqft ·
Built 1919
· SingleFamily
· Active
· 115 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,884/mo
Mortgage (P&I)
−$839
Tax + insurance
−$215
HOA
−$0
Vac / Maint / Mgmt
−$396
Net cashflow
$435/mo
Annual
$5,220/yr
Cap rate
9.56%
Cash-on-cash
11.65%
DSCR
1.52
1% rule
1.18%
Cash to close
$44,800
Investor read
This is a 3-bed/1.0-bath single-family listed at $160k.
At list price, monthly cash flow is $435 ($5k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($2k rent vs $160k).
It's been on market 115 days — a 9% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $146k (9.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
Location reads 75/100 on livability (#267 in OH, #4,295 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities D-, commute F.
Milford Exempted Village (suburban): math 67% / reading 74% proficiency, ranked #125 of 656 in OH (top 19%) — strong family-tenant draw, lease renewals of 3-5y typical; only 20% free/reduced lunch — higher-income household profile.
Zoned schools: Mccormick Elementary School (math 75% / reading 76%, grade A, #257 of 1,584 statewide, top 17%, 631 students, 17% FRL); Milford Junior High School (math 67% / reading 72%, grade A, #143 of 654 statewide, top 23%, 1,047 students, 19% FRL); Milford Sr High School (math 45% / reading 78%, grade B-, #231 of 781 statewide, top 30%, 1,850 students, 15% FRL) — zoned schools at 17% FRL track the district average.
Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising fast (+4.4%/yr); 157 active listings in the ZIP; high-income renter base; 996 units permitted in Clermont County in 2024 (210 in 5+ unit buildings).
6 sale attempts since 29y ago; this cycle's ask has dropped $29k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Current owner paid $35k; list at $160k implies a 357% gain — meaningful room to come down on a strong offer.
At projected returns (-3.0% appreciation + 4.4% rent growth), your $45k cash investment doubles in ~9 years — after that, you're playing with house money.
Cap rate 9.6% vs local median 2.8% in Mulberry — 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.
Questions for listing agent
It's been on market 115 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
Built in 1919 — 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 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.
CashFlowRE · CFR-2B2EJF4C98G2T9
· Data 2 h agocashflowre.app · 2026-05-29