4230 Endeavor Dr Unit 41-101 · Dry Ridge, OH 45252

$169,800

2 bd · 2.0 ba · 1,109 sqft · Condo public records · 15 Days on market

Built 1998 $285/mo HOA · 13% of rent

---

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 +19.2/30.0
• 1% rule +7.5/10.0
• ARV discount +7.5/15.0
• DSCR +6.1/10.0
• Schools +3.7/10.0
• Livability +3.4/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

BACK ON THE MARKET WITH A GREAT NEW PRICE! Don't miss your second chance to own this beautifully updated 2-bedroom, 2-bath ranch-style condo in a secure, well-maintained building! Move-in ready and priced to sell, this home features a bright, open floor plan and a stylishly updated kitchen that's perfect for both everyday living and entertaining. Enjoy the convenience of an in-unit laundry room, offering added comfort and ease. Step outside and take advantage of fantastic community amenities, including a swimming pool, tennis courts, basketball courts, and a welcoming clubhouse. Ideally located near shopping, dining, and everyday conveniences, this low-maintenance home offers the perfect co

Key facts

• In-unit laundry room
• Community amenities
• Swimming pool

Tags

• UPDATED KITCHEN
• IN-UNIT LAUNDRY ROOM
• COMMUNITY AMENITIES
• SWIMMING POOL
• TENNIS COURTS
• BASKETBALL COURTS

Property features AI

Finance

• Financial info: Offered for sale
• HOA & community: Homeowners association present (The Yacht Club Courtyard Homes Condo); HOA fee $285 monthly

Exterior

• Parking: No garage
• Utilities: Electric service; Central air conditioning
• Home design: 2 stories; Entry level: 2
• Construction: Aluminum siding and stone exterior
• Exterior features: Residential zoning

Interior

• Kitchen: Dishwasher; Microwave; Range
• Bedrooms: Main level bedroom (12 x 11)
• Bathrooms: 2 full bathrooms (both on main level)
• Heating & cooling: Central air conditioning; Electric forced air heating
• Interior features: 6 total rooms; Basement: Other

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $170k.

Deal economics

• At list price, monthly cash flow is $184 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $170k).
• Recommended offer: $167k (1.5% below list) — sets the bar for market timing.

Location & tenants

• Location reads 67/100 on livability (#625 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: schools D+, amenities F, commute F.
• Northwest Local (suburban): math 38% / reading 46% proficiency, ranked #508 of 656 in OH (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 11 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 801 units permitted in Hamilton County in 2024 (190 in 5+ unit buildings).

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 15 days — a 2% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
• Current owner paid $145k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Recommended offer $167,253 (1.5% below list)

Questions for the listing agent

1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
2. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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 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: 1.25% ✓
• Cap rate: 7.59%
• Cash-on-cash: 4.63%
• DSCR: 1.21
• GRM: 6.7

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: -8.9%
• Equity multiple: 0.67×
• Total profit: $-15,598
• Equity at exit: $25,318

10-year hold

• IRR: 0.7%
• Equity multiple: 1.05×
• Total profit: $2,390
• Equity at exit: $14,681

Cash invested: $47,544 (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.

Methodology + full state rankings →

ZIP-level market 45252

• Home prices YoY: -26.9%
• Active inventory: 11
• Price-to-rent: 6.7×

Monthly cashflow live

• Estimated rent: $2,118 medium
• Mortgage (P&I): −$890
• Tax from tax record: −$243 /mo · $2,919/yr
• Insurance: −$71
• HOA: −$285
• Vacancy / Maint / Mgmt: −$445
• Net cashflow: $184

Break-even live

Break-even rent $1,885

Max offer price $169,800

Occupancy floor 86%

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: $42,450
• Closing costs: $5,094
• Reserves months: —
• Total cash needed: —

Rent comps 4 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
9939 Voyager Way Cincinnati, OH	3.0	2.0	1400	$2,300	$1.64	43d	1	0.11mi
3683 Ripplegrove Dr Cincinnati, OH	3.0	1.5	1395	$1,931	$1.38	20d	1	0.83mi
10101 Arborwood Dr Cincinnati, OH	1.0–3.0	1.0–1.5	912	$1,336	$1.46	1d	26	1.10mi
9333 Round Top Cincinnati, OH	1.0–3.0	1.0–2.0	979	$1,375	$1.40	2d	3	1.21mi

HOA detail condo

• Monthly dues: $285 · $3,420/yr
• Likely covers: pool
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 12 events

1. 2026-06-18
   days on market $169,800 Active 15 DOM
2. 2026-06-17
   days on market $169,800 Active 14 DOM
3. 2026-06-16
   days on market $169,800 Active 13 DOM
4. 2026-06-15
   days on market $169,800 Active 12 DOM
5. 2026-06-13
   days on market $169,800 Active 10 DOM
6. 2026-06-12
   days on market $169,800 Active 9 DOM
7. 2026-06-09
   days on market $169,800 Active 6 DOM
8. 2026-06-08
   days on market $169,800 Active 5 DOM
9. 2026-06-08
   days on market $169,800 Active 4 DOM
10. 2026-06-07
    days on market $169,800 Active 3 DOM
11. 2026-06-04
    remarks 699-char remark
12. 2026-06-04
    listed $169,800 Active 1 DOM

ⓘ 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: $2,919 · $243/mo
• Projected year-2 tax: $2,919 · $243/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 4/10 Moderate 4 unhealthy d/yr today · 6 by 30 yrs out

Taxation est. · year 1

• Rental income: $25,413
• − Mortgage interest: −$9,511
• − Property taxes: −$2,919
• − Insurance: −$849
• − Repairs & maintenance: −$2,033
• − Management: −$2,033
• − HOA: −$3,420
• − Depreciation: −$4,940
• Taxable loss: −$292
• Est. tax savings @ 24.0%: +$70
• After-tax cash flow: $2,273/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: Northwest Local
• NCES district ID: 3904736
• Math proficiency: 38% ▼ -18.00%
• Reading proficiency: 46% ▼ -10.00%
• Median HH income: $58,765
• Composite: 36.97/100
• National rank: #4528
• State rank: #508 of 656 in OH

Livability — Dry Ridge

• Score: 67/100
• State rank: #625
• US rank: #10942

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Dry Ridge, OH
• County: Hamilton · 838,887 people
• Metro: Cincinnati, OH-KY-IN
• Population (ZIP): 4,941
• Household income: $96,750
• Rent vs Own: 6.2% rent · 93.8% own

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: Predominantly White (82%)
• Race & ethnicity: White 82% Black 15% Two or more races 4%
• Common ancestry: Estonian 3% Slovak 2% Lithuanian 2%
• Foreign-born: 4% · Canada
• Languages at home: 96% English-only · 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: ▼ -76.16%
• Current HPI: 207.2523
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 1.98%
• F500 in state: 48

Industry mix (Fortune 500 HQ in OH)

Industry	F500 HQs	Revenue
▸Insurance	3	$145B
▸Industrial Machinery	3	$49B
▸Financial Services	3	$24B
▸Consumer Goods	2	$93B
▸Aerospace / Defense	2	$47B
▸Utilities	2	$33B

Price history

+121.4% since first listed

7 events — show timeline

• 2026-06-03 Listed $169,800 Dayton MLS
• 2022-07-26 Sold (Public Records) $144,900 Public Records
• 2019-01-31 Sold (Public Records) $90,000 Public Records
• 2016-08-18 Sold (Public Records) $53,000 Public Records
• 2002-12-30 Sold (Public Records) $92,900 Public Records
• 2001-04-19 Sold (Public Records) $79,000 Public Records
• 1999-04-22 Sold (Public Records) $76,700 Public Records

Property tax history

+13.2%/yr

Latest (2025): $2,919 · +7.9% YoY. Source: county tax records.