CashFlowRE
Sign in Sign up
317 S Miami Ave
C- Composite 52.05
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 +20.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • 1% rule +4.8/10.0
  • Schools +3.7/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$95,000

317 S Miami Ave · Bradford, OH 45308
2 bd · 1.0 ba · 652 sqft · SingleFamily public records · 19 Days on market
Built 1942 5,824 sqft lot

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

Listing remarks MLS

Are you looking for something smaller or just starting out? Take a look at this nice cozy house that has a nice size living room, with eat in kitchen. All appliances stay, dishwasher hasn't been used in about 3 years. Vinyl flooring throughout the house. New bathroom vanity, water heater about 1 year old. Back metal roof replaced 2024. A/C currently not working, having it checked out. Shed conveys.

Key facts

  • Vinyl flooring
  • Eat in kitchen
  • Water heater

Tags

EAT IN KITCHENALL APPLIANCES STAYVINYL FLOORINGNEW BATHROOM VANITYWATER HEATERBACK METAL ROOF

Property features AI

Finance

  • Financial info: Offered for sale

Exterior

  • Parking: No garage
  • Utilities: Natural gas available; Public water; Sewer available
  • Home design: Single-story home
  • Construction: Vinyl siding; Slab foundation
  • Exterior features: Front porch; Patio; Storage; Shed(s)

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Two main-level bedrooms (11 x 9 and 14 x 10)
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Forced air heating; Natural gas heating
  • Interior features: Crawl space basement
  • Laundry & utility: Washer; Dryer; Gas water heater

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 2-bed/1.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $131 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $93k (2.3% below list).
  • Recommended offer: $93k (2.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 73/100 on livability (#336 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • Bradford Exempted Village (rural): math 35% / reading 51% proficiency, ranked #510 of 656 in OH (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 15 active listings in the ZIP; 43 units permitted in Darke County in 2024 (0 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($71k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Darke County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 4y 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 $65k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $92,845 (2.3% below list)

Questions for the listing agent

  1. Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
0.98%
Cap rate
7.94%
Cash-on-cash
5.90%
DSCR
1.26
GRM
8.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-7.2%
Equity multiple
0.73×
Total profit
$-7,087
Equity at exit
$14,165
10-year hold
IRR
2.4%
Equity multiple
1.17×
Total profit
$4,474
Equity at exit
$8,214

Cash invested: $26,600 (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 45308

Home prices YoY
-27.6%
Active inventory
15
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$928 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$65 /mo · $780/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$195
Net cashflow
$131

Break-even live

Break-even rent $763
Max offer price $95,000
Occupancy floor 81%

Sensitivity live

Price -10% $185 -5% $158 +0% $131 +5% $104 +10% $77
Rent -10% $57 -5% $94 +0% $131 +5% $167 +10% $204
Rate -1.0pp $179 -0.5pp $155 base $131 +0.5pp $106 +1.0pp $81

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
$23,750
Closing costs
$2,850
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 14 events

  1. 2026-06-21
    days on market $95,000 Active 19 DOM
  2. 2026-06-18
    days on market $95,000 Active 17 DOM
  3. 2026-06-17
    days on market $95,000 Active 16 DOM
  4. 2026-06-16
    days on market $95,000 Active 15 DOM
  5. 2026-06-15
    days on market $95,000 Active 14 DOM
  6. 2026-06-13
    days on market $95,000 Active 12 DOM
  7. 2026-06-12
    days on market $95,000 Active 11 DOM
  8. 2026-06-09
    days on market $95,000 Active 8 DOM
  9. 2026-06-08
    days on market $95,000 Active 7 DOM
  10. 2026-06-07
    days on market $95,000 Active 6 DOM
  11. 2026-06-07
    days on market $95,000 Active 5 DOM
  12. 2026-06-04
    days on market $95,000 Active 2 DOM
  13. 2026-06-01
    remarks 403-char remark
    Show marketing remark (408 chars)

    Are you looking for something smaller or just starting out? Take a look at this nice cozy house that has a nice size living room, with eat in kitchen. All appliances stay, dishwasher hasn't been used in about 3 years. Vinyl flooring throughout the house. New bathroom vanity, water heater about 1 year old. Back metal roof replaced 2024. A/C currently not working, having it checked out. Shed conveys.

  14. 2026-06-01
    listed $95,000 Active 1 DOM
    Show marketing remark (408 chars)

    Are you looking for something smaller or just starting out? Take a look at this nice cozy house that has a nice size living room, with eat in kitchen. All appliances stay, dishwasher hasn't been used in about 3 years. Vinyl flooring throughout the house. New bathroom vanity, water heater about 1 year old. Back metal roof replaced 2024. A/C currently not working, having it checked out. Shed conveys.

ⓘ 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
$780 · $65/mo
Projected year-2 tax
$1,131 · $94/mo
Expected delta
+$351/yr (+$29/mo · 45.0%)

ⓘ 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 3/10 Moderate 7 d/yr ≥99°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
$11,141
− Mortgage interest
−$5,321
− Property taxes
−$780
− Insurance
−$475
− Repairs & maintenance
−$891
− Management
−$891
− Depreciation
−$2,764
Taxable income
$19
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5
After-tax cash flow
$1,564/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
Bradford Exempted Village
NCES district ID
3904522
Math proficiency
35% ▼ -23.00%
Reading proficiency
51% ▼ -11.00%
Median HH income
$49,488
Composite
36.87/100
National rank
#4549
State rank
#510 of 656 in OH

Livability — Bradford

Score
73/100
State rank
#336
US rank
#5512

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bradford, OH
County
Darke · 50,606 people
Population (ZIP)
4,376
Household income
$70,744
Rent vs Own
17.5% rent · 82.5% own

Population outlook (Darke County) Hauer SSP2

Today (2025)
49,377 people
By 2030
47,494 · -3.8%
By 2040
43,553 · -11.8%
By 2050
39,320 · -20.4%
By 2075
30,091 · -39.1%
By 2100
21,110 · -57.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3%
Common ancestry
Lithuanian 3% Italian 1%
Foreign-born
0%

Political lean MEDSL · Darke

2024 margin
Solid R (+65.4) · D 17.0% · R 82.3%
2008→2024 swing
-29.2pp toward R · 2008: -36.1pp · 2024: -65.4pp
All cycles
2024: R+65.4 2020: R+63.6 2016: R+61.2 2012: R+44.9 2008: R+36.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -84.70%
Current HPI
222.0054
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+850.0% since first listed
28 events — show timeline
  • 2026-06-01 Listed $95,000 Dayton MLS
  • 2026-06-01 Listed $95,000 WRIST
  • 2022-11-09 Sold (MLS) $65,000 WRIST
  • 2022-11-09 Sold (MLS) $65,000 Dayton MLS
  • 2022-11-09 Sold (MLS) $65,000 Dayton MLS
  • 2022-10-26 Pending Dayton MLS
  • 2022-10-26 Pending WRIST
  • 2022-10-12 Contingent Dayton MLS
  • 2022-10-12 Contingent WRIST
  • 2022-10-07 Price Changed $68,000 Dayton MLS
  • 2022-10-07 Price Changed $68,000 WRIST
  • 2022-09-03 Price Changed $69,900 Dayton MLS
  • 2022-09-02 Price Changed $69,900 WRIST
  • 2022-08-12 Relisted WRIST
  • 2022-08-12 Relisted Dayton MLS
  • 2022-08-03 Pending WRIST
  • 2022-08-03 Contingent Dayton MLS
  • 2022-06-30 Price Changed $72,900 Dayton MLS
  • 2022-06-30 Price Changed $72,900 WRIST
  • 2022-06-20 Price Changed $74,900 Dayton MLS
  • 2022-06-20 Price Changed $74,900 WRIST
  • 2022-06-07 Price Changed $79,900 Dayton MLS
  • 2022-06-07 Price Changed $79,900 WRIST
  • 2022-05-27 Relisted Dayton MLS
  • 2022-05-20 Pending Dayton MLS
  • 2022-05-16 Listed $82,900 WRIST
  • 2022-05-16 Listed $82,900 Dayton MLS
  • 2000-01-28 Sold (Public Records) $10,000 Public Records

Property tax history

+8.2%/yr

Latest (2025): $780 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…