CashFlowRE
Sign in Sign up
4632 Genesee Ave
C+ Composite 61.0
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +1.0/15.0
  • Appreciation +0.0/10.0

$83,700

4632 Genesee Ave · Dayton, OH 45406
4 bd · 1.0 ba · 1,259 sqft · SingleFamily public records · 44 Days on market
Built 1954 4,800 sqft lot $66/sqft · 14% above area Est $73k · 14% over

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

Listing remarks MLS

Brick Cape Cod Style house with a nice size level back yard. The architecture of this home is hiding behind the enclosed front porch. That porch however has a door, window and closet so it could act as a 5th bedroom. Otherwise remove it and enjoy your all brick home. Enjoy the convenience of 2 bedrooms and bath on the first floor. Keep the upstairs 2 bedrooms for occasional use. 4 Bedroom newly remodeled New flooring in kitchen, brand new bathroom, completely new deck in back great family home. Size of kitchen. Possible 5thbedroom. Home has been re-done after moving tenant out. Re-painted, remodeled. New flooring, some new doors, repainted. It is ready for an Owner/Occupant to move in and enjoy. Home is being sold as is seller will NOT remedy anything after inspection with new flooring is really impressive. Property is presented As is. Owner will make no repairs Owner is a Licensed Real Est Special Note road frontage on this property is only 64 feet

Key facts

  • New carpet
  • Deck in rear
  • New flooring

Tags

NEW CARPETNEW FLOORINGDECK IN REAR

Property features AI

Finance

  • Financial info: Offered for sale

Exterior

  • Parking: Detached two-car garage
  • Utilities: Natural gas; Has heating
  • Home design: 2-story brick home
  • Construction: Brick construction
  • Exterior features: Residential zoning; .11-acre lot

Interior

  • Kitchen: Kitchen (12 x 11)
  • Bedrooms: Second-level bedroom (12 x 9); Second-level bedroom (12 x 10); Main-level bedroom (16 x 11); Main-level bedroom (16 x 11)
  • Bathrooms: One full bathroom; One half bathroom (main level)
  • Heating & cooling: Forced air heating; Natural gas heating
  • Interior features: Full, unfinished basement

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 4-bed/1.0-bath single-family listed at $84k.

Deal economics

  • At list price, monthly cash flow is $423 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $84k).
  • Recommended offer: $81k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.4% vs local median 7.4% in Dayton — 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 (#716 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools C-, amenities C-, crime F.
  • Dayton City (urban): math 12% / reading 21% proficiency, ranked #641 of 656 in OH (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.0%/yr); 156 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 907 units permitted in Montgomery County in 2024 (416 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($42k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $579 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Montgomery County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $23k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($81k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 7y ago; this cycle's ask is 8711% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $53k; list at $84k implies a 58% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $81,189 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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.
  6. 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.
  7. 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
1.47%
Cap rate
12.36%
Cash-on-cash
21.65%
DSCR
1.96
GRM
5.7

CMA / ARV

ARV (median comp)
$73,138
List price
$83,700
Delta
14.44%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4610 Blueberry Ave 0.24mi 3/1.5 (-1) 1,296 (+3%) 1mo $110,000 $85 76
4637 Blueberry Ave 0.21mi 3/2.0 (-1) 1,134 (-10%) 8mo $50,000 $44 58
2413 Archwood Dr 0.51mi 3/1.0 (-1) 1,377 (+9%) 1mo $100,100 $73 55
4076 Prescott Ave 0.49mi 4/1.0 1,129 (-10%) 6mo $65,000 $58 55
5130 Eichelberger Ave 0.43mi 3/1.5 (-1) 1,120 (-11%) 3mo $51,000 $46 52
2521 Arlene Ave 0.63mi 3/1.0 (-1) 1,176 (-7%) 4mo $100,500 $85 51
2247 Esmeralda Ave 0.61mi 4/1.0 1,406 (+12%) 2mo $68,000 $48 50
2553 Greenbrier Dr 0.68mi 3/1.5 (-1) 1,218 (-3%) 9mo $152,000 $125 48
2512 England Ave 0.59mi 3/2.0 (-1) 1,188 (-6%) 8mo $142,250 $120 47
4722 Hollister Ave 0.58mi 3/1.0 (-1) 1,096 (-13%) 9mo $206,000 $188 38
1579 Sundale Ave 0.64mi 3/1.5 (-1) 1,109 (-12%) 7mo $48,000 $43 37
2019 Fairport Ave 0.67mi 4/1.0 1,445 (+15%) 10mo $130,000 $90 36

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 · 3.03% rent growth · sell at horizon

5-year hold
IRR
14.3%
Equity multiple
1.57×
Total profit
$13,406
Equity at exit
$12,480
10-year hold
IRR
23.1%
Equity multiple
2.98×
Total profit
$46,507
Equity at exit
$7,237

Cash invested: $23,436 (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 45406

Rents YoY
3.0%
Active inventory
156
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,230 high interval (Pro) →
Mortgage (P&I)
$439
Tax from tax record
$75 /mo · $901/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$423

Break-even live

Break-even rent $695
Max offer price $83,700
Occupancy floor 61%

Sensitivity live

Price -10% $470 -5% $447 +0% $423 +5% $399 +10% $375
Rent -10% $326 -5% $374 +0% $423 +5% $471 +10% $520
Rate -1.0pp $465 -0.5pp $444 base $423 +0.5pp $401 +1.0pp $379

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
$20,925
Closing costs
$2,511
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4446 Waymire Ave Dayton, OH 3.0 1.0 1100 $1,100 $1.00 21d 1 0.24mi
2002 Val Vista Ct Dayton, OH 3.0 1.0 975 $1,095 $1.12 21d 1 0.27mi
5112 W Hillcrest Ave Unit 1 Dayton, OH 3.0 1.0 972 $700 $0.72 24d 1 0.51mi
4916 Copeland Ave Dayton, OH 3.0 1.5 1515 $1,125 $0.74 11d 1 0.66mi
2609 Fairport Ave Dayton, OH 3.0 1.0 1000 $1,025 $1.02 3d 1 0.85mi
3311 Otterbein Ave Dayton, OH 3.0 1.5 1004 $1,300 $1.29 11d 1 0.99mi
4246 Redonda Ln Dayton, OH 3.0 1.0 1600 $1,495 $0.93 44d 1 1.05mi
3207 Cornell Dr Dayton, OH 3.0 1.0 1168 $1,000 $0.86 3d 1 1.17mi
3668 Castano Dr Dayton, OH 3.0 2.0 1608 $1,600 $1.00 3d 1 1.26mi
3220 Princeton Dr Dayton, OH 3.0 1.0 900 $1,000 $1.11 44d 1 1.32mi
2141 Philadelphia Dr Dayton, OH 3.0 1.0 1736 $1,395 $0.80 44d 1 1.32mi
4132 Natchez Ave Dayton, OH 3.0 1.5 991 $1,250 $1.26 3d 1 1.33mi
1816 N James H McGee Blvd Apt A Dayton, OH 3.0 1.0 950 $1,200 $1.26 3d 1 1.40mi
1816 N James H McGee Blvd Apt B Dayton, OH 3.0 1.0 950 $1,150 $1.21 44d 1 1.40mi
1816 N James H McGee Blvd Unit C Dayton, OH 3.0 1.0 950 $1,150 $1.21 3d 1 1.40mi
4914 Gardendale Ave Dayton, OH 4.0 1.0 960 $1,125 $1.17 44d 1 1.42mi
1427 Stuben Dr Dayton, OH 3.0 1.0 957 $900 $0.94 3d 1 1.45mi

Listing history 35 events

  1. 2026-06-18
    days on market $83,700 Active 44 DOM
  2. 2026-06-17
    days on market $83,700 Active 43 DOM
  3. 2026-06-16
    days on market $83,700 Active 42 DOM
  4. 2026-06-15
    days on market $83,700 Active 41 DOM
  5. 2026-06-14
    days on market $83,700 Active 39 DOM
  6. 2026-06-13
    days on market $83,700 Active 38 DOM
  7. 2026-06-10
    days on market $83,700 Active 36 DOM
  8. 2026-06-09
    days on market $83,700 Active 35 DOM
  9. 2026-06-08
    days on market $83,700 Active 34 DOM
  10. 2026-06-07
    days on market $83,700 Active 33 DOM
  11. 2026-06-05
    days on market $83,700 Active 30 DOM
  12. 2026-06-03
    days on market $83,700 Active 29 DOM
  13. 2026-06-02
    days on market $83,700 Active 28 DOM
  14. 2026-06-01
    days on market $83,700 Active 27 DOM
  15. 2026-05-31
    days on market $83,700 Active 26 DOM
  16. 2026-05-05
    listed $83,700 Active 285-char remark
  17. 2023-12-26
    historical $900
  18. 2023-12-21
    listed $900
  19. 2023-10-13
    historical $975
  20. 2023-10-08
    listed $975
  21. 2022-04-17
    price $975
  22. 2021-12-30
    soldstatus $53,000 Closed 965-char remark
    Show marketing remark (965 chars)

    Brick Cape Cod Style house with a nice size level back yard. The architecture of this home is hiding behind the enclosed front porch. That porch however has a door, window and closet so it could act as a 5th bedroom. Otherwise remove it and enjoy your all brick home. Enjoy the convenience of 2 bedrooms and bath on the first floor. Keep the upstairs 2 bedrooms for occasional use. 4 Bedroom newly remodeled New flooring in kitchen, brand new bathroom, completely new deck in back great family home. Size of kitchen. Possible 5thbedroom. Home has been re-done after moving tenant out. Re-painted, remodeled. New flooring, some new doors, repainted. It is ready for an Owner/Occupant to move in and enjoy. Home is being sold as is seller will NOT remedy anything after inspection with new flooring is really impressive. Property is presented As is. Owner will make no repairs Owner is a Licensed Real Est Special Note road frontage on this property is only 64 feet

  23. 2021-12-30
    soldstatus $53,000 Sold 965-char remark
    Show marketing remark (965 chars)

    Brick Cape Cod Style house with a nice size level back yard. The architecture of this home is hiding behind the enclosed front porch. That porch however has a door, window and closet so it could act as a 5th bedroom. Otherwise remove it and enjoy your all brick home. Enjoy the convenience of 2 bedrooms and bath on the first floor. Keep the upstairs 2 bedrooms for occasional use. 4 Bedroom newly remodeled New flooring in kitchen, brand new bathroom, completely new deck in back great family home. Size of kitchen. Possible 5thbedroom. Home has been re-done after moving tenant out. Re-painted, remodeled. New flooring, some new doors, repainted. It is ready for an Owner/Occupant to move in and enjoy. Home is being sold as is seller will NOT remedy anything after inspection with new flooring is really impressive. Property is presented As is. Owner will make no repairs Owner is a Licensed Real Est Special Note road frontage on this property is only 64 feet

  24. 2021-11-25
    status Pending 965-char remark
    Show marketing remark (965 chars)

    Brick Cape Cod Style house with a nice size level back yard. The architecture of this home is hiding behind the enclosed front porch. That porch however has a door, window and closet so it could act as a 5th bedroom. Otherwise remove it and enjoy your all brick home. Enjoy the convenience of 2 bedrooms and bath on the first floor. Keep the upstairs 2 bedrooms for occasional use. 4 Bedroom newly remodeled New flooring in kitchen, brand new bathroom, completely new deck in back great family home. Size of kitchen. Possible 5thbedroom. Home has been re-done after moving tenant out. Re-painted, remodeled. New flooring, some new doors, repainted. It is ready for an Owner/Occupant to move in and enjoy. Home is being sold as is seller will NOT remedy anything after inspection with new flooring is really impressive. Property is presented As is. Owner will make no repairs Owner is a Licensed Real Est Special Note road frontage on this property is only 64 feet

  25. 2021-11-11
    price $58,800 965-char remark
    Show marketing remark (965 chars)

    Brick Cape Cod Style house with a nice size level back yard. The architecture of this home is hiding behind the enclosed front porch. That porch however has a door, window and closet so it could act as a 5th bedroom. Otherwise remove it and enjoy your all brick home. Enjoy the convenience of 2 bedrooms and bath on the first floor. Keep the upstairs 2 bedrooms for occasional use. 4 Bedroom newly remodeled New flooring in kitchen, brand new bathroom, completely new deck in back great family home. Size of kitchen. Possible 5thbedroom. Home has been re-done after moving tenant out. Re-painted, remodeled. New flooring, some new doors, repainted. It is ready for an Owner/Occupant to move in and enjoy. Home is being sold as is seller will NOT remedy anything after inspection with new flooring is really impressive. Property is presented As is. Owner will make no repairs Owner is a Licensed Real Est Special Note road frontage on this property is only 64 feet

  26. 2021-10-28
    price $59,000 965-char remark
    Show marketing remark (965 chars)

    Brick Cape Cod Style house with a nice size level back yard. The architecture of this home is hiding behind the enclosed front porch. That porch however has a door, window and closet so it could act as a 5th bedroom. Otherwise remove it and enjoy your all brick home. Enjoy the convenience of 2 bedrooms and bath on the first floor. Keep the upstairs 2 bedrooms for occasional use. 4 Bedroom newly remodeled New flooring in kitchen, brand new bathroom, completely new deck in back great family home. Size of kitchen. Possible 5thbedroom. Home has been re-done after moving tenant out. Re-painted, remodeled. New flooring, some new doors, repainted. It is ready for an Owner/Occupant to move in and enjoy. Home is being sold as is seller will NOT remedy anything after inspection with new flooring is really impressive. Property is presented As is. Owner will make no repairs Owner is a Licensed Real Est Special Note road frontage on this property is only 64 feet

  27. 2021-06-01
    status Active 965-char remark
    Show marketing remark (965 chars)

    Brick Cape Cod Style house with a nice size level back yard. The architecture of this home is hiding behind the enclosed front porch. That porch however has a door, window and closet so it could act as a 5th bedroom. Otherwise remove it and enjoy your all brick home. Enjoy the convenience of 2 bedrooms and bath on the first floor. Keep the upstairs 2 bedrooms for occasional use. 4 Bedroom newly remodeled New flooring in kitchen, brand new bathroom, completely new deck in back great family home. Size of kitchen. Possible 5thbedroom. Home has been re-done after moving tenant out. Re-painted, remodeled. New flooring, some new doors, repainted. It is ready for an Owner/Occupant to move in and enjoy. Home is being sold as is seller will NOT remedy anything after inspection with new flooring is really impressive. Property is presented As is. Owner will make no repairs Owner is a Licensed Real Est Special Note road frontage on this property is only 64 feet

  28. 2021-05-26
    status Pending 965-char remark
    Show marketing remark (965 chars)

    Brick Cape Cod Style house with a nice size level back yard. The architecture of this home is hiding behind the enclosed front porch. That porch however has a door, window and closet so it could act as a 5th bedroom. Otherwise remove it and enjoy your all brick home. Enjoy the convenience of 2 bedrooms and bath on the first floor. Keep the upstairs 2 bedrooms for occasional use. 4 Bedroom newly remodeled New flooring in kitchen, brand new bathroom, completely new deck in back great family home. Size of kitchen. Possible 5thbedroom. Home has been re-done after moving tenant out. Re-painted, remodeled. New flooring, some new doors, repainted. It is ready for an Owner/Occupant to move in and enjoy. Home is being sold as is seller will NOT remedy anything after inspection with new flooring is really impressive. Property is presented As is. Owner will make no repairs Owner is a Licensed Real Est Special Note road frontage on this property is only 64 feet

  29. 2021-02-09
    price $59,900 965-char remark
    Show marketing remark (965 chars)

    Brick Cape Cod Style house with a nice size level back yard. The architecture of this home is hiding behind the enclosed front porch. That porch however has a door, window and closet so it could act as a 5th bedroom. Otherwise remove it and enjoy your all brick home. Enjoy the convenience of 2 bedrooms and bath on the first floor. Keep the upstairs 2 bedrooms for occasional use. 4 Bedroom newly remodeled New flooring in kitchen, brand new bathroom, completely new deck in back great family home. Size of kitchen. Possible 5thbedroom. Home has been re-done after moving tenant out. Re-painted, remodeled. New flooring, some new doors, repainted. It is ready for an Owner/Occupant to move in and enjoy. Home is being sold as is seller will NOT remedy anything after inspection with new flooring is really impressive. Property is presented As is. Owner will make no repairs Owner is a Licensed Real Est Special Note road frontage on this property is only 64 feet

  30. 2021-02-08
    listed $56,000 Active 965-char remark
    Show marketing remark (965 chars)

    Brick Cape Cod Style house with a nice size level back yard. The architecture of this home is hiding behind the enclosed front porch. That porch however has a door, window and closet so it could act as a 5th bedroom. Otherwise remove it and enjoy your all brick home. Enjoy the convenience of 2 bedrooms and bath on the first floor. Keep the upstairs 2 bedrooms for occasional use. 4 Bedroom newly remodeled New flooring in kitchen, brand new bathroom, completely new deck in back great family home. Size of kitchen. Possible 5thbedroom. Home has been re-done after moving tenant out. Re-painted, remodeled. New flooring, some new doors, repainted. It is ready for an Owner/Occupant to move in and enjoy. Home is being sold as is seller will NOT remedy anything after inspection with new flooring is really impressive. Property is presented As is. Owner will make no repairs Owner is a Licensed Real Est Special Note road frontage on this property is only 64 feet

  31. 2020-08-10
    soldstatus $14,000
  32. 2020-06-30
    soldstatus $30,000 Closed
    Show marketing remark (410 chars)

    Great investment property. Tenant pays rent and all utilities. This home would also make a spacious home for a homeowner, Large 4 bedroom home offering living room, kitchen, one full bath and half bath in full semi-finished basement. Breezeway offers extra living space. There is a 2-car detached garage and a nice deck in back of house. This home sits on 2 lots. Home can be sold in bundle with 3 other homes.

  33. 2020-06-30
    soldstatus $30,000 Sold
    Show marketing remark (410 chars)

    Great investment property. Tenant pays rent and all utilities. This home would also make a spacious home for a homeowner, Large 4 bedroom home offering living room, kitchen, one full bath and half bath in full semi-finished basement. Breezeway offers extra living space. There is a 2-car detached garage and a nice deck in back of house. This home sits on 2 lots. Home can be sold in bundle with 3 other homes.

  34. 2019-10-21
    listed $38,000 Active
    Show marketing remark (410 chars)

    Great investment property. Tenant pays rent and all utilities. This home would also make a spacious home for a homeowner, Large 4 bedroom home offering living room, kitchen, one full bath and half bath in full semi-finished basement. Breezeway offers extra living space. There is a 2-car detached garage and a nice deck in back of house. This home sits on 2 lots. Home can be sold in bundle with 3 other homes.

  35. 1979-10-25
    soldstatus $12,900

ⓘ 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
$901 · $75/mo
Projected year-2 tax
$1,103 · $92/mo
Expected delta
+$202/yr (+$17/mo · 22.5%)

ⓘ 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 3/10 Moderate 7 d/yr ≥103°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$14,761
− Mortgage interest
−$4,689
− Property taxes
−$901
− Insurance
−$418
− Repairs & maintenance
−$1,181
− Management
−$1,181
− Depreciation
−$2,435
Taxable income
$3,956
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$949
After-tax cash flow
$4,125/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
Dayton City
NCES district ID
3904384
Math proficiency
12% ▼ -12.00%
Reading proficiency
21% ▼ -11.00%
Median HH income
$28,688
Composite
12.94/100
National rank
#9579
State rank
#641 of 656 in OH

Livability — Dayton

Score
65/100
State rank
#716
US rank
#12895

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dayton, OH
County
Montgomery County · 459,541 people
Metro
Dayton-Kettering, OH
Population (ZIP)
19,991
Household income
$41,796
Rent vs Own
52.9% rent · 47.1% own
Severe rent burden
1504.0

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
523,241 people
By 2030
514,948 · -1.6%
By 2040
493,378 · -5.7%
By 2050
469,639 · -10.2%
By 2075
418,360 · -20.0%
By 2100
353,315 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (75%)
Race & ethnicity
Black 75% White 16% Two or more races 7% Hispanic / Latino 3%
Common ancestry
Italian 2% Lithuanian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1%

Political lean MEDSL · Montgomery

2024 margin
Toss-up / Even · D 49.8% · R 49.3%
2008→2024 swing
-5.8pp toward R · 2008: 6.2pp · 2024: 0.5pp
All cycles
2024: D+0.5 2020: D+2.2 2016: R+1.2 2012: D+3.1 2008: D+6.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -113.75%
Current HPI
197.1302
Rent YoY
▲ 3.03%
Metro
Dayton-Kettering, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+548.8% since first listed
21 events — show timeline
  • 2026-06-16 Listed for Rent $950 APPFOLIO
  • 2026-05-05 Listed $83,700 Dayton MLS
  • 2023-12-26 Rental Removed $900 APPFOLIO
  • 2023-12-21 Listed for Rent $900 APPFOLIO
  • 2023-10-13 Rental Removed $975 APPFOLIO
  • 2023-10-08 Listed for Rent $975 APPFOLIO
  • 2022-04-17 Price Changed $975 APPFOLIO
  • 2021-12-30 Sold (MLS) $53,000 Dayton MLS
  • 2021-12-30 Sold (MLS) $53,000 Dayton MLS
  • 2021-11-25 Pending Dayton MLS
  • 2021-11-11 Price Changed $58,800 Dayton MLS
  • 2021-10-28 Price Changed $59,000 Dayton MLS
  • 2021-06-01 Relisted Dayton MLS
  • 2021-05-26 Pending Dayton MLS
  • 2021-02-09 Price Changed $59,900 Dayton MLS
  • 2021-02-08 Listed $56,000 Dayton MLS
  • 2020-08-10 Sold (Public Records) $14,000 Public Records
  • 2020-06-30 Sold (MLS) $30,000 Dayton MLS
  • 2020-06-30 Sold (MLS) $30,000 Dayton MLS
  • 2019-10-21 Listed $38,000 Dayton MLS
  • 1979-10-25 Sold (Public Records) $12,900 Public Records

Property tax history

-1.8%/yr

Latest (2025): $901 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…