Duplex
3320 Glenway Ave · Cincinnati, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 4/10 · Minor
- Hot days now (above 103°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1897 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- 4.2%
- Equity multiple
- 1.16×
- Total profit
- $9,099
- Equity at exit
- $29,672
- 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
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
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)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2 | 1 | $2,674 |
| #1 | 2 | 1 | $1,337 |
| #2 | 2 | 1 | $1,337 |
| 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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-21days on market $199,000 Active 11 DOM
-
2026-06-18days on market $199,000 Active 8 DOM
-
2026-06-17days on market $199,000 Active 7 DOM
-
2026-06-16days on market $199,000 Active 6 DOM
-
2026-06-15days on market $199,000 Active 5 DOM
-
2026-06-13days on market $199,000 Active 3 DOM
-
2026-06-13days on market $199,000 Active 2 DOM
-
2026-06-09days on market $199,000 Active 42 DOM
-
2026-06-08days on market $199,000 Active 41 DOM
-
2026-06-07days on market $199,000 Active 40 DOM
-
2026-06-03days on market $199,000 Active 36 DOM
-
2026-06-02days on market $199,000 Active 35 DOM
-
2026-06-01days on market $199,000 Active 34 DOM
-
2026-05-31days on market $199,000 Active 33 DOM
-
2026-05-12price $217,900
-
2026-04-28$227,000 Active
-
2026-03-05historical 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!
-
2026-02-05price $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!
-
2026-02-05price $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!
-
2026-01-16price $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!
-
2025-12-31$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!
-
2023-09-08price $190,000
-
2023-02-13soldstatus $190,000 Closed
-
2023-01-19status Pending
-
2023-01-03historical Contingency Pending
-
2022-11-04$210,000 Active
-
2021-11-23soldstatus $67,000 Sold
-
2021-09-20historical Contingency Pending
-
2021-09-18price $67,000
-
2021-09-17$43,750 Active
-
2009-06-29soldstatus $8,000
-
2008-12-26$10,500
-
1996-11-25soldstatus $47,000
-
1996-11-15soldstatus $47,000
-
1996-02-14$45,900
-
1993-01-07soldstatus $90,500
-
1987-03-10soldstatus $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
- 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
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
- 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 |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+789.4% since first listed23 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%/yrLatest (2025): $4,223 · +0.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…