CashFlowRE
Sign in Sign up
675 Berry Rd
D- Composite 37.22
Why this score? — see what drove the D- 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).

  • ARV discount +15.0/15.0
  • Cash flow +6.8/30.0
  • Schools +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.2/10.0
  • DSCR +1.0/10.0
  • Appreciation +0.0/10.0

$235,000

675 Berry Rd · Apple Valley, OH 43028
3 bd · 1.5 ba · 1,104 sqft · SingleFamily public records · 87 Days on market
Built 1976 10,454 sqft lot $213/sqft · 21% above area Est $352k · 33% under $29/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

675 Berry Road. Come explore this raised ranch with 4 bedrooms and 2 full baths. Upon entering you will enjoy the views from the large front porch that leads into the living room. On the main floor you also have a combined dining and kitchen area that flows smoothly into the laundry area. This home features 3 bedrooms and a full bath on the main floor and a clean partially finished basement that offers a family room, 4th bedroom and a full bath. In the garage you will be surprised with all the extra space you will find! Located in a quiet area of Apple Valley, this home is priced to sell!

Key facts

  • Large front porch
  • 0.24 acre lot
  • Garage

Tags

LARGE FRONT PORCHPARTIALLY FINISHED BASEMENTEXTRA SPACE IN GARAGEQUIET AREA OF APPLE VALLEY

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/1.5-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $-369 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $170k (27.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $145k (38.3% below list).
  • Recommended offer: $145k (38.3% below list) — sets the bar for 1% rule.
  • Cap rate 4.4% vs local median 2.0% in Apple Valley — 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 65/100 on livability (#700 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: schools D-, amenities F, commute F.
  • East Knox Local (rural): math 55% / reading 62% proficiency, ranked #302 of 656 in OH (top 46%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 115 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 195 units permitted in Knox County in 2024 (0 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 $7k of value loss. Plan a longer hold.
  • Knox County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 87 days — a 6% lower offer ($221k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 9y ago; this cycle's ask has dropped $25k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $168k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $145,000 (38.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 38% concession, seller financing, or rate buy-down credit?
  3. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.62%
Cap rate
4.41%
Cash-on-cash
-6.73%
DSCR
0.70
GRM
13.5

CMA / ARV

ARV (median comp)
$351,947
List price
$235,000
Delta
-33.23%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
789 Brooklawn Dr 0.31mi 3/1.5 1,144 (+4%) 9mo $210,000 $184 72
1709 Apple Valley Dr 0.22mi 3/1.0 1,008 (-9%) 6mo $222,900 $221 68
674 Greenbriar Cir 0.20mi 2/1.0 (-1) 1,056 (-4%) 10mo $222,500 $211 68
647 Greenbriar Cir 0.28mi 2/1.5 (-1) 1,008 (-9%) 1mo $207,000 $205 66
177 Northern Spy Dr 0.56mi 2/1.0 (-1) 1,092 (-1%) 2mo $251,000 $230 64
664 Greenbriar Cir 0.21mi 3/2.0 1,232 (+12%) 12mo $315,000 $256 59
621 Mcintosh Dr 0.39mi 3/2.0 1,152 (+4%) 19mo $248,000 $215 57
220 Northern Spy Dr 0.62mi 2/2.0 (-1) 1,100 (-0%) 11mo $190,000 $173 55
1601 Apple Valley Dr 0.53mi 4/3.0 (+1) 1,152 (+4%) 9mo $264,000 $229 50
188 Northern Spy Dr 0.55mi 2/1.0 (-1) 1,040 (-6%) 10mo $189,999 $183 50
497 Mcintosh Dr 0.51mi 3/1.5 984 (-11%) 13mo $222,000 $226 47
2001 Apple Valley Dr 0.43mi 3/1.0 960 (-13%) 16mo $183,500 $191 43

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-28.0%
Equity multiple
0.06×
Total profit
$-61,636
Equity at exit
$35,039
10-year hold
IRR
-26.9%
Equity multiple
-0.28×
Total profit
$-84,129
Equity at exit
$20,319

Cash invested: $65,800 (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 43028

Home prices YoY
-32.1%
Active inventory
115
Price-to-rent
13.5×

Monthly cashflow live

Estimated rent
$1,450 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$155 /mo · $1,864/yr
Insurance
$98
HOA
$29
Vacancy / Maint / Mgmt
$304
Net cashflow
$-369

Break-even live

Break-even rent $1,917
Max offer price $169,791
Occupancy floor

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
$58,750
Closing costs
$7,050
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
186 Crabapple Dr Howard, OH 2.0 1.5 1200 $1,450 $1.21 1d 1 1.17mi

HOA detail

Monthly dues
$29 · $348/yr

Listing history 45 events

  1. 2026-06-18
    days on market $235,000 Active 87 DOM
  2. 2026-06-17
    days on market $235,000 Active 86 DOM
  3. 2026-06-16
    days on market $235,000 Active 85 DOM
  4. 2026-06-15
    remarks 668-char remark
  5. 2026-06-15
    price $235,000 Active 84 DOM
  6. 2026-06-15
    days on market $240,000 Active 84 DOM
  7. 2026-06-13
    days on market $240,000 Active 82 DOM
  8. 2026-06-13
    days on market $240,000 Active 81 DOM
  9. 2026-06-09
    days on market $240,000 Active 78 DOM
  10. 2026-06-08
    days on market $240,000 Active 77 DOM
  11. 2026-06-07
    days on market $240,000 Active 76 DOM
  12. 2026-06-05
    days on market $240,000 Active 73 DOM
  13. 2026-06-03
    days on market $240,000 Active 72 DOM
  14. 2026-06-02
    days on market $240,000 Active 71 DOM
  15. 2026-06-01
    days on market $240,000 Active 70 DOM
  16. 2026-05-31
    days on market $240,000 Active 69 DOM
  17. 2026-05-12
    price $240,000 596-char remark
    Show marketing remark (595 chars)

    675 Berry Road. Come explore this raised ranch with 4 bedrooms and 2 full baths. Upon entering you will enjoy the views from the large front porch that leads into the living room. On the main floor you also have a combined dining and kitchen area that flows smoothly into the laundry area. This home features 3 bedrooms and a full bath on the main floor and a clean partially finished basement that offers a family room, 4th bedroom and a full bath. In the garage you will be surprised with all the extra space you will find! Located in a quiet area of Apple Valley, this home is priced to sell!

  18. 2026-05-12
    price $240,000 595-char remark
    Show marketing remark (595 chars)

    675 Berry Road. Come explore this raised ranch with 4 bedrooms and 2 full baths. Upon entering you will enjoy the views from the large front porch that leads into the living room. On the main floor you also have a combined dining and kitchen area that flows smoothly into the laundry area. This home features 3 bedrooms and a full bath on the main floor and a clean partially finished basement that offers a family room, 4th bedroom and a full bath. In the garage you will be surprised with all the extra space you will find! Located in a quiet area of Apple Valley, this home is priced to sell!

  19. 2026-05-12
    price $240,000
    Show marketing remark (595 chars)

    675 Berry Road. Come explore this raised ranch with 4 bedrooms and 2 full baths. Upon entering you will enjoy the views from the large front porch that leads into the living room. On the main floor you also have a combined dining and kitchen area that flows smoothly into the laundry area. This home features 3 bedrooms and a full bath on the main floor and a clean partially finished basement that offers a family room, 4th bedroom and a full bath. In the garage you will be surprised with all the extra space you will find! Located in a quiet area of Apple Valley, this home is priced to sell!

  20. 2026-04-22
    price $249,900 596-char remark
    Show marketing remark (595 chars)

    675 Berry Road. Come explore this raised ranch with 4 bedrooms and 2 full baths. Upon entering you will enjoy the views from the large front porch that leads into the living room. On the main floor you also have a combined dining and kitchen area that flows smoothly into the laundry area. This home features 3 bedrooms and a full bath on the main floor and a clean partially finished basement that offers a family room, 4th bedroom and a full bath. In the garage you will be surprised with all the extra space you will find! Located in a quiet area of Apple Valley, this home is priced to sell!

  21. 2026-04-22
    price $249,900 595-char remark
    Show marketing remark (595 chars)

    675 Berry Road. Come explore this raised ranch with 4 bedrooms and 2 full baths. Upon entering you will enjoy the views from the large front porch that leads into the living room. On the main floor you also have a combined dining and kitchen area that flows smoothly into the laundry area. This home features 3 bedrooms and a full bath on the main floor and a clean partially finished basement that offers a family room, 4th bedroom and a full bath. In the garage you will be surprised with all the extra space you will find! Located in a quiet area of Apple Valley, this home is priced to sell!

  22. 2026-04-22
    price $249,900
    Show marketing remark (595 chars)

    675 Berry Road. Come explore this raised ranch with 4 bedrooms and 2 full baths. Upon entering you will enjoy the views from the large front porch that leads into the living room. On the main floor you also have a combined dining and kitchen area that flows smoothly into the laundry area. This home features 3 bedrooms and a full bath on the main floor and a clean partially finished basement that offers a family room, 4th bedroom and a full bath. In the garage you will be surprised with all the extra space you will find! Located in a quiet area of Apple Valley, this home is priced to sell!

  23. 2026-04-13
    price $254,900 595-char remark
    Show marketing remark (596 chars)

    675 Berry Road. Come explore this raised ranch with 4 bedrooms and 2 full baths. Upon entering you will enjoy the views from the large front porch that leads into the living room. On the main floor you also have a combined dining and kitchen area that flows smoothly into the laundry area. This home features 3 bedrooms and a full bath on the main floor and a clean partially finished basement that offers a family room, 4th bedroom and a full bath. In the garage you will be surprised with all the extra space you will find! Located in a quiet area of Apple Valley, this home is priced to sell!

  24. 2026-04-13
    price $254,900
    Show marketing remark (596 chars)

    675 Berry Road. Come explore this raised ranch with 4 bedrooms and 2 full baths. Upon entering you will enjoy the views from the large front porch that leads into the living room. On the main floor you also have a combined dining and kitchen area that flows smoothly into the laundry area. This home features 3 bedrooms and a full bath on the main floor and a clean partially finished basement that offers a family room, 4th bedroom and a full bath. In the garage you will be surprised with all the extra space you will find! Located in a quiet area of Apple Valley, this home is priced to sell!

  25. 2026-04-13
    price $254,900 596-char remark
    Show marketing remark (596 chars)

    675 Berry Road. Come explore this raised ranch with 4 bedrooms and 2 full baths. Upon entering you will enjoy the views from the large front porch that leads into the living room. On the main floor you also have a combined dining and kitchen area that flows smoothly into the laundry area. This home features 3 bedrooms and a full bath on the main floor and a clean partially finished basement that offers a family room, 4th bedroom and a full bath. In the garage you will be surprised with all the extra space you will find! Located in a quiet area of Apple Valley, this home is priced to sell!

  26. 2026-03-23
    listed $259,900 Active 595-char remark
    Show marketing remark (596 chars)

    675 Berry Road. Come explore this raised ranch with 4 bedrooms and 2 full baths. Upon entering you will enjoy the views from the large front porch that leads into the living room. On the main floor you also have a combined dining and kitchen area that flows smoothly into the laundry area. This home features 3 bedrooms and a full bath on the main floor and a clean partially finished basement that offers a family room, 4th bedroom and a full bath. In the garage you will be surprised with all the extra space you will find! Located in a quiet area of Apple Valley, this home is priced to sell!

  27. 2026-03-23
    listed $259,900 Active 596-char remark
    Show marketing remark (596 chars)

    675 Berry Road. Come explore this raised ranch with 4 bedrooms and 2 full baths. Upon entering you will enjoy the views from the large front porch that leads into the living room. On the main floor you also have a combined dining and kitchen area that flows smoothly into the laundry area. This home features 3 bedrooms and a full bath on the main floor and a clean partially finished basement that offers a family room, 4th bedroom and a full bath. In the garage you will be surprised with all the extra space you will find! Located in a quiet area of Apple Valley, this home is priced to sell!

  28. 2026-03-23
    listed $259,900 Active
    Show marketing remark (596 chars)

    675 Berry Road. Come explore this raised ranch with 4 bedrooms and 2 full baths. Upon entering you will enjoy the views from the large front porch that leads into the living room. On the main floor you also have a combined dining and kitchen area that flows smoothly into the laundry area. This home features 3 bedrooms and a full bath on the main floor and a clean partially finished basement that offers a family room, 4th bedroom and a full bath. In the garage you will be surprised with all the extra space you will find! Located in a quiet area of Apple Valley, this home is priced to sell!

  29. 2024-05-23
    historical
  30. 2024-05-23
    historical
  31. 2021-07-30
    soldstatus $168,000 Closed
  32. 2021-06-28
    historical Contingent Finance and Inspection
  33. 2021-06-24
    status Active
  34. 2021-06-11
    historical Contingent Finance and Inspection
  35. 2021-06-10
    listed $163,000 Active
  36. 2021-06-10
    listed $163,000
  37. 2018-05-31
    soldstatus $130,000
  38. 2018-05-30
    soldstatus $130,000
  39. 2018-04-09
    listed $135,900
  40. 2018-04-09
    listed $135,900
  41. 2018-04-09
    historical
  42. 2017-11-20
    listed $139,900
  43. 2006-11-30
    soldstatus $92,000
  44. 2004-02-03
    soldstatus $78,200
  45. 1988-08-17
    soldstatus $36,000

ⓘ 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
$1,864 · $155/mo
Projected year-2 tax
$2,765 · $230/mo
Expected delta
+$901/yr (+$75/mo · 48.3%)

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$17,400
− Mortgage interest
−$13,164
− Property taxes
−$1,864
− Insurance
−$1,175
− Repairs & maintenance
−$1,392
− Management
−$1,392
− HOA
−$348
− Depreciation
−$6,836
Taxable loss
−$8,771
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,105
After-tax cash flow
$-2,325/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
East Knox Local
NCES district ID
3910013
Math proficiency
55% ▼ -4.00%
Reading proficiency
62% ▼ -8.00%
Median HH income
$54,761
Composite
50.27/100
National rank
#1888
State rank
#302 of 656 in OH

Livability — Apple Valley

Score
65/100
State rank
#700
US rank
#12521

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Apple Valley, OH
County
Knox · 63,297 people
Population (ZIP)
8,063
Household income
$89,543
Rent vs Own
9.3% rent · 90.7% own

Population outlook (Knox County) Hauer SSP2

Today (2025)
60,036 people
By 2030
58,670 · -2.3%
By 2040
54,963 · -8.4%
By 2050
51,353 · -14.5%
By 2075
43,196 · -28.0%
By 2100
34,514 · -42.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Asian 2% Hispanic / Latino 2% Black 1%
Common ancestry
Iranian 3% Romanian 2% Italian 2%
Foreign-born
2% · China
Languages at home
97% English-only · German/W. Germanic 2% Chinese 1%

Political lean MEDSL · Knox

2024 margin
Solid R (+44.9) · D 27.1% · R 72.0%
2008→2024 swing
-25.0pp toward R · 2008: -19.9pp · 2024: -44.9pp
All cycles
2024: R+44.9 2020: R+43.8 2016: R+38.2 2012: R+24.3 2008: R+19.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -143.51%
Current HPI
304.1773
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+566.7% since first listed
29 events — show timeline
  • 2026-05-12 Price Changed $240,000 KCBOR
  • 2026-05-12 Price Changed $240,000 MARMLS
  • 2026-05-12 Price Changed $240,000 CBRMLS
  • 2026-04-22 Price Changed $249,900 KCBOR
  • 2026-04-22 Price Changed $249,900 MARMLS
  • 2026-04-22 Price Changed $249,900 CBRMLS
  • 2026-04-13 Price Changed $254,900 MARMLS
  • 2026-04-13 Price Changed $254,900 CBRMLS
  • 2026-04-13 Price Changed $254,900 KCBOR
  • 2026-03-23 Listed $259,900 MARMLS
  • 2026-03-23 Listed $259,900 KCBOR
  • 2026-03-23 Listed $259,900 CBRMLS
  • 2024-05-23 Delisted KCBOR
  • 2024-05-23 Delisted KCBOR
  • 2021-07-30 Sold (MLS) $168,000 CBRMLS
  • 2021-06-28 Contingent CBRMLS
  • 2021-06-24 Relisted CBRMLS
  • 2021-06-11 Contingent CBRMLS
  • 2021-06-10 Listed $163,000 KCBOR
  • 2021-06-10 Listed $163,000 CBRMLS
  • 2018-05-31 Sold (Public Records) $130,000 Public Records
  • 2018-05-30 Sold (MLS) $130,000 CBRMLS
  • 2018-04-09 Listing Removed CBRMLS
  • 2018-04-09 Listed $135,900 CBRMLS
  • 2018-04-09 Listed $135,900 KCBOR
  • 2017-11-20 Listed $139,900 CBRMLS
  • 2006-11-30 Sold (Public Records) $92,000 Public Records
  • 2004-02-03 Sold (Public Records) $78,200 Public Records
  • 1988-08-17 Sold (Public Records) $36,000 Public Records

Property tax history

+4.9%/yr

Latest (2025): $1,864 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…