CashFlowRE
Sign in Sign up
8446 Highridge Dr
D Composite 41.5
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).

  • Cash flow +11.5/30.0
  • ARV discount +7.2/15.0
  • Schools +6.3/10.0
  • Livability +4.2/5.0
  • DSCR +3.4/10.0
  • Rent growth +3.3/5.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$360,000

8446 Highridge Dr · Mason, OH 45069
4 bd · 2.5 ba · 1,754 sqft · SingleFamily public records · 1 Days on market
Built 1987 0.43 ac lot Est $358k · at est.

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

Listing remarks MLS

Discover this turn-key 4 bed, 2.5 bath home ready for you to write its next chapter. Beyond natural light and fresh paint, enjoy ultimate peace of mind with many updates, replacement window and solid mechanicals. The fully fenced backyard (3yrs new) is a private oasis with plenty of room to run and play. Situated in a prime location, you are just minutes from VOA Park, schools, library, and premier shopping, with effortless highway access for a quick commute. New Krogers and Whole Foods. This turn-key gem combines modern updates, fantastic yard, and location at an incredible value. Don't miss your chance to call this West Chester beauty home!

Key facts

  • Replacement window
  • Prime location
  • 0.43 acre lot

Tags

REPLACEMENT WINDOWFULLY FENCED BACKYARDPRIME LOCATIONEFFORTLESS HIGHWAY ACCESS

Property features AI

Finance

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

Exterior

  • Parking: Built-in front garage with 2 garage spaces
  • Utilities: Public water; Public sewer; Natural gas
  • Home design: Single-family home; Two levels; Poured foundation
  • Construction: Aluminum siding and brick exterior; Shingle roof
  • Exterior features: Located on a cul-de-sac; Deck; Wood fencing; Traditional style; Less than 0.5-acre lot (about 0.428 acres)

Interior

  • Kitchen: Kitchen about 13 x 12; Dishwasher; Garbage disposal; Oven/Range; Refrigerator
  • Bedrooms: 4 bedrooms total; Primary bedroom approximately 14 x 13 (located on level 2); Bedroom 2 approximately 12 x 16 (level 2); Bedroom 3 approximately 11 x 10 (level 2); Bedroom 4 approximately 10 x 10 (level 2)
  • Bathrooms: 2 full bathrooms (both on level 2); 1 half bathroom (on level 1); Primary bathroom with shower
  • Heating & cooling: Forced-air gas heating; Central air conditioning; Gas water heater
  • Interior features: 8 total rooms; Full unfinished basement; Sump pump; Wood-burning fireplace
  • Laundry & utility: Washer/dryer connections (listed under appliances: laundry utilities not separately specified)

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/2.5-bath single-family listed at $360k.

Deal economics

  • At list price, monthly cash flow is $-120 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $339k (5.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $289k (19.8% below list).
  • Recommended offer: $289k (19.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 3.2% in Mason — 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 85/100 on livability (#43 in OH, #590 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+; Watch: health & safety C-, commute F.
  • Lakota Local (suburban): math 68% / reading 72% proficiency, ranked #107 of 656 in OH (top 16%) — strong family-tenant draw, lease renewals of 3-5y typical; only 18% free/reduced lunch — higher-income household profile.
  • Zoned schools: Hopewell Early Childhood School (728 students, 26% FRL); Hopewell Junior School (math 61% / reading 68%, grade A-, #205 of 654 statewide, top 34%, 506 students, 25% FRL); Lakota East High School (math 58% / reading 78%, grade B, #133 of 781 statewide, top 17%, 2,552 students, 15% FRL) — zoned schools at 22% FRL track the district average.
  • Market conditions: Rents rising (+3.3%/yr); 119 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 1,163 units permitted in Butler County in 2024 (356 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($115k/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 $2k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $101k; list at $360k implies a 256% gain — meaningful room to come down on a strong offer.
Recommended offer $288,690 (19.8% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.80%
Cap rate
5.89%
Cash-on-cash
-1.43%
DSCR
0.94
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$357,816
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
899 Tradewind Dr 0.49mi 3/1.5 (-1) 1,674 (-5%) 3mo $320,000 $191 58
1407 Southwind Dr 0.52mi 4/2.5 1,859 (+6%) 10mo $380,000 $204 58
1425 Southwind Dr 0.47mi 4/1.5 1,545 (-12%) 12mo $355,000 $230 44
1261 Troy Ct 0.75mi 4/2.5 1,642 (-6%) 15mo $385,000 $234 42
1350 Jennings Ct 0.68mi 3/2.5 (-1) 1,920 (+10%) 9mo $365,000 $190 40
921 Leslie Ct 0.61mi 3/1.5 (-1) 1,576 (-10%) 8mo $300,000 $190 39
785 Forsythe Pl 0.75mi 4/1.5 1,520 (-13%) 0mo $350,000 $230 39
1480 St Lawrence Dr 0.69mi 4/1.5 1,576 (-10%) 10mo $370,000 $235 38
1475 St Lawrence Dr 0.66mi 3/2.0 (-1) 1,520 (-13%) 3mo $339,000 $223 38
905 Leslie Ct 0.64mi 3/2.0 (-1) 1,520 (-13%) 4mo $275,000 $181 37
6454 Butler Warren Rd 0.63mi 3/1.5 (-1) 1,520 (-13%) 14mo $310,000 $204 28
1333 Jennings Ct 0.68mi 3/1.0 (-1) 1,520 (-13%) 11mo $251,100 $165 26

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 · 3.34% rent growth · sell at horizon

5-year hold
IRR
-18.3%
Equity multiple
0.36×
Total profit
$-64,981
Equity at exit
$53,677
10-year hold
IRR
-10.0%
Equity multiple
0.38×
Total profit
$-62,352
Equity at exit
$31,126

Cash invested: $100,800 (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 45069

Rents YoY
3.3%
Active inventory
119
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$2,887 high interval (Pro) →
Mortgage (P&I)
$1,888
Tax from tax record
$363 /mo · $4,350/yr
Insurance
$150
HOA
$0
Vacancy / Maint / Mgmt
$606
Net cashflow
$-120

Break-even live

Break-even rent $3,038
Max offer price $338,847
Occupancy floor 99%

Sensitivity live

Price -10% $84 -5% $-18 +0% $-120 +5% $-222 +10% $-324
Rent -10% $-348 -5% $-234 +0% $-120 +5% $-6 +10% $108
Rate -1.0pp $62 -0.5pp $-28 base $-120 +0.5pp $-213 +1.0pp $-308

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
$90,000
Closing costs
$10,800
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1455 Baymeadows Dr Mason, OH 4.0 2.5 2292 $3,200 $1.40 45d 1 0.80mi
8114 Indian Summer Way Mason, OH 3.0 2.0 1572 $2,700 $1.72 4d 1 1.10mi
8114 Indian Summer Way Mason, OH 3.0 2.0 1572 $2,800 $1.78 45d 1 1.10mi
6370 Sherman Terrace Dr Mason, OH 4.0 2.5 2542 $2,531 $1.00 9d 1 1.11mi
6342 Coverage CT Mason, OH 3.0 2.5 1676 $3,250 $1.94 45d 1 1.23mi

Listing history 17 events

  1. 2026-06-16
    statusdays on marketlisting id $360,000 Pending 1 DOM
  2. 2026-06-15
    days on market $360,000 Contingency Pending 39 DOM
  3. 2026-06-13
    days on market $360,000 Contingency Pending 37 DOM
  4. 2026-06-09
    days on market $360,000 Contingency Pending 33 DOM
  5. 2026-06-08
    days on market $360,000 Contingency Pending 32 DOM
  6. 2026-06-07
    days on market $360,000 Contingency Pending 31 DOM
  7. 2026-06-05
    days on market $360,000 Contingency Pending 28 DOM
  8. 2026-06-03
    days on market $360,000 Contingency Pending 27 DOM
  9. 2026-06-02
    days on market $360,000 Contingency Pending 26 DOM
  10. 2026-06-01
    days on market $360,000 Contingency Pending 25 DOM
  11. 2026-05-31
    days on market $360,000 Contingency Pending 24 DOM
  12. 2026-05-08
    status Pending 650-char remark
    Show marketing remark (650 chars)

    Discover this turn-key 4 bed, 2.5 bath home ready for you to write its next chapter. Beyond natural light and fresh paint, enjoy ultimate peace of mind with many updates, replacement window and solid mechanicals. The fully fenced backyard (3yrs new) is a private oasis with plenty of room to run and play. Situated in a prime location, you are just minutes from VOA Park, schools, library, and premier shopping, with effortless highway access for a quick commute. New Krogers and Whole Foods. This turn-key gem combines modern updates, fantastic yard, and location at an incredible value. Don't miss your chance to call this West Chester beauty home!

  13. 2026-05-08
    historical Contingency Pending
    Show marketing remark (650 chars)

    Discover this turn-key 4 bed, 2.5 bath home ready for you to write its next chapter. Beyond natural light and fresh paint, enjoy ultimate peace of mind with many updates, replacement window and solid mechanicals. The fully fenced backyard (3yrs new) is a private oasis with plenty of room to run and play. Situated in a prime location, you are just minutes from VOA Park, schools, library, and premier shopping, with effortless highway access for a quick commute. New Krogers and Whole Foods. This turn-key gem combines modern updates, fantastic yard, and location at an incredible value. Don't miss your chance to call this West Chester beauty home!

  14. 2026-05-07
    listed $360,000 Active 650-char remark
    Show marketing remark (650 chars)

    Discover this turn-key 4 bed, 2.5 bath home ready for you to write its next chapter. Beyond natural light and fresh paint, enjoy ultimate peace of mind with many updates, replacement window and solid mechanicals. The fully fenced backyard (3yrs new) is a private oasis with plenty of room to run and play. Situated in a prime location, you are just minutes from VOA Park, schools, library, and premier shopping, with effortless highway access for a quick commute. New Krogers and Whole Foods. This turn-key gem combines modern updates, fantastic yard, and location at an incredible value. Don't miss your chance to call this West Chester beauty home!

  15. 2026-05-07
    listed $360,000 Active
    Show marketing remark (650 chars)

    Discover this turn-key 4 bed, 2.5 bath home ready for you to write its next chapter. Beyond natural light and fresh paint, enjoy ultimate peace of mind with many updates, replacement window and solid mechanicals. The fully fenced backyard (3yrs new) is a private oasis with plenty of room to run and play. Situated in a prime location, you are just minutes from VOA Park, schools, library, and premier shopping, with effortless highway access for a quick commute. New Krogers and Whole Foods. This turn-key gem combines modern updates, fantastic yard, and location at an incredible value. Don't miss your chance to call this West Chester beauty home!

  16. 1987-05-07
    soldstatus $101,200
  17. 1987-03-01
    soldstatus $17,000

ⓘ 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
$4,350 · $363/mo
Projected year-2 tax
$4,983 · $415/mo
Expected delta
+$633/yr (+$53/mo · 14.5%)

ⓘ 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 4/10 Moderate 7 d/yr ≥101°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 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
$34,643
− Mortgage interest
−$20,166
− Property taxes
−$4,350
− Insurance
−$1,800
− Repairs & maintenance
−$2,771
− Management
−$2,771
− Depreciation
−$10,473
Taxable loss
−$7,689
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,845
After-tax cash flow
$408/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
Lakota Local
NCES district ID
3904611
Math proficiency
68% ▼ -10.00%
Reading proficiency
72% ▼ -5.00%
Median HH income
$90,743
Composite
63.25/100
National rank
#631
State rank
#107 of 656 in OH

Livability — Mason

Score
85/100
State rank
#43
US rank
#590

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Butler County · 381,674 people
City population
59,518
Metro
Cincinnati, OH-KY-IN
Population (ZIP)
56,037
Household income
$114,631
Rent vs Own
23.2% rent · 76.8% own
Severe rent burden
1120.0

Population outlook (Butler County) Hauer SSP2

Today (2025)
387,706 people
By 2030
392,028 · +1.1%
By 2040
395,307 · +2.0%
By 2050
391,116 · +0.9%
By 2075
378,642 · -2.3%
By 2100
343,248 · -11.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Asian 9% Black 9% Two or more races 5% Hispanic / Latino 5%
Common ancestry
Romanian 3% Slovak 2% Lithuanian 2%
Foreign-born
12% · Canada, China, India
Languages at home
87% English-only · Other Indo-European 3% Spanish 2% Chinese 2%

Political lean MEDSL · Butler

2024 margin
Strong R (+26.3) · D 36.4% · R 62.7%
2008→2024 swing
-3.6pp toward R · 2008: -22.6pp · 2024: -26.3pp
All cycles
2024: R+26.3 2020: R+24.0 2016: R+28.3 2012: R+26.2 2008: R+22.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -192.32%
Current HPI
249.8429
Rent YoY
▲ 3.34%
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

+2017.6% since first listed
6 events — show timeline
  • 2026-05-08 Pending Dayton MLS
  • 2026-05-08 Contingent Cincy MLS
  • 2026-05-07 Listed $360,000 Cincy MLS
  • 2026-05-07 Listed $360,000 Dayton MLS
  • 1987-05-07 Sold (Public Records) $101,200 Public Records
  • 1987-03-01 Sold (Public Records) $17,000 Public Records

Property tax history

+2.1%/yr

Latest (2025): $4,350 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…