CashFlowRE
Sign in Sign up
3320 Glenway Ave Duplex
C+ Composite 60.73
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 +28.3/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • Livability +4.0/5.0
  • Rent growth +3.3/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • ARV discount +1.7/15.0
  • Appreciation +0.0/10.0

$199,000

3320 Glenway Ave · Cincinnati, OH 45205
3 bd · 2.5 ba · 2,554 sqft · MultiFamily public records · 11 Days on market
Built 1897 5,924 sqft lot Est $176k · 13% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Italianate Duplex with Queen Anne influences is full of possibilities. Ideal property for an owner occupant, an investor looking to acquire a cash flowing investment property, or to utilize as generational living. This property offers 2 large rental units in the heart of the Incline District, an architecturally rich community where you'll find fantastic restaurants, arts and entertainment. First floor 1 bedroom unit is freshly updated and move in ready, creating the perfect owner occupant unit. This space features 12' ceilings, a beautiful decorative fireplace, bright white kitchen, low maintenance plank flooring and fresh neutral paint. 4 bedroom second floor unit is occupied $1550/mo on a MTM lease. Double lot. Separate furnaces + water heaters. Don't miss this one!

Key facts

  • Incline district
  • Italianate duplex
  • First floor 1br unit

Tags

ITALIANATE DUPLEXQUEEN ANNE INFLUENCES2 LARGE RENTAL UNITSINCLINE DISTRICTARCHITECTURALLY RICH COMMUNITYFIRST FLOOR 1BR UNIT

Property features AI

Finance

  • Other: Two fireplaces (dummy)
  • Financial info: Property configured as a 2-unit multifamily (duplex); Unit rents listed: 1-bedroom approx. $895–$900, 4-bedroom approx. $1,550; Lease status: 1st-floor 1BR leased through 4/2027; 2nd-floor 4BR on month-to-month

Exterior

  • Parking: Two open off-street parking spaces; On-street parking available
  • Utilities: Public water; Public sewer; Natural gas
  • Home design: Duplex; Three+ levels; Second floor area approx. 1,642
  • Construction: Stone foundation; Shingle and membrane roofing; Windows: aluminum and vinyl; Construction materials: Other
  • Exterior features: Deck; Porch; Fire escape; Corner lot

Interior

  • Bedrooms: One 1-bedroom unit (1 bedroom); One 3+ bedroom unit (4 bedrooms)
  • Bathrooms: Each unit has 1 full bathroom
  • Heating & cooling: Forced air gas heating; Window air conditioning units
  • Interior features: 220 volt electrical; Full basement; Individual laundry
  • Laundry & utility: Separate furnaces and separate A/C for units; Separate gas/electric meters; Tenant pays heat; owner pays water

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 × 2-bed/1.0-bath units multifamily listed at $199k.

Deal economics

  • At list price, monthly cash flow is $635 ($8k/yr) — positive. Per door: $317/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $199k).
  • Cap rate 10.1% 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.
  • Zoned schools: Roberts Academy (math 16% / reading 22%, grade F, #1,320 of 1,584 statewide, top 83%, 765 students, 0% FRL); Hartwell School (math 17% / reading 31%, grade F, #593 of 654 statewide, top 91%, 447 students, 0% FRL); Walnut Hills High School (math 79% / reading 89%, grade A, #17 of 781 statewide, top 2%, 2,582 students, 14% FRL) — zoned schools average 5% FRL vs 70% district-wide (66 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+3.3%/yr); 70 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 801 units permitted in Hamilton County in 2024 (190 in 5+ unit buildings).
  • At $2,675/mo this rent would consume 73% of the median local household income ($44k/yr) (locally 980% 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.3% rent growth), your $56k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 30y ago; this cycle's ask has dropped $28k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1897 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $199,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1897 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.34%
Cap rate
10.12%
Cash-on-cash
13.67%
DSCR
1.61
GRM
6.2

CMA / ARV

ARV (on-the-fly)
$176,226
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
966 Fairbanks Ave 0.33mi 4/2.0 (+1) 2,679 (+5%) 1mo $25,000 $9 68
945 Oakland Ave 0.61mi 4/3.0 (+1) 2,430 (-5%) 2mo $105,000 $43 54
3425 W Eighth St 0.58mi 4/2.0 (+1) 2,671 (+5%) 6mo $173,000 $65 54
776 Wells St 0.66mi 4/4.0 (+1) 2,624 (+3%) 2mo $255,000 $97 52
3644 Laclede Ave 0.41mi 4/4.0 (+1) 2,800 (+10%) 13mo $192,000 $69 43
1114 Seton Ave 0.62mi 4/2.0 (+1) 2,232 (-13%) 10mo $54,000 $24 35
1030 Seton Ave 0.63mi 4/2.5 (+1) 2,242 (-12%) 13mo $222,500 $99 34
1230 Manss Ave 0.71mi 4/2.0 (+1) 2,237 (-12%) 8mo $223,470 $100 32
906 Seton Ave 0.74mi 4/4.0 (+1) 2,778 (+9%) 17mo $255,000 $92 26

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 · 3.3% rent growth · sell at horizon

5-year hold
IRR
4.2%
Equity multiple
1.16×
Total profit
$9,099
Equity at exit
$29,672
10-year hold
IRR
14.0%
Equity multiple
2.14×
Total profit
$63,751
Equity at exit
$17,206

Cash invested: $55,720 (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 45205

Rents YoY
3.3%
Active inventory
70
Price-to-rent
12.4×

Monthly cashflow live

Estimated rent
$2,675 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$352 /mo · $4,223/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$562
Net cashflow
$635

Break-even live

Break-even rent $1,871
Max offer price $199,000
Occupancy floor 71%

Sensitivity live

Price -10% $747 -5% $691 +0% $635 +5% $578 +10% $522
Rent -10% $423 -5% $529 +0% $635 +5% $740 +10% $846
Rate -1.0pp $735 -0.5pp $685 base $635 +0.5pp $583 +1.0pp $531

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

UnitsBedsBathsEst. rent
Total (2 units) $2,675

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
$49,750
Closing costs
$5,970
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1014 Considine Ave Cincinnati, OH 4.0 2.0 2200 $2,000 $0.91 3d 1 0.27mi
931 Olive Ave Cincinnati, OH 3.0 1.0 1852 $1,500 $0.81 4d 1 0.59mi
1620 Minion Ave Cincinnati, OH 4.0 2.0 1845 $1,550 $0.84 22d 1 0.63mi
775 Summit Ave Cincinnati, OH 3.0 2.0 2700 $2,100 $0.78 16d 1 0.68mi
1031 Schiff Ave Cincinnati, OH 2.0 1.0 2142 $1,300 $0.61 23d 1 1.38mi
4227 W 8th St Cincinnati, OH 3.0 2.0 1832 $2,050 $1.12 3d 1 1.46mi

Listing history 37 events

  1. 2026-06-21
    days on market $199,000 Active 11 DOM
  2. 2026-06-18
    days on market $199,000 Active 8 DOM
  3. 2026-06-17
    days on market $199,000 Active 7 DOM
  4. 2026-06-16
    days on market $199,000 Active 6 DOM
  5. 2026-06-15
    days on market $199,000 Active 5 DOM
  6. 2026-06-13
    days on market $199,000 Active 3 DOM
  7. 2026-06-13
    days on marketlisting id $199,000 Active 2 DOM
  8. 2026-06-09
    days on market $199,000 Active 42 DOM
  9. 2026-06-08
    days on market $199,000 Active 41 DOM
  10. 2026-06-07
    days on market $199,000 Active 40 DOM
  11. 2026-06-03
    days on market $199,000 Active 36 DOM
  12. 2026-06-02
    days on market $199,000 Active 35 DOM
  13. 2026-06-01
    days on market $199,000 Active 34 DOM
  14. 2026-05-31
    days on market $199,000 Active 33 DOM
  15. 2026-05-12
    price $217,900
  16. 2026-04-28
    listed $227,000 Active
  17. 2026-03-05
    historical 778-char remark
    Show marketing remark (778 chars)

    Italianate Duplex with Queen Anne influences is full of possibilities. Ideal property for an owner occupant, an investor looking to acquire a cash flowing investment property, or to utilize as generational living. This property offers 2 large rental units in the heart of the Incline District, an architecturally rich community where you'll find fantastic restaurants, arts and entertainment. First floor 1 bedroom unit is freshly updated and move in ready, creating the perfect owner occupant unit. This space features 12' ceilings, a beautiful decorative fireplace, bright white kitchen, low maintenance plank flooring and fresh neutral paint. 4 bedroom second floor unit is occupied $1550/mo on a MTM lease. Double lot. Separate furnaces + water heaters. Don't miss this one!

  18. 2026-02-05
    price $227,000
    Show marketing remark (778 chars)

    Italianate Duplex with Queen Anne influences is full of possibilities. Ideal property for an owner occupant, an investor looking to acquire a cash flowing investment property, or to utilize as generational living. This property offers 2 large rental units in the heart of the Incline District, an architecturally rich community where you'll find fantastic restaurants, arts and entertainment. First floor 1 bedroom unit is freshly updated and move in ready, creating the perfect owner occupant unit. This space features 12' ceilings, a beautiful decorative fireplace, bright white kitchen, low maintenance plank flooring and fresh neutral paint. 4 bedroom second floor unit is occupied $1550/mo on a MTM lease. Double lot. Separate furnaces + water heaters. Don't miss this one!

  19. 2026-02-05
    price $227,000 778-char remark
    Show marketing remark (778 chars)

    Italianate Duplex with Queen Anne influences is full of possibilities. Ideal property for an owner occupant, an investor looking to acquire a cash flowing investment property, or to utilize as generational living. This property offers 2 large rental units in the heart of the Incline District, an architecturally rich community where you'll find fantastic restaurants, arts and entertainment. First floor 1 bedroom unit is freshly updated and move in ready, creating the perfect owner occupant unit. This space features 12' ceilings, a beautiful decorative fireplace, bright white kitchen, low maintenance plank flooring and fresh neutral paint. 4 bedroom second floor unit is occupied $1550/mo on a MTM lease. Double lot. Separate furnaces + water heaters. Don't miss this one!

  20. 2026-01-16
    price $239,000 778-char remark
    Show marketing remark (778 chars)

    Italianate Duplex with Queen Anne influences is full of possibilities. Ideal property for an owner occupant, an investor looking to acquire a cash flowing investment property, or to utilize as generational living. This property offers 2 large rental units in the heart of the Incline District, an architecturally rich community where you'll find fantastic restaurants, arts and entertainment. First floor 1 bedroom unit is freshly updated and move in ready, creating the perfect owner occupant unit. This space features 12' ceilings, a beautiful decorative fireplace, bright white kitchen, low maintenance plank flooring and fresh neutral paint. 4 bedroom second floor unit is occupied $1550/mo on a MTM lease. Double lot. Separate furnaces + water heaters. Don't miss this one!

  21. 2025-12-31
    listed $245,000 Active 778-char remark
    Show marketing remark (778 chars)

    Italianate Duplex with Queen Anne influences is full of possibilities. Ideal property for an owner occupant, an investor looking to acquire a cash flowing investment property, or to utilize as generational living. This property offers 2 large rental units in the heart of the Incline District, an architecturally rich community where you'll find fantastic restaurants, arts and entertainment. First floor 1 bedroom unit is freshly updated and move in ready, creating the perfect owner occupant unit. This space features 12' ceilings, a beautiful decorative fireplace, bright white kitchen, low maintenance plank flooring and fresh neutral paint. 4 bedroom second floor unit is occupied $1550/mo on a MTM lease. Double lot. Separate furnaces + water heaters. Don't miss this one!

  22. 2023-09-08
    price $190,000
  23. 2023-02-13
    soldstatus $190,000 Closed
  24. 2023-01-19
    status Pending
  25. 2023-01-03
    historical Contingency Pending
  26. 2022-11-04
    listed $210,000 Active
  27. 2021-11-23
    soldstatus $67,000 Sold
  28. 2021-09-20
    historical Contingency Pending
  29. 2021-09-18
    price $67,000
  30. 2021-09-17
    listed $43,750 Active
  31. 2009-06-29
    soldstatus $8,000
  32. 2008-12-26
    listed $10,500
  33. 1996-11-25
    soldstatus $47,000
  34. 1996-11-15
    soldstatus $47,000
  35. 1996-02-14
    listed $45,900
  36. 1993-01-07
    soldstatus $90,500
  37. 1987-03-10
    soldstatus $24,500

ⓘ 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
$4,223 · $352/mo
Projected year-2 tax
$4,223 · $352/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
$32,100
− Mortgage interest
−$11,147
− Property taxes
−$4,223
− Insurance
−$995
− Repairs & maintenance
−$2,568
− Management
−$2,568
− Depreciation
−$5,789
Taxable income
$4,810
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,154
After-tax cash flow
$6,464/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)
18,651
Household income
$43,682
Rent vs Own
63.1% rent · 36.9% own
Severe rent burden
980.0

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
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
Black 43% White 32% Hispanic / Latino 16% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 1% Slovak 1% Serbian 1%
Foreign-born
9% · Canada, India, China
Languages at home
84% English-only · Spanish 10% Other Asian/Pacific 2% 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
▼ -138.67%
Current HPI
163.3375
Rent YoY
▲ 3.30%
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

+789.4% since first listed
23 events — show timeline
  • 2026-05-12 Price Changed $217,900 Cincy MLS
  • 2026-04-28 Listed $227,000 Cincy MLS
  • 2026-03-05 Listing Removed Cincy MLS
  • 2026-02-05 Price Changed $227,000 Dayton MLS
  • 2026-02-05 Price Changed $227,000 Cincy MLS
  • 2026-01-16 Price Changed $239,000 Cincy MLS
  • 2025-12-31 Listed $245,000 Cincy MLS
  • 2023-09-08 Price Changed $190,000 Cincy MLS
  • 2023-02-13 Sold (MLS) $190,000 Cincy MLS
  • 2023-01-19 Pending Cincy MLS
  • 2023-01-03 Contingent Cincy MLS
  • 2022-11-04 Listed $210,000 Cincy MLS
  • 2021-11-23 Sold (MLS) $67,000 Cincy MLS
  • 2021-09-20 Contingent Cincy MLS
  • 2021-09-18 Price Changed $67,000 Cincy MLS
  • 2021-09-17 Listed $43,750 Cincy MLS
  • 2009-06-29 Sold (MLS) $8,000 Cincy MLS
  • 2008-12-26 Listed $10,500 Cincy MLS
  • 1996-11-25 Sold (Public Records) $47,000 Public Records
  • 1996-11-15 Sold (MLS) $47,000 Cincy MLS
  • 1996-02-14 Listed $45,900 Cincy MLS
  • 1993-01-07 Sold (Public Records) $90,500 Public Records
  • 1987-03-10 Sold (Public Records) $24,500 Public Records

Property tax history

+32.4%/yr

Latest (2025): $4,223 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…