CashFlowRE
Sign in Sign up
1501 E High St Duplex
C Composite 56.08
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 +28.8/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$239,500

1501 E High St · Springfield, OH 45505
6 bd · 2.5 ba · 4,058 sqft · MultiFamily public records · 63 Days on market
Built 1901 7,405 sqft lot $59/sqft · 35% above area Est $177k · 35% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Cash-flowing 4,000+ sqft duplex with oversized units and strong in-place income! This fully occupied duplex generates $1,500/month per unit with long-term tenants in place who wish to remain, offering immediate and stable cash flow from day one. Unit 1501 - 3 beds/1 bath Unit 202 - 4 beds/1.5 baths Each unit features approximately 2,000 square feet of living space (to seller's best knowledge), significantly larger than typical duplex units, making this a highly desirable rental option in the Springfield market. The property also includes a spacious parking area accommodating 8 vehicles, adding convenience for tenants and long-term rental appeal. Tenants are currently on month-to-month arrangements, providing flexibility for new ownership while maintaining proven rental history (per seller). Property is in functional condition and positioned as a strong investment opportunity with stability. Ideal for investors seeking: Strong cash flow Large unit layouts Stable occupancy Opportunity to formalize leases and optimize operations

Key facts

  • Long-term tenants
  • Oversized units
  • Cash-flowing duplex

Tags

CASH-FLOWING DUPLEXOVERSIZED UNITSSTRONG IN-PLACE INCOMESPACIOUS PARKING AREALONG-TERM TENANTSFUNCTIONAL CONDITION

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 1×3.0bd/1.5ba + 1×4.0bd/1.5ba units multifamily listed at $240k.

Deal economics

  • At list price, monthly cash flow is $808 ($10k/yr) — positive. Per door: $404/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $240k).
  • Recommended offer: $225k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.3% vs local median 4.8% in Springfield — 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 56/100 on livability (#1,108 in OH) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Springfield City School District (urban): math 20% / reading 27% proficiency, ranked #616 of 656 in OH (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Mann Elementary School (math 29% / reading 32%, grade F, #1,151 of 1,584 statewide, top 73%, 383 students, 0% FRL); Schaefer Middle School (math 20% / reading 27%, grade F, #597 of 654 statewide, top 92%, 268 students, 0% FRL); Springfield High School (math 17% / reading 31%, grade F, #665 of 781 statewide, top 85%, 1,516 students, 0% FRL) — zoned schools average 0% FRL vs 75% district-wide (75 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 158 active listings in the ZIP; lower-income renter base — watch delinquency; 232 units permitted in Clark County in 2024 (116 in 5+ unit buildings).
  • At $2,999/mo this rent would consume 82% of the median local household income ($44k/yr) (locally 950% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • Clark County population projected at -16% 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 $67k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($225k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 20y ago; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $54k; list at $240k implies a 344% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $225,130 (6.0% below list)

Questions for the listing agent

  1. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.25%
Cap rate
10.34%
Cash-on-cash
14.46%
DSCR
1.64
GRM
6.7

CMA / ARV

ARV (median comp)
$177,446
List price
$239,500
Delta
34.97%
Verdict
OVERPRICED
Comps
11 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.9%
Equity multiple
1.19×
Total profit
$12,629
Equity at exit
$35,710
10-year hold
IRR
14.3%
Equity multiple
2.15×
Total profit
$77,198
Equity at exit
$20,708

Cash invested: $67,060 (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 45505

Home prices YoY
-34.3%
Active inventory
158
Price-to-rent
13.6×

Monthly cashflow live

Estimated rent
$2,999 high interval (Pro) →
Mortgage (P&I)
$1,256
Tax from tax record
$206 /mo · $2,468/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$630
Net cashflow
$808

Break-even live

Break-even rent $1,976
Max offer price $239,500
Occupancy floor 68%

Sensitivity live

Price -10% $943 -5% $876 +0% $808 +5% $740 +10% $672
Rent -10% $571 -5% $689 +0% $808 +5% $926 +10% $1,045
Rate -1.0pp $928 -0.5pp $869 base $808 +0.5pp $746 +1.0pp $683

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 3.0 1.5 $1,464
1× unit 4.0 1.5 $1,535
Total (2 units) $2,999

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
$59,875
Closing costs
$7,185
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.

Listing history 39 events

  1. 2026-06-19
    days on market $239,500 Active 63 DOM
  2. 2026-06-18
    days on market $239,500 Active 62 DOM
  3. 2026-06-17
    days on market $239,500 Active 61 DOM
  4. 2026-06-16
    days on market $239,500 Active 60 DOM
  5. 2026-06-15
    days on market $239,500 Active 59 DOM
  6. 2026-06-14
    days on market $239,500 Active 57 DOM
  7. 2026-06-12
    days on market $239,500 Active 56 DOM
  8. 2026-06-09
    days on market $239,500 Active 53 DOM
  9. 2026-06-08
    days on market $239,500 Active 52 DOM
  10. 2026-06-07
    days on market $239,500 Active 51 DOM
  11. 2026-06-05
    days on market $239,500 Active 48 DOM
  12. 2026-06-02
    days on market $239,500 Active 46 DOM
  13. 2026-06-01
    pricedays on market $239,500 Active 45 DOM
  14. 2026-05-31
    days on market $243,900 Active 44 DOM
  15. 2026-05-30
    days on market $243,900 Active 43 DOM
  16. 2026-04-26
    price $243,900 1054-char remark
    Show marketing remark (1054 chars)

    Cash-flowing 4,000+ sqft duplex with oversized units and strong in-place income! This fully occupied duplex generates $1,500/month per unit with long-term tenants in place who wish to remain, offering immediate and stable cash flow from day one. Unit 1501 - 3 beds/1 bath Unit 202 - 4 beds/1.5 baths Each unit features approximately 2,000 square feet of living space (to seller's best knowledge), significantly larger than typical duplex units, making this a highly desirable rental option in the Springfield market. The property also includes a spacious parking area accommodating 8 vehicles, adding convenience for tenants and long-term rental appeal. Tenants are currently on month-to-month arrangements, providing flexibility for new ownership while maintaining proven rental history (per seller). Property is in functional condition and positioned as a strong investment opportunity with stability. Ideal for investors seeking: Strong cash flow Large unit layouts Stable occupancy Opportunity to formalize leases and optimize operations

  17. 2026-04-17
    listed $259,900 Active 1054-char remark
    Show marketing remark (1054 chars)

    Cash-flowing 4,000+ sqft duplex with oversized units and strong in-place income! This fully occupied duplex generates $1,500/month per unit with long-term tenants in place who wish to remain, offering immediate and stable cash flow from day one. Unit 1501 - 3 beds/1 bath Unit 202 - 4 beds/1.5 baths Each unit features approximately 2,000 square feet of living space (to seller's best knowledge), significantly larger than typical duplex units, making this a highly desirable rental option in the Springfield market. The property also includes a spacious parking area accommodating 8 vehicles, adding convenience for tenants and long-term rental appeal. Tenants are currently on month-to-month arrangements, providing flexibility for new ownership while maintaining proven rental history (per seller). Property is in functional condition and positioned as a strong investment opportunity with stability. Ideal for investors seeking: Strong cash flow Large unit layouts Stable occupancy Opportunity to formalize leases and optimize operations

  18. 2023-08-22
    historical
  19. 2023-07-12
    price $268,000
  20. 2023-06-20
    listed $280,000 Active
  21. 2020-07-20
    soldstatus $54,000
  22. 2018-11-27
    historical
  23. 2018-11-27
    historical
  24. 2018-08-16
    listed $64,900
  25. 2018-08-15
    listed $64,900
  26. 2015-10-01
    historical
  27. 2014-12-02
    listed $85,000
  28. 2011-06-03
    soldstatus $27,199
  29. 2010-10-22
    listed $33,810
  30. 2009-02-07
    historical
  31. 2007-07-31
    listed $106,900
  32. 2007-07-19
    historical
  33. 2007-01-19
    listed $106,900
  34. 2007-01-05
    historical
  35. 2006-07-05
    listed $109,900
  36. 1999-08-02
    soldstatus $94,000
  37. 1995-11-08
    soldstatus $90,000
  38. 1990-08-07
    soldstatus $51,000
  39. 1986-05-07
    soldstatus $26,500

ⓘ 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
$2,468 · $206/mo
Projected year-2 tax
$3,102 · $258/mo
Expected delta
+$634/yr (+$53/mo · 25.7%)

ⓘ 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 ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$35,988
− Mortgage interest
−$13,416
− Property taxes
−$2,468
− Insurance
−$1,198
− Repairs & maintenance
−$2,879
− Management
−$2,879
− Depreciation
−$6,967
Taxable income
$6,182
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,484
After-tax cash flow
$8,210/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
Springfield City School District
NCES district ID
3904481
Math proficiency
20% ▼ -16.00%
Reading proficiency
27% ▼ -12.00%
Median HH income
$32,541
Composite
19.12/100
National rank
#8834
State rank
#616 of 656 in OH

Livability — Springfield

Score
56/100
State rank
#1108
US rank
#22551

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, OH
County
Clark County · 33,261 people
City population
33,261
Metro
Springfield, OH
Population (ZIP)
19,826
Household income
$43,819
Rent vs Own
47.3% rent · 52.7% own
Severe rent burden
950.0

Population outlook (Clark County) Hauer SSP2

Today (2025)
130,703 people
By 2030
126,952 · -2.9%
By 2040
118,344 · -9.5%
By 2050
109,590 · -16.2%
By 2075
89,464 · -31.6%
By 2100
68,810 · -47.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 14% Two or more races 7% Hispanic / Latino 4%
Common ancestry
Slovak 1% German 1% Iranian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% French/Haitian/Cajun 1% German/W. Germanic 1%

Political lean MEDSL · Clark

2024 margin
Strong R (+29.5) · D 34.8% · R 64.3%
2008→2024 swing
-27.0pp toward R · 2008: -2.5pp · 2024: -29.5pp
All cycles
2024: R+29.5 2020: R+23.3 2016: R+19.5 2012: R+1.8 2008: R+2.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -135.16%
Current HPI
258.9037
Rent YoY
Metro
Springfield, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+820.4% since first listed
24 events — show timeline
  • 2026-04-26 Price Changed $243,900 CBRMLS
  • 2026-04-17 Listed $259,900 CBRMLS
  • 2023-08-22 Listing Removed CBRMLS
  • 2023-07-12 Price Changed $268,000 CBRMLS
  • 2023-06-20 Listed $280,000 CBRMLS
  • 2020-07-20 Sold (Public Records) $54,000 Public Records
  • 2018-11-27 Listing Removed WRIST
  • 2018-11-27 Listing Removed Dayton MLS
  • 2018-08-16 Listed $64,900 Dayton MLS
  • 2018-08-15 Listed $64,900 WRIST
  • 2015-10-01 Listing Removed WRIST
  • 2014-12-02 Listed $85,000 WRIST
  • 2011-06-03 Sold (MLS) $27,199 WRIST
  • 2010-10-22 Listed $33,810 WRIST
  • 2009-02-07 Listing Removed WRIST
  • 2007-07-31 Listed $106,900 WRIST
  • 2007-07-19 Listing Removed WRIST
  • 2007-01-19 Listed $106,900 WRIST
  • 2007-01-05 Listing Removed WRIST
  • 2006-07-05 Listed $109,900 WRIST
  • 1999-08-02 Sold (Public Records) $94,000 Public Records
  • 1995-11-08 Sold (Public Records) $90,000 Public Records
  • 1990-08-07 Sold (Public Records) $51,000 Public Records
  • 1986-05-07 Sold (Public Records) $26,500 Public Records

Property tax history

-0.4%/yr

Latest (2025): $2,468 · -15.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…