CashFlowRE
Sign in Sign up
4719 Highridge Ave
C+ Composite 60.54
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 +20.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.6/10.0
  • 1% rule +5.6/10.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

4719 Highridge Ave · Cincinnati, OH 45238
4 bd · 2.0 ba · 1,482 sqft · SingleFamily public records · 36 Days on market
Built 1921 4,748 sqft lot Est $228k · 30% under

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

Listing remarks MLS

Beautiful 2 story home with hardwood floors and built in book shelves. Awaiting your personal touches.

Key facts

  • Private yard
  • Off-street parking
  • Mature trees

Tags

PRIVATE YARDMATURE TREESOFF-STREET PARKINGWELL-EQUIPPED KITCHENPROXIMITY TO OHIO RIVER

Property features AI

Finance

  • Other: Residential zoning; Property includes one fireplace; Lot approximately 35 x 107 (about 0.109 acres)
  • HOA & community: No HOA

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Public water; Public sewer; Natural gas service
  • Home design: Craftsman/Bungalow style single-family home; One and one-half levels; Poured foundation
  • Construction: Brick and vinyl siding exterior; Shingle roof
  • Exterior features: Covered deck/patio and patio; Additional exterior feature listed as 'Other'; Double-hung wood windows

Interior

  • Kitchen: Kitchen with wood flooring
  • Bedrooms: 4 bedrooms total; Primary bedroom (2nd level) approximately 14 x 13; Bedroom 2 (2nd level) approximately 14 x 11; Bedroom 3 (2nd level) approximately 12 x 9; Bedroom 4 (2nd level) approximately 10 x 10
  • Flooring: Wood floors in kitchen, dining room, family room and living room
  • Bathrooms: 2 full bathrooms (both on main level); Primary bathroom with shower and additional feature
  • Appliances: Oven/Range; Refrigerator
  • Heating & cooling: Forced air heating (gas); Central air conditioning; Gas water heating
  • Interior features: Bookcases; Fireplace (dummy); Wood flooring throughout main living areas; Total of 8 rooms
  • Laundry & utility: Basement utility area (full basement with concrete floor)

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/2.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $214 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $155k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% 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 fast (+4.9%/yr); 78 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 801 units permitted in Hamilton County in 2024 (190 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($66k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 23y 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 $46k; list at $160k implies a 244% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1921 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $155,103 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 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 1921 — 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
1.06%
Cap rate
7.90%
Cash-on-cash
5.75%
DSCR
1.26
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$228,228
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1019 Rutledge Ave 0.45mi 4/2.5 1,508 (+2%) 2mo $250,000 $166 72
1175 Nancy Lee Ln 0.51mi 4/1.0 1,477 (-0%) 0mo $178,000 $121 71
667 Overlook Ave 0.46mi 3/1.5 (-1) 1,415 (-4%) 1mo $188,000 $133 63
1772 Tuxworth Ave 0.68mi 3/2.0 (-1) 1,493 (+1%) 0mo $155,000 $104 62
734 Wilbud Dr 0.54mi 3/2.0 (-1) 1,407 (-5%) 2mo $223,000 $158 60
5036 Ralph Ave 0.74mi 4/1.5 1,432 (-3%) 1mo $273,428 $191 57
1127 Rulison Ave 0.26mi 3/2.5 (-1) 1,702 (+15%) 2mo $280,000 $165 54
990 Covedale Ave 0.53mi 4/1.0 1,332 (-10%) 0mo $220,000 $165 54
1005 Covedale Ave 0.56mi 4/1.0 1,332 (-10%) 2mo $115,000 $86 52
718 Trenton Ave 0.59mi 3/1.0 (-1) 1,368 (-8%) 0mo $145,000 $106 50
976 Woodbriar Ln 0.64mi 4/2.0 1,295 (-13%) 1mo $199,900 $154 48
1088 Morado Dr 0.51mi 3/1.0 (-1) 1,308 (-12%) 2mo $190,000 $145 46

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 · 4.87% rent growth · sell at horizon

5-year hold
IRR
-5.3%
Equity multiple
0.80×
Total profit
$-8,962
Equity at exit
$23,842
10-year hold
IRR
6.5%
Equity multiple
1.53×
Total profit
$23,812
Equity at exit
$13,825

Cash invested: $44,772 (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 45238

Rents YoY
4.9%
Active inventory
78
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,698 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$222 /mo · $2,662/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$214

Break-even live

Break-even rent $1,427
Max offer price $159,900
Occupancy floor 82%

Sensitivity live

Price -10% $305 -5% $260 +0% $214 +5% $169 +10% $124
Rent -10% $80 -5% $147 +0% $214 +5% $281 +10% $349
Rate -1.0pp $295 -0.5pp $255 base $214 +0.5pp $173 +1.0pp $131

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
$39,975
Closing costs
$4,797
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1057 Schiff Ave Unit 1057-2 Cincinnati, OH 4.0 1.0 1000 $1,595 $1.59 15d 1 0.30mi
4227 W 8th St Cincinnati, OH 3.0 2.0 1832 $2,050 $1.12 2d 1 0.48mi
1723 Tuxworth Ave Cincinnati, OH 3.0 2.0 1587 $1,800 $1.13 24d 1 0.62mi
4284 Foley Rd Cincinnati, OH 3.0 2.0 1242 $2,800 $2.25 44d 1 0.68mi
1233 Dewey Ave Cincinnati, OH 3.0 1.0 1411 $1,375 $0.97 5d 1 0.76mi
905 Suire Ave Unit 2 Cincinnati, OH 4.0 1.0 1699 $1,400 $0.82 24d 1 0.79mi
543 Virgil Rd Cincinnati, OH 4.0 2.0 1258 $1,795 $1.43 22d 1 0.79mi
1214 Gilsey Ave Cincinnati, OH 3.0 1.0 1300 $1,300 $1.00 21d 1 0.82mi
1214 Gilsey Ave Cincinnati, OH 3.0 1.0 1300 $1,300 $1.00 24d 1 0.82mi
868 Academy Ave Unit 2 Cincinnati, OH 4.0 1.0 1100 $1,699 $1.54 24d 1 0.96mi
862 Academy Ave Unit 2 Cincinnati, OH 4.0 1.0 1627 $1,450 $0.89 17d 1 0.96mi
1311 Manss Ave Cincinnati, OH 4.0 1.0 1409 $1,295 $0.92 5d 1 1.01mi
1607 Minion Ave Cincinnati, OH 3.0 1.5 1066 $1,675 $1.57 24d 1 1.10mi
1620 Minion Ave Cincinnati, OH 4.0 2.0 1845 $1,550 $0.84 21d 1 1.12mi
3772 W Liberty St Cincinnati, OH 3.0 1.0 1066 $1,350 $1.27 5d 1 1.13mi
5256 Ponce Ln Cincinnati, OH 3.0 2.0 1270 $1,866 $1.47 2d 1 1.16mi
3666 Glenway Ave Cincinnati, OH 3.0 1.0 1339 $1,250 $0.93 24d 1 1.21mi
2706 E Tower Dr Cincinnati, OH 1.0–3.0 1.0–2.0 951 $1,520 $1.60 2d 61 1.23mi
931 Olive Ave Cincinnati, OH 3.0 1.0 1852 $1,500 $0.81 3d 1 1.23mi
419 Elm St Unit 419-1 Cincinnati, OH 4.0 2.0 1200 $1,995 $1.66 19d 1 1.26mi
2621 Gehrum Ln Cincinnati, OH 3.0 1.0 1373 $1,850 $1.35 24d 1 1.30mi
5408 Style Ln Cincinnati, OH 4.0 1.5 1824 $2,625 $1.44 2d 1 1.31mi
2511 Ferguson Rd Unit 2537 Cincinnati, OH 3.0 1.5 1100 $1,650 $1.50 24d 1 1.39mi
2682 Lafeuille Cir Cincinnati, OH 2.0–3.0 1.0–2.0 950 $1,574 $1.66 4d 16 1.42mi

Listing history 28 events

  1. 2026-06-18
    days on market $159,900 Active 36 DOM
  2. 2026-06-17
    days on market $159,900 Active 35 DOM
  3. 2026-06-16
    days on market $159,900 Active 34 DOM
  4. 2026-06-15
    days on market $159,900 Active 33 DOM
  5. 2026-06-13
    days on market $159,900 Active 31 DOM
  6. 2026-06-13
    days on market $159,900 Active 30 DOM
  7. 2026-06-09
    days on market $159,900 Active 27 DOM
  8. 2026-06-08
    days on market $159,900 Active 26 DOM
  9. 2026-06-07
    days on market $159,900 Active 25 DOM
  10. 2026-06-03
    days on market $159,900 Active 21 DOM
  11. 2026-06-02
    days on market $159,900 Active 20 DOM
  12. 2026-06-01
    days on market $159,900 Active 19 DOM
  13. 2026-05-31
    days on market $159,900 Active 18 DOM
  14. 2026-05-13
    listed $159,900 Active
  15. 2015-08-28
    soldstatus $46,500 Sold 102-char remark
    Show marketing remark (102 chars)

    Beautiful 2 story home with hardwood floors and built in book shelves. Awaiting your personal touches.

  16. 2015-05-26
    historical Accept Backup Offers 102-char remark
    Show marketing remark (102 chars)

    Beautiful 2 story home with hardwood floors and built in book shelves. Awaiting your personal touches.

  17. 2015-05-12
    price $46,500 102-char remark
    Show marketing remark (102 chars)

    Beautiful 2 story home with hardwood floors and built in book shelves. Awaiting your personal touches.

  18. 2015-04-23
    listed $50,500 Active 102-char remark
    Show marketing remark (102 chars)

    Beautiful 2 story home with hardwood floors and built in book shelves. Awaiting your personal touches.

  19. 2011-10-10
    historical
  20. 2011-07-09
    listed $94,900
  21. 2010-11-09
    historical
  22. 2010-06-17
    listed $113,000
  23. 2003-11-13
    soldstatus $99,900
  24. 2003-08-25
    listed $104,900
  25. 2003-08-01
    historical
  26. 2003-05-10
    listed $105,900
  27. 1997-07-08
    soldstatus $80,500
  28. 1997-03-07
    soldstatus $60,000

ⓘ 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
$2,662 · $222/mo
Projected year-2 tax
$2,662 · $222/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$20,376
− Mortgage interest
−$8,957
− Property taxes
−$2,662
− Insurance
−$800
− Repairs & maintenance
−$1,630
− Management
−$1,630
− Depreciation
−$4,652
Taxable income
$45
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$11
After-tax cash flow
$2,562/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)
48,351
Household income
$66,277
Rent vs Own
40.3% rent · 59.7% own
Severe rent burden
2012.0

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
Majority White (64%)
Race & ethnicity
White 64% Black 28% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Italian 2% Lithuanian 2% Slovak 1%
Foreign-born
10% · Canada
Languages at home
88% English-only · French/Haitian/Cajun 4% Spanish 2% German/W. Germanic 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
▼ -197.57%
Current HPI
213.5097
Rent YoY
▲ 4.87%
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

+166.5% since first listed
15 events — show timeline
  • 2026-05-13 Listed $159,900 Cincy MLS
  • 2015-08-28 Sold (MLS) $46,500 Cincy MLS
  • 2015-05-26 Contingent Cincy MLS
  • 2015-05-12 Price Changed $46,500 Cincy MLS
  • 2015-04-23 Listed $50,500 Cincy MLS
  • 2011-10-10 Listing Removed Cincy MLS
  • 2011-07-09 Listed $94,900 Cincy MLS
  • 2010-11-09 Listing Removed Cincy MLS
  • 2010-06-17 Listed $113,000 Cincy MLS
  • 2003-11-13 Sold (MLS) $99,900 Cincy MLS
  • 2003-08-25 Listed $104,900 Cincy MLS
  • 2003-08-01 Listing Removed Cincy MLS
  • 2003-05-10 Listed $105,900 Cincy MLS
  • 1997-07-08 Sold (Public Records) $80,500 Public Records
  • 1997-03-07 Sold (Public Records) $60,000 Public Records

Property tax history

+4.3%/yr

Latest (2025): $2,662 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…