121 Fernwood Ave · Dayton, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 3/10 · Minor
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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 +25.5/30.0
- DSCR +8.5/10.0
- 1% rule +6.3/10.0
- Rent growth +3.6/5.0
- Livability +3.2/5.0
- ARV discount +3.1/15.0
- Condition / age +2.5/5.0
- Schools +1.3/10.0
- Appreciation +0.0/10.0
$94,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to 121 Fernwood Ave in Dayton, Ohio--an excellent opportunity for both homeowners and investors seeking value, space, and upside potential. This 3-bedroom, 2-bath home offers over 1,300 square feet of functional living space, featuring original hardwood floors, a spacious layout, and a full basement providing additional storage or future finishing potential. The home presents a solid foundation with key features already in place, while offering the opportunity to update and customize to your own style. Whether you're looking to add to your rental portfolio, execute a light value-add renovation, or secure an affordable primary residence, this property delivers flexibility and long-term potential. Conveniently located near local amenities, major roadways, and employment centers, this home sits in a market experiencing steady demand and growth. With comparable renovated homes in the area selling at significantly higher price points, this is a chance to step in with equity potential from day one. Additionally, this property may qualify for City of Dayton Down Payment Assistance programs, offering eligible buyers the opportunity to receive financial support toward their purchase--making homeownership even more accessible. Priced strategically to attract strong interest--schedule your showing today and explore the opportunity.
Key facts
- 5,662 sq ft lot
- 2 garage spots
- Built 1928
Property features AI
Exterior
- Parking: Detached 2-car garage
- Utilities: Public water; Public sewer
- Home design: Single family residence; Built in 1928; One-and-a-half to two levels; No common walls
- Construction: Block foundation
- Exterior features: Fenced yard; Outbuilding
Interior
- Flooring: Wood; Carpet
- Bathrooms: 1 full bathroom; 1 half bathroom (1.5 total)
- Heating & cooling: Forced air heating
- Interior features: Wood and carpet flooring; Decorative fireplace (one); Full basement
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $95k.
Deal economics
- At list price, monthly cash flow is $223 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $95k).
- Recommended offer: $92k (3.0% below list) — sets the bar for market timing.
- Cap rate 9.1% vs local median 7.4% in Dayton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
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 fast (+4.3%/yr); 134 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 907 units permitted in Montgomery County in 2024 (416 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $656 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 + 4.3% rent growth), your $27k cash investment doubles in ~10 years — after that, you're playing with house money.
Negotiation context
- It's been on market 43 days — a 3% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts since 3y 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 $76k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.13% ✓
- Cap rate
- 9.11%
- Cash-on-cash
- 10.06%
- DSCR
- 1.45
- GRM
- 7.4
CMA / ARV
- ARV (median comp)
- $86,486
- List price
- $94,900
- Delta
- 9.73%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 121 E Hillcrest Ave | 0.19mi | 3/1.0 | 1,402 (+3%) | 1mo | $75,000 | $53 | 81 |
| 69 E Beechwood Ave | 0.25mi | 3/1.0 | 1,400 (+3%) | 1mo | $173,000 | $124 | 78 |
| 445 Sandhurst Dr | 0.41mi | 3/1.0 | 1,338 (-2%) | 2mo | $48,950 | $37 | 73 |
| 423 Sandalwood Dr | 0.41mi | 3/1.5 | 1,444 (+6%) | 0mo | $62,000 | $43 | 68 |
| 128 E Parkwood Dr | 0.45mi | 3/1.0 | 1,228 (-10%) | 1mo | $29,810 | $24 | 58 |
| 1404 Pinecrest Dr | 0.61mi | 3/1.5 | 1,256 (-8%) | 0mo | $205,000 | $163 | 57 |
| 117 Valleyview Dr | 0.66mi | 2/1.0 (-1) | 1,381 (+2%) | 1mo | $50,000 | $36 | 56 |
| 2331 Newport Ave | 0.53mi | 3/1.5 | 1,520 (+12%) | 1mo | $85,000 | $56 | 52 |
| 17 Marie Ave | 0.70mi | 4/1.5 (+1) | 1,424 (+5%) | 0mo | $70,000 | $49 | 52 |
| 50 Woodcrest Ave | 0.57mi | 3/1.0 | 1,500 (+10%) | 2mo | $155,000 | $103 | 51 |
| 148 Valleyview Dr | 0.59mi | 3/1.0 | 1,163 (-14%) | 2mo | $125,000 | $107 | 43 |
| 61 Redder Ave | 0.73mi | 3/1.0 | 1,210 (-11%) | 1mo | $115,000 | $95 | 42 |
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 · 4.34% rent growth · sell at horizon
- IRR
- 0.3%
- Equity multiple
- 1.01×
- Total profit
- $269
- Equity at exit
- $14,150
- IRR
- 11.2%
- Equity multiple
- 1.93×
- Total profit
- $24,660
- Equity at exit
- $8,205
Cash invested: $26,572 (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
ZIP-level market 45405
- Rents YoY
- 4.3%
- Active inventory
- 134
- Price-to-rent
- 7.4×
Monthly cashflow live
- Estimated rent
- $1,071 high interval (Pro) →
- Mortgage (P&I)
- −$498
- Tax from tax record
- −$86 /mo · $1,036/yr
- Insurance
- −$40
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$225
- Net cashflow
- $223
Break-even live
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
- $23,725
- Closing costs
- $2,847
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 220 Fernwood Ave Dayton, OH | 2.0 | 1.0 | 884 | $900 | $1.02 | 3d | 1 | 0.08mi |
| 202 E Bruce Ave Apt 2 Dayton, OH | 2.0 | 1.0 | 1250 | $800 | $0.64 | 23d | 1 | 0.11mi |
| 65 E Maplewood Ave Dayton, OH | 2.0 | 1.0 | 1064 | $723 | $0.68 | 43d | 1 | 0.14mi |
| 42 Pointview Ave Unit 42 Dayton, OH | 3.0 | 2.0 | 1240 | $1,200 | $0.97 | 3d | 1 | 0.16mi |
| 38 Pointview Ave Dayton, OH | 2.0 | 1.0 | 1140 | $900 | $0.79 | 14d | 1 | 0.17mi |
| 39 E Maplewood Ave Dayton, OH | 4.0 | 1.5 | 1560 | $1,050 | $0.67 | 3d | 1 | 0.17mi |
| 317 Fernwood Ave Dayton, OH | 3.0 | 1.0 | 1320 | $1,100 | $0.83 | 11d | 1 | 0.17mi |
| 101 E Bruce Ave Dayton, OH | 3.0 | 1.0 | 1455 | $1,150 | $0.79 | 2d | 1 | 0.19mi |
| 337 Ryburn Ave Unit 2 Dayton, OH | 2.0 | 1.0 | 900 | $800 | $0.89 | 43d | 1 | 0.23mi |
| 228 E Siebenthaler Ave Dayton, OH | 2.0 | 1.0 | 934 | $1,200 | $1.28 | 43d | 1 | 0.31mi |
| 244 E Siebenthaler Ave Dayton, OH | 2.0 | 1.5 | 1273 | $1,175 | $0.92 | 2d | 1 | 0.32mi |
| 26 W Beechwood Ave Dayton, OH | 3.0 | 1.5 | 1468 | $1,050 | $0.72 | 43d | 1 | 0.34mi |
| 147 Laura Ave Dayton, OH | 2.0 | 1.0 | 1096 | $975 | $0.89 | 23d | 1 | 0.36mi |
| 152 Laura Ave Dayton, OH | 2.0 | 1.0 | 990 | $895 | $0.90 | 43d | 1 | 0.38mi |
| 419 Sandhurst Dr Dayton, OH | 2.0 | 1.0 | 950 | $975 | $1.03 | 23d | 1 | 0.40mi |
| 2327 N Main St Unit 2 Dayton, OH | 2.0 | 1.0 | 900 | $1,200 | $1.33 | 23d | 1 | 0.59mi |
| 41 W Fairview Ave Unit 2 Dayton, OH | 3.0 | 1.0 | 1452 | $1,200 | $0.83 | 14d | 1 | 0.62mi |
| 31 E Norman Ave Dayton, OH | 3.0 | 1.0 | 1100 | $1,150 | $1.05 | 23d | 1 | 0.65mi |
| 2333 Rustic Rd Unit 4 Dayton, OH | 2.0 | 1.0 | 1000 | $840 | $0.84 | 2d | 1 | 0.68mi |
| 2333 Rustic Rd Dayton, OH | 2.0 | 1.0 | 1000 | $840 | $0.84 | 43d | 1 | 0.68mi |
| 101 W Norman Ave Unit 101 Dayton, OH | 3.0 | 1.0 | 1600 | $945 | $0.59 | 43d | 1 | 0.69mi |
| 412 W Parkwood Dr Unit 1 Dayton, OH | 2.0 | 1.0 | 900 | $875 | $0.97 | 23d | 1 | 0.70mi |
| 181 W Norman Ave Dayton, OH | 3.0 | 2.0 | 1228 | $1,150 | $0.94 | 43d | 1 | 0.74mi |
| 439 W Fairview Ave Dayton, OH | 3.0 | 1.0 | 1500 | $1,200 | $0.80 | 43d | 1 | 0.74mi |
| 201 W Norman Ave Dayton, OH | 3.0 | 1.0 | 1424 | $1,200 | $0.84 | 43d | 1 | 0.75mi |
| 167 W Hudson Ave Dayton, OH | 3.0 | 1.5 | 1344 | $1,185 | $0.88 | 43d | 1 | 0.79mi |
| 69 Waverly Ave Dayton, OH | 2.0 | 1.0 | 900 | $850 | $0.94 | 3d | 1 | 0.80mi |
| 240 Castlewood Ave Dayton, OH | 2.0 | 1.0 | 912 | $995 | $1.09 | 21d | 1 | 0.81mi |
| 1019 Cherry Dr Dayton, OH | 4.0 | 1.0 | 1057 | $1,125 | $1.06 | 43d | 1 | 0.90mi |
| 519 Heather Dr Unit 1C Dayton, OH | 2.0 | 2.0 | 1100 | $1,095 | $1.00 | 3d | 1 | 0.93mi |
| 234 Santa Clara Ave Dayton, OH | 3.0 | 1.0 | 1368 | $1,125 | $0.82 | 43d | 1 | 0.93mi |
| 628 W Norman Ave Unit 628 Dayton, OH | 2.0 | 1.0 | 918 | $795 | $0.87 | 43d | 1 | 0.95mi |
| 110 Cromwell Pl Unit 5 Dayton, OH | 2.0 | 1.0 | 1000 | $1,099 | $1.10 | 19d | 1 | 0.96mi |
| 110 Cromwell Pl Unit 2 Dayton, OH | 2.0 | 1.0 | 1000 | $995 | $0.99 | 21d | 1 | 0.96mi |
| 110 Cromwell Pl Dayton, OH | 2.0 | 1.0 | 1050 | $1,100 | $1.05 | 2d | 1 | 0.96mi |
| 1004 W Fairview Ave Dayton, OH | 2.0 | 1.0 | 1053 | $950 | $0.90 | 23d | 1 | 0.98mi |
| 1108 Rydale Rd Dayton, OH | 3.0 | 1.0 | 1281 | $1,245 | $0.97 | 19d | 1 | 1.00mi |
| 265 Victor Ave Dayton, OH | 3.0 | 1.0 | 1204 | $900 | $0.75 | 43d | 1 | 1.05mi |
| 1207 W Fairview Ave Dayton, OH | 2.0 | 1.0 | 1023 | $825 | $0.81 | 43d | 1 | 1.08mi |
| 1207 W Fairview Ave Dayton, OH | 2.0 | 1.0 | 1023 | $825 | $0.81 | 3d | 1 | 1.08mi |
Listing history 40 events
-
2026-06-18days on market $94,900 Active 43 DOM
-
2026-06-17days on market $94,900 Active 42 DOM
-
2026-06-16days on market $94,900 Active 41 DOM
-
2026-06-15days on market $94,900 Active 40 DOM
-
2026-06-14days on market $94,900 Active 38 DOM
-
2026-06-13days on market $94,900 Active 37 DOM
-
2026-06-10days on market $94,900 Active 35 DOM
-
2026-06-09days on market $94,900 Active 34 DOM
-
2026-06-08days on market $94,900 Active 33 DOM
-
2026-06-07days on market $94,900 Active 32 DOM
-
2026-06-05days on market $94,900 Active 29 DOM
-
2026-06-03days on market $94,900 Active 28 DOM
-
2026-06-02days on market $94,900 Active 27 DOM
-
2026-06-01days on market $94,900 Active 26 DOM
-
2026-05-31days on market $94,900 Active 25 DOM
-
2026-05-06$94,900 Active 1350-char remark
Show marketing remark (1350 chars)
Welcome to 121 Fernwood Ave in Dayton, Ohio--an excellent opportunity for both homeowners and investors seeking value, space, and upside potential. This 3-bedroom, 2-bath home offers over 1,300 square feet of functional living space, featuring original hardwood floors, a spacious layout, and a full basement providing additional storage or future finishing potential. The home presents a solid foundation with key features already in place, while offering the opportunity to update and customize to your own style. Whether you're looking to add to your rental portfolio, execute a light value-add renovation, or secure an affordable primary residence, this property delivers flexibility and long-term potential. Conveniently located near local amenities, major roadways, and employment centers, this home sits in a market experiencing steady demand and growth. With comparable renovated homes in the area selling at significantly higher price points, this is a chance to step in with equity potential from day one. Additionally, this property may qualify for City of Dayton Down Payment Assistance programs, offering eligible buyers the opportunity to receive financial support toward their purchase--making homeownership even more accessible. Priced strategically to attract strong interest--schedule your showing today and explore the opportunity.
-
2026-05-06$94,900 Active 1350-char remark
Show marketing remark (1350 chars)
Welcome to 121 Fernwood Ave in Dayton, Ohio--an excellent opportunity for both homeowners and investors seeking value, space, and upside potential. This 3-bedroom, 2-bath home offers over 1,300 square feet of functional living space, featuring original hardwood floors, a spacious layout, and a full basement providing additional storage or future finishing potential. The home presents a solid foundation with key features already in place, while offering the opportunity to update and customize to your own style. Whether you're looking to add to your rental portfolio, execute a light value-add renovation, or secure an affordable primary residence, this property delivers flexibility and long-term potential. Conveniently located near local amenities, major roadways, and employment centers, this home sits in a market experiencing steady demand and growth. With comparable renovated homes in the area selling at significantly higher price points, this is a chance to step in with equity potential from day one. Additionally, this property may qualify for City of Dayton Down Payment Assistance programs, offering eligible buyers the opportunity to receive financial support toward their purchase--making homeownership even more accessible. Priced strategically to attract strong interest--schedule your showing today and explore the opportunity.
-
2024-07-19soldstatus $75,800
-
2024-07-16soldstatus $75,750 Closed
Show marketing remark (398 chars)
Unlock new investment opportunities by acquiring this bundle of five well-maintained single-family homes. Each property brings unique value, making it a strategic move to enhance your passive income streams. Please contact listing agent for additional parcel/property information. This bundle offers a balanced mix of location, amenities, and potential for appreciation to diversify your portfolio.
-
2024-07-16soldstatus $75,750 Sold
Show marketing remark (398 chars)
Unlock new investment opportunities by acquiring this bundle of five well-maintained single-family homes. Each property brings unique value, making it a strategic move to enhance your passive income streams. Please contact listing agent for additional parcel/property information. This bundle offers a balanced mix of location, amenities, and potential for appreciation to diversify your portfolio.
-
2024-07-12soldstatus $75,750
-
2024-07-12soldstatus $75,750 Sold
-
2024-07-12$75,750
-
2024-07-01status Pending
Show marketing remark (398 chars)
Unlock new investment opportunities by acquiring this bundle of five well-maintained single-family homes. Each property brings unique value, making it a strategic move to enhance your passive income streams. Please contact listing agent for additional parcel/property information. This bundle offers a balanced mix of location, amenities, and potential for appreciation to diversify your portfolio.
-
2024-07-01historical Contingency Pending
Show marketing remark (398 chars)
Unlock new investment opportunities by acquiring this bundle of five well-maintained single-family homes. Each property brings unique value, making it a strategic move to enhance your passive income streams. Please contact listing agent for additional parcel/property information. This bundle offers a balanced mix of location, amenities, and potential for appreciation to diversify your portfolio.
-
2024-06-18status Active
-
2024-05-14status Active
Show marketing remark (398 chars)
Unlock new investment opportunities by acquiring this bundle of five well-maintained single-family homes. Each property brings unique value, making it a strategic move to enhance your passive income streams. Please contact listing agent for additional parcel/property information. This bundle offers a balanced mix of location, amenities, and potential for appreciation to diversify your portfolio.
-
2024-04-19historical Contingency Pending
Show marketing remark (398 chars)
Unlock new investment opportunities by acquiring this bundle of five well-maintained single-family homes. Each property brings unique value, making it a strategic move to enhance your passive income streams. Please contact listing agent for additional parcel/property information. This bundle offers a balanced mix of location, amenities, and potential for appreciation to diversify your portfolio.
-
2024-04-19status Pending
Show marketing remark (398 chars)
Unlock new investment opportunities by acquiring this bundle of five well-maintained single-family homes. Each property brings unique value, making it a strategic move to enhance your passive income streams. Please contact listing agent for additional parcel/property information. This bundle offers a balanced mix of location, amenities, and potential for appreciation to diversify your portfolio.
-
2024-03-27price $80,750
Show marketing remark (398 chars)
Unlock new investment opportunities by acquiring this bundle of five well-maintained single-family homes. Each property brings unique value, making it a strategic move to enhance your passive income streams. Please contact listing agent for additional parcel/property information. This bundle offers a balanced mix of location, amenities, and potential for appreciation to diversify your portfolio.
-
2024-03-27price $80,750
Show marketing remark (398 chars)
Unlock new investment opportunities by acquiring this bundle of five well-maintained single-family homes. Each property brings unique value, making it a strategic move to enhance your passive income streams. Please contact listing agent for additional parcel/property information. This bundle offers a balanced mix of location, amenities, and potential for appreciation to diversify your portfolio.
-
2023-12-21price $85,000
Show marketing remark (398 chars)
Unlock new investment opportunities by acquiring this bundle of five well-maintained single-family homes. Each property brings unique value, making it a strategic move to enhance your passive income streams. Please contact listing agent for additional parcel/property information. This bundle offers a balanced mix of location, amenities, and potential for appreciation to diversify your portfolio.
-
2023-12-21price $85,000
Show marketing remark (398 chars)
Unlock new investment opportunities by acquiring this bundle of five well-maintained single-family homes. Each property brings unique value, making it a strategic move to enhance your passive income streams. Please contact listing agent for additional parcel/property information. This bundle offers a balanced mix of location, amenities, and potential for appreciation to diversify your portfolio.
-
2023-12-05$425,000 Active
Show marketing remark (398 chars)
Unlock new investment opportunities by acquiring this bundle of five well-maintained single-family homes. Each property brings unique value, making it a strategic move to enhance your passive income streams. Please contact listing agent for additional parcel/property information. This bundle offers a balanced mix of location, amenities, and potential for appreciation to diversify your portfolio.
-
2023-12-05$425,000 Active
Show marketing remark (398 chars)
Unlock new investment opportunities by acquiring this bundle of five well-maintained single-family homes. Each property brings unique value, making it a strategic move to enhance your passive income streams. Please contact listing agent for additional parcel/property information. This bundle offers a balanced mix of location, amenities, and potential for appreciation to diversify your portfolio.
-
2007-05-14soldstatus $86,000
-
1997-06-03soldstatus $65,500
-
1993-12-06soldstatus $49,900
-
1992-10-26soldstatus $37,000
-
1988-03-31soldstatus $49,900
ⓘ 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
- $1,036 · $86/mo
- Projected year-2 tax
- $1,258 · $105/mo
- Expected delta
- +$222/yr (+$18/mo · 21.4%)
ⓘ 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 ≥104°F today · 18 d/yr by 30 yrs out
- Wind 2/10 Low
- Air quality 3/10 Moderate 2 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
- $12,856
- − Mortgage interest
- −$5,316
- − Property taxes
- −$1,036
- − Insurance
- −$474
- − Repairs & maintenance
- −$1,028
- − Management
- −$1,028
- − Depreciation
- −$2,761
- Taxable income
- $1,211
- Est. tax owed @ 24.0%
- −$291
- After-tax cash flow
- $2,382/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
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Dayton, OH
- County
- Montgomery County · 459,541 people
- City population
- 164,387
- Metro
- Dayton-Kettering, OH
- Population (ZIP)
- 18,955
- Household income
- $43,973
- Rent vs Own
- Severe rent burden
- 1475.0
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 (68%)
- Race & ethnicity
- Black 68% White 23% Two or more races 7% Hispanic / Latino 3%
- Common ancestry
- Italian 1% Slovak 1%
- Foreign-born
- 3% · Canada
- Languages at home
- 95% English-only · Spanish 2% French/Haitian/Cajun 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
- ▼ -125.58%
- Current HPI
- 173.4962
- Rent YoY
- ▲ 4.34%
- Metro
- Dayton-Kettering, OH
- State GDP YoY
- ▲ 1.98%
- F500 in state
- 48
Industry mix (Fortune 500 HQ in OH)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+90.2% since first listed25 events — show timeline
- 2026-05-06 Listed $94,900 CBRMLS
- 2026-05-06 Listed $94,900 WRIST
- 2024-07-19 Sold (Public Records) $75,800 Public Records
- 2024-07-16 Sold (MLS) $75,750 Dayton MLS
- 2024-07-16 Sold (MLS) $75,750 Dayton MLS
- 2024-07-12 Listed $75,750 CBRMLS
- 2024-07-12 Sold (MLS) $75,750 Cincy MLS
- 2024-07-12 Sold (MLS) $75,750 CBRMLS
- 2024-07-01 Pending — Dayton MLS
- 2024-07-01 Contingent — Cincy MLS
- 2024-06-18 Relisted — Cincy MLS
- 2024-05-14 Relisted — Dayton MLS
- 2024-04-19 Contingent — Cincy MLS
- 2024-04-19 Pending — Dayton MLS
- 2024-03-27 Price Changed $80,750 Dayton MLS
- 2024-03-27 Price Changed $80,750 Cincy MLS
- 2023-12-21 Price Changed $85,000 Dayton MLS
- 2023-12-21 Price Changed $85,000 Cincy MLS
- 2023-12-05 Listed $425,000 Cincy MLS
- 2023-12-05 Listed $425,000 Dayton MLS
- 2007-05-14 Sold (Public Records) $86,000 Public Records
- 1997-06-03 Sold (Public Records) $65,500 Public Records
- 1993-12-06 Sold (Public Records) $49,900 Public Records
- 1992-10-26 Sold (Public Records) $37,000 Public Records
- 1988-03-31 Sold (Public Records) $49,900 Public Records
Property tax history
-1.4%/yrLatest (2025): $1,036 · -0.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…