CashFlowRE
Sign in Sign up
2723 Robert Ave
B- Composite 67.14
Why this score? — see what drove the B- 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 +25.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.2/10.0
  • 1% rule +6.4/10.0
  • Livability +4.0/5.0
  • Rent growth +3.4/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,900

2723 Robert Ave · Cincinnati, OH 45211
3 bd · 1.0 ba · 1,204 sqft · SingleFamily public records · 44 Days on market
Built 1930 3,790 sqft lot Est $166k · 34% under

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

Listing remarks MLS

Bring your handyman - some of the work has been done. Selling As-Is, no Ohio disclosures. See this one today!

Key facts

  • 3,790 sq ft lot
  • Built 1930
  • Listed 43 days

Property features AI

Finance

  • Other: Residential zoning
  • HOA & community: No homeowners association

Exterior

  • Utilities: Public water; Public sewer; Natural gas
  • Home design: Traditional single-family home; One-and-a-half story
  • Construction: Aluminum siding and brick exterior; Shingle roof; Poured foundation; Handyman condition
  • Exterior features: Front porch

Interior

  • Kitchen: Kitchen with tile flooring
  • Bedrooms: Three bedrooms (all on upper level); Primary bedroom about 11 x 11; Second bedroom about 10 x 10; Third bedroom about 10 x 10
  • Flooring: Wood flooring in living and dining areas; Tile flooring in kitchen
  • Bathrooms: One full bathroom on the second floor with tub and shower
  • Heating & cooling: Forced air heating (gas); Gas water heating
  • Interior features: Six total rooms; Full unfinished walkout 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/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $243 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 3.9% in Cincinnati — 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 80/100 on livability (#130 in OH, #1,856 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D, crime F.
  • Cincinnati Public Schools (urban): math 25% / reading 36% proficiency, ranked #581 of 656 in OH (top 89%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.6%/yr); 83 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 801 units permitted in Hamilton County in 2024 (190 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 19y ago; this cycle's ask has dropped $15k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $90k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $106,603 (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 1930 — 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. Schools are B-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. 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?
  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
1.14%
Cap rate
8.94%
Cash-on-cash
9.47%
DSCR
1.42
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$166,152
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2729 Ruberg Ave 0.05mi 3/1.0 1,159 (-4%) 4mo $112,900 $97 88
2257 Harrison Ave 0.14mi 3/1.0 1,225 (+2%) 2mo $175,000 $143 88
2735 Orland Ave 0.10mi 3/1.0 1,288 (+7%) 12mo $178,000 $138 74
2040 Queen City Ave 0.49mi 3/1.0 1,147 (-5%) 5mo $74,000 $65 65
2635 Cora Ave 0.37mi 3/1.0 1,136 (-6%) 12mo $60,000 $53 64
2741 Baker Ave 0.15mi 4/1.0 (+1) 1,073 (-11%) 8mo $169,000 $158 63
3355 Cavanaugh Ave 0.63mi 2/1.0 (-1) 1,202 (-0%) 6mo $156,000 $130 61
3004 Aquadale Ln 0.40mi 3/2.0 1,102 (-8%) 12mo $200,000 $181 53
3064 Mchenry Ave 0.64mi 3/2.0 1,152 (-4%) 8mo $204,500 $178 52
1976 Queen City Ave 0.63mi 2/1.0 (-1) 1,080 (-10%) 2mo $114,000 $106 47
2949 Aquadale Ln 0.32mi 4/3.0 (+1) 1,327 (+10%) 12mo $228,000 $172 45
2910 Grasselli Ave 0.65mi 3/1.5 1,379 (+14%) 12mo $185,000 $134 34

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 · 3.64% rent growth · sell at horizon

5-year hold
IRR
-1.3%
Equity multiple
0.95×
Total profit
$-1,522
Equity at exit
$16,386
10-year hold
IRR
9.1%
Equity multiple
1.72×
Total profit
$22,003
Equity at exit
$9,502

Cash invested: $30,772 (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 45211

Home prices YoY
-32.0%
Rents YoY
3.6%
Active inventory
83
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,252 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$124 /mo · $1,489/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$243

Break-even live

Break-even rent $945
Max offer price $109,900
Occupancy floor 76%

Sensitivity live

Price -10% $305 -5% $274 +0% $243 +5% $212 +10% $181
Rent -10% $144 -5% $193 +0% $243 +5% $292 +10% $342
Rate -1.0pp $298 -0.5pp $271 base $243 +0.5pp $214 +1.0pp $185

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
$27,475
Closing costs
$3,297
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2721 Baker Ave Unit 23-35 Cincinnati, OH 2.0 1.0 785 $1,095 $1.39 24d 1 0.12mi
2117 Saint Leo Pl Cincinnati, OH 2.0 1.0 1050 $1,150 $1.10 24d 1 0.24mi
2570 Sarvis Ct Unit 2572 12 Cincinnati, OH 2.0 1.0 1000 $1,250 $1.25 24d 1 0.24mi
2570 Sarvis Ct Unit 2570 01 Cincinnati, OH 2.0 1.0 1000 $1,195 $1.20 24d 1 0.24mi
2356 Harrison Ave Cincinnati, OH 2.0 1.0 900 $1,000 $1.11 24d 1 0.34mi
3064 Aquadale Ln Cincinnati, OH 3.0 3.0 1102 $1,850 $1.68 24d 1 0.54mi
2504 White St Apt 5 Cincinnati, OH 3.0 2.0 1150 $1,150 $1.00 24d 1 0.63mi
2496 Queen City Ave Cincinnati, OH 1.0–2.0 1.0 625 $940 $1.50 14d 6 0.69mi
3052 Worthington Ave Cincinnati, OH 3.0 1.0 1105 $1,195 $1.08 5d 1 0.70mi
3348 Ninann Ct Apt 4 Cincinnati, OH 2.0 2.0 800 $799 $1.00 2d 1 0.72mi
1872 Sunset Ave Cincinnati, OH 2.0 1.0 888 $1,075 $1.21 5d 7 0.74mi
2532 Harrison Ave Unit 2217 02 Cincinnati, OH 2.0 1.0 1000 $1,250 $1.25 24d 1 0.74mi
3077 Worthington Ave Cincinnati, OH 2.0 1.0 900 $1,500 $1.67 24d 1 0.75mi
1905 Wyoming Ave Cincinnati, OH 2.0 1.0 850 $1,012 $1.19 2d 2 0.81mi
3272 Gobel Ave Unit 2465-2 Cincinnati, OH 2.0 1.0 900 $900 $1.00 24d 1 0.85mi
3272 Gobel Ave Cincinnati, OH 2.0 1.0 900 $1,100 $1.22 24d 1 0.85mi
2230 Westwood Northern Blvd Cincinnati, OH 1.0–2.0 1.0–2.0 792 $940 $1.19 24d 3 0.87mi
2682 Lafeuille Cir Cincinnati, OH 2.0–3.0 1.0–2.0 950 $1,574 $1.66 4d 16 0.91mi
3382 McHenry Ave Cincinnati, OH 2.0 1.0 850 $895 $1.05 22d 1 0.91mi
3382 McHenry Ave Cincinnati, OH 2.0 1.0 850 $895 $1.05 24d 1 0.91mi
2703 Erlene Dr Cincinnati, OH 1.0–2.0 1.0–1.5 691 $1,045 $1.51 4d 39 0.94mi
1820 Sunset Ave Cincinnati, OH 1.0–2.0 1.0 750 $1,049 $1.40 22d 6 0.96mi
3401 McHenry Ave Unit 43 Cincinnati, OH 2.0 1.0 1000 $1,250 $1.25 24d 1 0.98mi
2621 Gehrum Ln Cincinnati, OH 3.0 1.0 1373 $1,850 $1.35 24d 1 0.98mi
1740 Minion Ave Cincinnati, OH 2.0 1.0 1320 $1,200 $0.91 24d 1 1.03mi
3570 McHenry Ave Unit 3574-3 Cincinnati, OH 2.0 1.0 900 $1,000 $1.11 24d 1 1.10mi
2771 Queen City Ave Apt 6 Cincinnati, OH 2.0 1.0 800 $985 $1.23 24d 1 1.14mi
2706 E Tower Dr Cincinnati, OH 1.0–3.0 1.0–2.0 951 $1,520 $1.60 2d 61 1.22mi
1311 Manss Ave Cincinnati, OH 4.0 1.0 1409 $1,295 $0.92 5d 1 1.23mi
1607 Minion Ave Cincinnati, OH 3.0 1.5 1066 $1,675 $1.57 24d 1 1.24mi
3772 W Liberty St Cincinnati, OH 3.0 1.0 1066 $1,350 $1.27 5d 1 1.25mi
2854 Shaffer Ave Unit 1 Cincinnati, OH 2.0 1.0 1100 $1,125 $1.02 15d 1 1.26mi
2860 Harrison Ave Apt 21 Cincinnati, OH 2.0 1.5 950 $1,000 $1.05 21d 1 1.29mi
2905 Queen City Ave Cincinnati, OH 2.0 1.0 1000 $1,350 $1.35 5d 1 1.34mi
2905 Queen City Ave Unit 1 Cincinnati, OH 2.0 1.0 900 $1,350 $1.50 24d 1 1.34mi
2679 Montana Ave Apt 11 Cincinnati, OH 2.0 1.0 1000 $1,150 $1.15 4d 1 1.36mi
2837 Montana Ave Unit 2 Cincinnati, OH 2.0 1.5 1000 $1,300 $1.30 15d 1 1.37mi
2969 Four Towers Dr Unit 2 Cincinnati, OH 2.0 1.0 960 $1,150 $1.20 24d 1 1.41mi
1240 Rosemont Ave Cincinnati, OH 2.0 1.0 1280 $1,100 $0.86 21d 1 1.42mi
1233 Dewey Ave Cincinnati, OH 3.0 1.0 1411 $1,375 $0.97 5d 1 1.43mi

Listing history 23 events

  1. 2026-06-21
    days on market $109,900 Active 44 DOM
  2. 2026-06-18
    price $109,900 Active 41 DOM
  3. 2026-06-18
    days on market $124,900 Active 41 DOM
  4. 2026-06-17
    days on market $124,900 Active 40 DOM
  5. 2026-06-16
    days on market $124,900 Active 39 DOM
  6. 2026-06-15
    days on market $124,900 Active 38 DOM
  7. 2026-06-13
    days on market $124,900 Active 36 DOM
  8. 2026-06-13
    days on market $124,900 Active 35 DOM
  9. 2026-06-09
    days on market $124,900 Active 32 DOM
  10. 2026-06-08
    days on market $124,900 Active 31 DOM
  11. 2026-06-07
    days on market $124,900 Active 30 DOM
  12. 2026-06-03
    days on market $124,900 Active 26 DOM
  13. 2026-06-02
    days on market $124,900 Active 25 DOM
  14. 2026-06-01
    days on market $124,900 Active 24 DOM
  15. 2026-05-31
    days on market $124,900 Active 23 DOM
  16. 2026-05-08
    listed $124,900 Active
  17. 2022-06-09
    soldstatus $90,400
  18. 2022-06-06
    soldstatus $80,000
  19. 2009-04-22
    historical
  20. 2008-04-21
    listed $17,500
  21. 2007-04-17
    soldstatus $18,000 109-char remark
    Show marketing remark (109 chars)

    Bring your handyman - some of the work has been done. Selling As-Is, no Ohio disclosures. See this one today!

  22. 2007-01-30
    soldstatus $33,000
  23. 2007-01-09
    listed $19,900 109-char remark
    Show marketing remark (109 chars)

    Bring your handyman - some of the work has been done. Selling As-Is, no Ohio disclosures. See this one today!

ⓘ 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
$1,489 · $124/mo
Projected year-2 tax
$1,602 · $133/mo
Expected delta
+$113/yr (+$9/mo · 7.6%)

ⓘ 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 ≥103°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$15,023
− Mortgage interest
−$6,156
− Property taxes
−$1,489
− Insurance
−$550
− Repairs & maintenance
−$1,202
− Management
−$1,202
− Depreciation
−$3,197
Taxable income
$1,227
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$295
After-tax cash flow
$2,619/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
Cincinnati Public Schools
NCES district ID
3904375
Math proficiency
25% ▼ -19.00%
Reading proficiency
36% ▼ -14.00%
Median HH income
$35,743
Composite
25.21/100
National rank
#7508
State rank
#581 of 656 in OH

Livability — Cincinnati

Score
80/100
State rank
#130
US rank
#1856

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cincinnati, OH
County
Hamilton County · 701,295 people
City population
505,555
Metro
Cincinnati, OH-KY-IN
Population (ZIP)
38,049
Household income
$53,868
Rent vs Own
47.5% rent · 52.5% own
Severe rent burden
1916.0

Population outlook (Hamilton County) Hauer SSP2

Today (2025)
826,054 people
By 2030
830,947 · +0.6%
By 2040
832,319 · +0.8%
By 2050
822,428 · -0.4%
By 2075
788,688 · -4.5%
By 2100
710,674 · -14.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 50% Black 38% Two or more races 8% Hispanic / Latino 6% Asian 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Lithuanian 2% Italian 1% Romanian 1%
Foreign-born
5% · Canada
Languages at home
91% English-only · Spanish 4% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Hamilton

2024 margin
D (+14.9) · D 57.0% · R 42.1%
2008→2024 swing
+7.9pp toward D · 2008: 7.0pp · 2024: 14.9pp
All cycles
2024: D+14.9 2020: D+15.9 2016: D+9.5 2012: D+4.9 2008: D+7.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -101.15%
Current HPI
215.0659
Rent YoY
▲ 3.64%
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

+527.6% since first listed
8 events — show timeline
  • 2026-05-08 Listed $124,900 Cincy MLS
  • 2022-06-09 Sold (Public Records) $90,400 Public Records
  • 2022-06-06 Sold (Public Records) $80,000 Public Records
  • 2009-04-22 Listing Removed Cincy MLS
  • 2008-04-21 Listed $17,500 Cincy MLS
  • 2007-04-17 Sold (MLS) $18,000 Cincy MLS
  • 2007-01-30 Sold (Public Records) $33,000 Public Records
  • 2007-01-09 Listed $19,900 Cincy MLS

Property tax history

+10.6%/yr

Latest (2025): $1,489 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…