CashFlowRE
Sign in Sign up
134 Glenridge Pl Fourplex
B- Composite 67.96
Why this score? — see what drove the B- 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
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$280,000

134 Glenridge Pl · Cincinnati, OH 45217
16 bd · None ba · — sqft · MultiFamily · 112 Days on market
Built 1941

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

ATTENTION INVESTORS: Cash flowing quad - 1 bedroom units leased at $885/mo, 2 units vacant. SELLING AS IS WHERE IS. All MLS information believed to be accurate but not guaranteed.

Key facts

  • 4 garage spots
  • Built 1941
  • Listed 112 days

Property features AI

Finance

  • Financial info: One building containing four units

Exterior

  • Parking: Attached rear garage with 4 garage spaces; 4 open parking spaces
  • Utilities: Public water; Public sewer; Natural gas
  • Home design: Quad structure (multi-unit); Two levels; Rear-attached garage
  • Construction: Brick construction; Poured foundation; Membrane roof
  • Exterior features: Vinyl insulated windows; Off-street parking

Interior

  • Bedrooms: Four 1-bedroom units (multi-unit property)
  • Heating & cooling: Electric forced air heating; Wall unit cooling
  • Interior features: Full basement

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 × 1-bed/1.0-bath units multifamily listed at $280k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive. Per door: $314/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $280k).
  • Recommended offer: $255k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.7% 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: 29 active listings in the ZIP; 801 units permitted in Hamilton County in 2024 (190 in 5+ unit buildings).
  • At $3,902/mo this rent would consume 75% of the median local household income ($62k/yr) (locally 388% 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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $78k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 112 days — a 9% lower offer ($255k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 14y ago; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $25k; list at $280k implies a 1020% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $254,800 (9.0% below list)

Questions for the listing agent

  1. It's been on market 112 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1941 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.39%
Cap rate
11.68%
Cash-on-cash
19.23%
DSCR
1.86
GRM
6.0

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
11.2%
Equity multiple
1.44×
Total profit
$34,619
Equity at exit
$41,749
10-year hold
IRR
20.2%
Equity multiple
2.70×
Total profit
$133,125
Equity at exit
$24,209

Cash invested: $78,400 (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 45217

Home prices YoY
-31.9%
Active inventory
29
Price-to-rent
23.9×

Monthly cashflow live

Estimated rent
$3,902 high interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$242 /mo · $2,898/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$819
Net cashflow
$1,256

Break-even live

Break-even rent $2,312
Max offer price $280,000
Occupancy floor 63%

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $3,902

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
$70,000
Closing costs
$8,400
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 30 events

  1. 2026-06-18
    days on market $280,000 Active 112 DOM
  2. 2026-06-17
    days on market $280,000 Active 111 DOM
  3. 2026-06-16
    days on market $280,000 Active 110 DOM
  4. 2026-06-15
    days on market $280,000 Active 109 DOM
  5. 2026-06-13
    days on market $280,000 Active 107 DOM
  6. 2026-06-13
    days on market $280,000 Active 106 DOM
  7. 2026-06-09
    days on market $280,000 Active 103 DOM
  8. 2026-06-08
    days on market $280,000 Active 102 DOM
  9. 2026-06-07
    days on market $280,000 Active 101 DOM
  10. 2026-06-03
    days on market $280,000 Active 97 DOM
  11. 2026-06-02
    days on market $280,000 Active 96 DOM
  12. 2026-06-01
    days on market $280,000 Active 95 DOM
  13. 2026-05-31
    days on market $280,000 Active 94 DOM
  14. 2026-05-13
    price $280,000
  15. 2026-02-26
    listed $300,000 Active
  16. 2024-05-27
    historical 179-char remark
    Show marketing remark (179 chars)

    ATTENTION INVESTORS: Cash flowing quad - 1 bedroom units leased at $885/mo, 2 units vacant. SELLING AS IS WHERE IS. All MLS information believed to be accurate but not guaranteed.

  17. 2024-03-25
    price $299,000 179-char remark
    Show marketing remark (179 chars)

    ATTENTION INVESTORS: Cash flowing quad - 1 bedroom units leased at $885/mo, 2 units vacant. SELLING AS IS WHERE IS. All MLS information believed to be accurate but not guaranteed.

  18. 2024-02-27
    listed $315,000 Active 179-char remark
    Show marketing remark (179 chars)

    ATTENTION INVESTORS: Cash flowing quad - 1 bedroom units leased at $885/mo, 2 units vacant. SELLING AS IS WHERE IS. All MLS information believed to be accurate but not guaranteed.

  19. 2016-01-14
    historical
  20. 2015-09-14
    price $69,900
  21. 2015-09-01
    price $79,900
  22. 2015-08-06
    price $89,999
  23. 2015-07-20
    listed $99,900 Active
  24. 2015-01-06
    historical
  25. 2014-01-06
    listed $69,900
  26. 2012-09-28
    soldstatus $25,000
  27. 2012-08-14
    listed $20,000
  28. 2001-12-04
    soldstatus $129,900
  29. 2001-04-27
    soldstatus $56,000
  30. 2001-02-28
    soldstatus $46,600

ⓘ 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
$2,898 · $242/mo
Projected year-2 tax
$3,633 · $303/mo
Expected delta
+$735/yr (+$61/mo · 25.4%)

ⓘ 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 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 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
$46,824
− Mortgage interest
−$15,684
− Property taxes
−$2,898
− Insurance
−$1,400
− Repairs & maintenance
−$3,746
− Management
−$3,746
− Depreciation
−$8,145
Taxable income
$11,204
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,689
After-tax cash flow
$12,384/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)
6,454
Household income
$62,200
Rent vs Own
40.0% rent · 60.0% own
Severe rent burden
388.0

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% Hispanic / Latino 4% Two or more races 3% Asian 1%
Common ancestry
Iranian 2% Italian 1% Lithuanian 1%
Foreign-born
3%
Languages at home
96% English-only · Russian/Polish/Slavic 1% Spanish 1% Other Indo-European 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
▼ -100.98%
Current HPI
215.4479
Rent YoY
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

+500.9% since first listed
17 events — show timeline
  • 2026-05-13 Price Changed $280,000 Cincy MLS
  • 2026-02-26 Listed $300,000 Cincy MLS
  • 2024-05-27 Listing Removed Cincy MLS
  • 2024-03-25 Price Changed $299,000 Cincy MLS
  • 2024-02-27 Listed $315,000 Cincy MLS
  • 2016-01-14 Listing Removed Cincy MLS
  • 2015-09-14 Price Changed $69,900 Cincy MLS
  • 2015-09-01 Price Changed $79,900 Cincy MLS
  • 2015-08-06 Price Changed $89,999 Cincy MLS
  • 2015-07-20 Listed $99,900 Cincy MLS
  • 2015-01-06 Listing Removed Cincy MLS
  • 2014-01-06 Listed $69,900 Cincy MLS
  • 2012-09-28 Sold (MLS) $25,000 Cincy MLS
  • 2012-08-14 Listed $20,000 Cincy MLS
  • 2001-12-04 Sold (Public Records) $129,900 Public Records
  • 2001-04-27 Sold (Public Records) $56,000 Public Records
  • 2001-02-28 Sold (Public Records) $46,600 Public Records

Property tax history

+12.7%/yr

Latest (2025): $2,898 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…