CashFlowRE
Sign in Sign up
702 S Wittenberg Ave
C Composite 59.71
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$83,900

702 S Wittenberg Ave · Springfield, OH 45506
4 bd · 1.0 ba · 1,847 sqft · SingleFamily public records · 302 Days on market
Built 1891 6,098 sqft lot $45/sqft · 18% above area Est $71k · 18% over

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

Listing remarks MLS

Great opportunity for a 4bedroom home located in Sprignfield OH, nice size lot and move in ready. Currently tenant occupied with m2m tenants in place, curb offers preffered

Key facts

  • 6,098 sq ft lot
  • Built 1891
  • Listed 301 days

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/1.0-bath single-family listed at $84k.

Deal economics

  • At list price, monthly cash flow is $841 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $84k).
  • Recommended offer: $74k (12.0% below list) — sets the bar for market timing.
  • Cap rate 18.3% vs local median 4.7% 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.
  • Market conditions: 45 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 232 units permitted in Clark County in 2024 (116 in 5+ unit buildings).
  • At $1,724/mo this rent would consume 49% of the median local household income ($42k/yr) (locally 684% 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 $580 of loan paydown is wiped out by about $3k 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 $23k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 302 days — a 12% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $9k; list at $84k implies a 853% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1891 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $73,832 (12.0% below list)

Questions for the listing agent

  1. It's been on market 302 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1891 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
2.05%
Cap rate
18.33%
Cash-on-cash
42.98%
DSCR
2.91
GRM
4.1

CMA / ARV

ARV (median comp)
$70,928
List price
$83,900
Delta
18.29%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
127 W Grand Ave 0.31mi 4/2.0 1,882 (+2%) 9mo $150,100 $80 71
317 S Plum St 0.35mi 4/2.0 1,896 (+3%) 8mo $60,000 $32 68
320 W Grand Ave 0.31mi 4/1.0 1,945 (+5%) 14mo $163,000 $84 65
525 S Light St 0.50mi 3/2.0 (-1) 1,877 (+2%) 2mo $172,000 $92 64
806 Drexel Ave 0.51mi 4/2.0 1,860 (+1%) 11mo $160,000 $86 62
409 W Southern Ave 0.43mi 3/1.0 (-1) 1,723 (-7%) 4mo $50,000 $29 60
721 W Pleasant St 0.55mi 3/1.5 (-1) 1,848 (+0%) 9mo $65,000 $35 60
220 W Perrin Ave 0.47mi 3/1.5 (-1) 1,716 (-7%) 5mo $193,000 $112 55
416 W Southern Ave 0.41mi 4/1.0 1,624 (-12%) 8mo $50,000 $31 54
419 Gallagher St 0.52mi 3/2.0 (-1) 1,648 (-11%) 13mo $40,000 $24 38
1307 S Limestone St 0.54mi 4/2.0 2,112 (+14%) 12mo $108,900 $52 37
209 E Grand Ave 0.53mi 3/2.0 (-1) 1,584 (-14%) 11mo $55,000 $35 33

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
39.8%
Equity multiple
2.70×
Total profit
$39,980
Equity at exit
$12,510
10-year hold
IRR
46.1%
Equity multiple
5.42×
Total profit
$103,772
Equity at exit
$7,254

Cash invested: $23,492 (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 45506

Home prices YoY
-14.1%
Active inventory
45
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,724 high interval (Pro) →
Mortgage (P&I)
$440
Tax from tax record
$45 /mo · $544/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$362
Net cashflow
$841

Break-even live

Break-even rent $659
Max offer price $83,900
Occupancy floor 46%

Sensitivity live

Price -10% $889 -5% $865 +0% $841 +5% $818 +10% $794
Rent -10% $705 -5% $773 +0% $841 +5% $909 +10% $978
Rate -1.0pp $884 -0.5pp $863 base $841 +0.5pp $820 +1.0pp $797

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
$20,975
Closing costs
$2,517
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18 E Grand Ave Springfield, OH 4.0 2.0 1452 $1,575 $1.08 20d 1 0.36mi
306 S Plum St Springfield, OH 4.0 2.0 1352 $1,700 $1.26 44d 1 0.38mi
524 W Pleasant St Springfield, OH 4.0 2.0 1456 $1,645 $1.13 12d 1 0.39mi
523 W Mulberry St Springfield, OH 4.0 2.0 1456 $1,825 $1.25 12d 1 0.40mi
356 S Yellow Springs St Springfield, OH 4.0 2.0 1606 $1,825 $1.14 12d 1 0.45mi
545 W Grand Ave Springfield, OH 4.0 2.0 1456 $1,595 $1.10 4d 1 0.47mi
302 S Yellow Springs St Springfield, OH 4.0 2.0 1456 $1,845 $1.27 12d 1 0.48mi
220 S Yellow Springs St Springfield, OH 4.0 2.0 1456 $1,645 $1.13 24d 1 0.51mi
1306 S Limestone St Springfield, OH 4.0 2.0 1452 $1,695 $1.17 22d 1 0.53mi
401 Section St Springfield, OH 4.0 2.0 1612 $1,850 $1.15 12d 1 0.80mi
421 Catherine St Springfield, OH 3.0 2.0 1498 $1,500 $1.00 44d 1 0.83mi
830 Oak St Unit 830 Springfield, OH 4.0 1.5 1400 $1,250 $0.89 15d 1 1.23mi
307 N Isabella St Unit 309 Springfield, OH 3.0 1.5 1300 $1,400 $1.08 3d 1 1.31mi

Listing history 15 events

  1. 2026-06-15
    days on market $83,900 Active 302 DOM
  2. 2026-06-14
    days on market $83,900 Active 300 DOM
  3. 2026-06-12
    days on market $83,900 Active 299 DOM
  4. 2026-06-09
    days on market $83,900 Active 296 DOM
  5. 2026-06-08
    days on market $83,900 Active 295 DOM
  6. 2026-06-07
    days on market $83,900 Active 294 DOM
  7. 2026-06-05
    days on market $83,900 Active 291 DOM
  8. 2026-06-02
    days on market $83,900 Active 289 DOM
  9. 2026-06-01
    days on market $83,900 Active 288 DOM
  10. 2026-05-31
    days on market $83,900 Active 287 DOM
  11. 2026-05-30
    days on market $83,900 Active 286 DOM
  12. 2026-02-18
    price $83,900 172-char remark
    Show marketing remark (172 chars)

    Great opportunity for a 4bedroom home located in Sprignfield OH, nice size lot and move in ready. Currently tenant occupied with m2m tenants in place, curb offers preffered

  13. 2025-08-16
    listed $88,900 Active 172-char remark
    Show marketing remark (172 chars)

    Great opportunity for a 4bedroom home located in Sprignfield OH, nice size lot and move in ready. Currently tenant occupied with m2m tenants in place, curb offers preffered

  14. 2011-04-07
    soldstatus $8,800
  15. 1985-08-05
    soldstatus $16,500

ⓘ 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
$544 · $45/mo
Projected year-2 tax
$927 · $77/mo
Expected delta
+$382/yr (+$32/mo · 70.2%)

ⓘ 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
$20,683
− Mortgage interest
−$4,700
− Property taxes
−$544
− Insurance
−$420
− Repairs & maintenance
−$1,655
− Management
−$1,655
− Depreciation
−$2,441
Taxable income
$9,270
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,225
After-tax cash flow
$7,872/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)
13,435
Household income
$42,104
Rent vs Own
42.4% rent · 57.6% own
Severe rent burden
684.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 53% Black 30% Two or more races 10% Hispanic / Latino 8%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Serbian 2% Romanian 1% Iranian 1%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 4% Other Asian/Pacific 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
▼ -46.97%
Current HPI
286.2883
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

+408.5% since first listed
4 events — show timeline
  • 2026-02-18 Price Changed $83,900 CBRMLS
  • 2025-08-16 Listed $88,900 CBRMLS
  • 2011-04-07 Sold (Public Records) $8,800 Public Records
  • 1985-08-05 Sold (Public Records) $16,500 Public Records

Property tax history

-2.3%/yr

Latest (2025): $544 · +17.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…