CashFlowRE
Sign in Sign up
83 S Glen Oak Dr
D+ Composite 48.95
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 +11.4/30.0
  • Schools +7.1/10.0
  • Livability +4.0/5.0
  • DSCR +3.3/10.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$359,000

83 S Glen Oak Dr · Springboro, OH 45066
3 bd · 3.0 ba · 2,245 sqft · SingleFamily public records · 1 Days on market
Built 2001 8,407 sqft lot Est $442k · 19% under $36/mo HOA · 1% of rent ↓ 47% since listing

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

Listing remarks MLS

This home will NOT last! Location, price, presentation! This one has it all! Loads of charm and warmth envelope you as soon as you enter with the lovely decor and color palette. The large dining room off the entry is the perfect space for hosting large gatherings. Beautiful hardwood floors flow throughout the main level that are low maintenance and popular for the particular buyer. The large kitchen offers a center island, freshly painted grey cabinets, appliance package and a gorgeous view of the deck and tree lined lot. Attached is the spacious living room that offers warm colors to relax, a gas fireplace for those cold winter evenings and an array of light from the large windows. Upstairs boasts new carpet Dec '19, large master suite with plenty of space, a walk in closet and two additional bedrooms on the opposite end of the hall. Finishing off this delightful home is a fin. basement with powder bath, and space for a gameroom, home gym, football/b-ball watching parties or more!

Key facts

  • Fenced in backyard
  • Bay window
  • Finished basement

Tags

OPEN MAIN FLOOR LAYOUTEXPANDABLE ISLANDBAY WINDOWFENCED IN BACKYARDDECKFINISHED BASEMENT

Property features AI

Finance

  • HOA & community: Homeowners association (Eclipse) with annual fee covering pool access; Association maintains trails

Exterior

  • Parking: Attached two-car garage
  • Security: Smoke detectors
  • Utilities: Natural gas available; Public water; Sewer available (includes storm sewer)
  • Home design: Two-story home; Brick and vinyl siding exterior
  • Construction: Brick and vinyl siding construction
  • Exterior features: Deck; Fence; Irregular lot shape; Residential zoning

Interior

  • Kitchen: Eat-in kitchen; Kitchen island; Range; Microwave; Dishwasher; Refrigerator; Disposal
  • Bedrooms: Bedroom on second floor (9 x 12); Bedroom on second floor (11 x 10); Additional bedroom on second floor (14 x 13)
  • Bathrooms: Two full bathrooms; Two half bathrooms; One main-level bathroom
  • Heating & cooling: Forced-air heating (natural gas); Central air conditioning; Gas water heater
  • Interior features: Bay windows with double-pane vinyl glass; Wet bar; Ceiling fans; High-speed internet available; Kitchen island; Kitchen open to family room; Kitchenette; Bar; Walk-in closets; Finished full basement
  • Laundry & utility: Washer; Dryer; Utility room in 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 3-bed/3.0-bath single-family listed at $359k.

Deal economics

  • At list price, monthly cash flow is $-124 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $337k (6.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $289k (19.4% below list).
  • Recommended offer: $289k (19.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 3.0% in Springboro — 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 81/100 on livability (#93 in OH, #1,395 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+; Watch: health & safety C-, amenities F, commute F.
  • Springboro Community City (rural): math 77% / reading 79% proficiency, ranked #42 of 656 in OH (top 6%) — strong family-tenant draw, lease renewals of 3-5y typical; only 7% free/reduced lunch — higher-income household profile.
  • Zoned schools: Five Points (math 82% / reading 79%, grade A+, #159 of 1,584 statewide, top 10%, 1,002 students, 0% FRL); Springboro Junior High School (math 80% / reading 81%, grade A+, #41 of 654 statewide, top 7%, 928 students, 8% FRL); Springboro High School (math 67% / reading 84%, grade A-, #65 of 781 statewide, top 8%, 1,954 students, 7% FRL) — zoned schools at 5% FRL track the district average.
  • Market conditions: 220 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $11k 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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 7y 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 $240k; 50% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $289,447 (19.4% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.81%
Cap rate
5.88%
Cash-on-cash
-1.48%
DSCR
0.93
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$442,265
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
135 Winding Creek Dr 0.29mi 3/3.0 2,031 (-10%) 2mo $495,000 $244 69
37 N Dockside Dr 0.19mi 4/2.5 (+1) 1,964 (-12%) 4mo $350,000 $178 60
9751 Scotch Pine Dr 0.40mi 3/2.0 2,027 (-10%) 4mo $434,000 $214 58
58 Shady Pines Ave 0.44mi 4/2.5 (+1) 2,449 (+9%) 1mo $420,000 $171 57
9842 Scotch Pine Dr 0.52mi 3/2.0 2,030 (-10%) 1mo $467,000 $230 55
340 Brookside Dr 0.47mi 4/2.5 (+1) 2,080 (-7%) 8mo $410,000 $197 53
65 Artesian Ct 0.42mi 3/2.0 1,945 (-13%) 5mo $379,000 $195 50
1777 Rockleigh Rd 0.57mi 3/2.0 2,445 (+9%) 8mo $450,000 $184 47
9823 Scotch Pine Dr 0.51mi 3/2.0 1,917 (-15%) 2mo $461,000 $240 46
60 Brighton Ct 0.71mi 4/2.5 (+1) 2,136 (-5%) 8mo $435,000 $204 45
195 Oasis Ct 0.60mi 4/2.5 (+1) 2,516 (+12%) 3mo $436,500 $173 43
2017 Glen Valley Dr #213 0.68mi 4/2.5 (+1) 2,550 (+14%) 4mo $496,000 $195 35

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
-18.7%
Equity multiple
0.34×
Total profit
$-66,085
Equity at exit
$53,528
10-year hold
IRR
-11.2%
Equity multiple
0.33×
Total profit
$-67,731
Equity at exit
$31,040

Cash invested: $100,520 (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 45066

Active inventory
220
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,894 medium interval (Pro) →
Mortgage (P&I)
$1,883
Tax from tax record
$343 /mo · $4,112/yr
Insurance
$150
HOA
$36
Vacancy / Maint / Mgmt
$608
Net cashflow
$-124

Break-even live

Break-even rent $3,052
Max offer price $337,055
Occupancy floor 99%

Sensitivity live

Price -10% $79 -5% $-23 +0% $-124 +5% $-226 +10% $-327
Rent -10% $-353 -5% $-239 +0% $-124 +5% $-10 +10% $104
Rate -1.0pp $57 -0.5pp $-33 base $-124 +0.5pp $-217 +1.0pp $-312

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
$89,750
Closing costs
$10,770
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
10014 Washington Glen Dr Dayton, OH 2.0 2.0 1505 $3,200 $2.13 12d 1 0.75mi
10015 Washington Glen Dr Dayton, OH 3.0 2.0 2013 $3,500 $1.74 4d 1 0.78mi
9390 Remington Hill Rd Unit Na Centerville, OH 4.0 2.5 2969 $3,100 $1.04 22d 1 0.86mi
9390 Remington Hill Rd Unit Na Centerville, OH 4.0 2.5 2969 $3,100 $1.04 45d 1 0.86mi

HOA detail

Monthly dues
$36 · $432/yr
Likely covers
gasgym

Listing history 10 events

  1. 2026-05-29
    status Pending
  2. 2026-05-27
    listed $359,000 Active
  3. 2020-01-16
    soldstatus $240,000
  4. 2020-01-10
    soldstatus $240,000 Closed 996-char remark
    Show marketing remark (996 chars)

    This home will NOT last! Location, price, presentation! This one has it all! Loads of charm and warmth envelope you as soon as you enter with the lovely decor and color palette. The large dining room off the entry is the perfect space for hosting large gatherings. Beautiful hardwood floors flow throughout the main level that are low maintenance and popular for the particular buyer. The large kitchen offers a center island, freshly painted grey cabinets, appliance package and a gorgeous view of the deck and tree lined lot. Attached is the spacious living room that offers warm colors to relax, a gas fireplace for those cold winter evenings and an array of light from the large windows. Upstairs boasts new carpet Dec '19, large master suite with plenty of space, a walk in closet and two additional bedrooms on the opposite end of the hall. Finishing off this delightful home is a fin. basement with powder bath, and space for a gameroom, home gym, football/b-ball watching parties or more!

  5. 2020-01-10
    soldstatus $240,000 Sold 996-char remark
    Show marketing remark (996 chars)

    This home will NOT last! Location, price, presentation! This one has it all! Loads of charm and warmth envelope you as soon as you enter with the lovely decor and color palette. The large dining room off the entry is the perfect space for hosting large gatherings. Beautiful hardwood floors flow throughout the main level that are low maintenance and popular for the particular buyer. The large kitchen offers a center island, freshly painted grey cabinets, appliance package and a gorgeous view of the deck and tree lined lot. Attached is the spacious living room that offers warm colors to relax, a gas fireplace for those cold winter evenings and an array of light from the large windows. Upstairs boasts new carpet Dec '19, large master suite with plenty of space, a walk in closet and two additional bedrooms on the opposite end of the hall. Finishing off this delightful home is a fin. basement with powder bath, and space for a gameroom, home gym, football/b-ball watching parties or more!

  6. 2019-12-10
    historical Active/Pending 996-char remark
    Show marketing remark (996 chars)

    This home will NOT last! Location, price, presentation! This one has it all! Loads of charm and warmth envelope you as soon as you enter with the lovely decor and color palette. The large dining room off the entry is the perfect space for hosting large gatherings. Beautiful hardwood floors flow throughout the main level that are low maintenance and popular for the particular buyer. The large kitchen offers a center island, freshly painted grey cabinets, appliance package and a gorgeous view of the deck and tree lined lot. Attached is the spacious living room that offers warm colors to relax, a gas fireplace for those cold winter evenings and an array of light from the large windows. Upstairs boasts new carpet Dec '19, large master suite with plenty of space, a walk in closet and two additional bedrooms on the opposite end of the hall. Finishing off this delightful home is a fin. basement with powder bath, and space for a gameroom, home gym, football/b-ball watching parties or more!

  7. 2019-12-06
    listed $249,900 Active 996-char remark
    Show marketing remark (996 chars)

    This home will NOT last! Location, price, presentation! This one has it all! Loads of charm and warmth envelope you as soon as you enter with the lovely decor and color palette. The large dining room off the entry is the perfect space for hosting large gatherings. Beautiful hardwood floors flow throughout the main level that are low maintenance and popular for the particular buyer. The large kitchen offers a center island, freshly painted grey cabinets, appliance package and a gorgeous view of the deck and tree lined lot. Attached is the spacious living room that offers warm colors to relax, a gas fireplace for those cold winter evenings and an array of light from the large windows. Upstairs boasts new carpet Dec '19, large master suite with plenty of space, a walk in closet and two additional bedrooms on the opposite end of the hall. Finishing off this delightful home is a fin. basement with powder bath, and space for a gameroom, home gym, football/b-ball watching parties or more!

  8. 2013-04-12
    soldstatus $172,500
  9. 2004-06-21
    soldstatus $174,500
  10. 2001-04-16
    soldstatus $672,000

ⓘ 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
$4,112 · $343/mo
Projected year-2 tax
$4,856 · $405/mo
Expected delta
+$744/yr (+$62/mo · 18.1%)

ⓘ 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 ≥99°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 4 unhealthy d/yr today · 5 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
$34,734
− Mortgage interest
−$20,110
− Property taxes
−$4,112
− Insurance
−$1,795
− Repairs & maintenance
−$2,779
− Management
−$2,779
− HOA
−$432
− Depreciation
−$10,444
Taxable loss
−$7,716
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,852
After-tax cash flow
$361/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
Springboro Community City
NCES district ID
3905042
Math proficiency
77% ▼ -6.00%
Reading proficiency
79% ▼ -3.00%
Median HH income
$101,069
Composite
70.88/100
National rank
#247
State rank
#42 of 656 in OH

Livability — Springboro

Score
81/100
State rank
#93
US rank
#1395

Category grades

Amenities F Commute F Cost of living A- 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
Springboro, OH
County
Warren County · 196,906 people
City population
27,545
Metro
Cincinnati, OH-KY-IN
Population (ZIP)
27,545
Household income
$131,250
Rent vs Own
8.8% rent · 91.2% own
Severe rent burden
139.0

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 (86%)
Race & ethnicity
White 86% Hispanic / Latino 4% Two or more races 4% Asian 3% Black 2%
Common ancestry
Romanian 5% Slovak 3% Lithuanian 2%
Foreign-born
6% · Canada, China
Languages at home
93% English-only · Other Asian/Pacific 2% Spanish 2% Other Indo-European 1%

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
▼ -125.08%
Current HPI
221.4007
Rent YoY
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

-46.6% since first listed
10 events — show timeline
  • 2026-05-29 Pending Dayton MLS
  • 2026-05-27 Listed $359,000 Dayton MLS
  • 2020-01-16 Sold (Public Records) $240,000 Public Records
  • 2020-01-10 Sold (MLS) $240,000 Dayton MLS
  • 2020-01-10 Sold (MLS) $240,000 Dayton MLS
  • 2019-12-10 Contingent Dayton MLS
  • 2019-12-06 Listed $249,900 Dayton MLS
  • 2013-04-12 Sold (Public Records) $172,500 Public Records
  • 2004-06-21 Sold (Public Records) $174,500 Public Records
  • 2001-04-16 Sold (Public Records) $672,000 Public Records

Property tax history

+4.3%/yr

Latest (2025): $4,112 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…