6090 Werk Rd · Bridgetown, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 4/10 · Minor
- Hot days now (above 102°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 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D 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).
- ARV discount +12.1/15.0
- Cash flow +9.8/30.0
- Schools +6.0/10.0
- Livability +4.1/5.0
- DSCR +2.8/10.0
- 1% rule +2.7/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$285,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Well loved bi-level home situated on a spacious .3 acre lot in a well established neighborhood just 5 minute walk to Oak Hills High School. This 3 bedroom 2.5 bath offers over 1600 sq ft of living space, newer Roof and HVAC. The large fenced backyard offers a beautiful park-like setting with mature surroundings and plenty of open space to enjoy. The oversize deck overlooks the backyard and flows into a larger lower cement patio, making it an ideal space for entertaining, relaxing evenings, cookouts, or family gatherings. conveniently located just minutes from Western Hills Plaza, Veterans Park, Kuliga Park, Green Township Library, and Kroger. A great opportunity to own a spacious home in a highly desirable location.
Key facts
- Oversize deck
- Park-like setting
- Fenced backyard
Tags
Property features AI
Finance
- HOA & community: No homeowners association
Exterior
- Parking: Built-in, side-entry 2-car garage
- Utilities: Public water; Public sewer; Natural gas; Electric water heater
- Home design: Traditional single-family home; Entry level includes lower-level foyer
- Construction: Shingle roof; Wood siding; Poured foundation; One fireplace (brick, wood)
- Exterior features: Privacy fencing; Insulated windows; Brick and wood elements at fireplace (interior detail noted)
Interior
- Kitchen: Pantry; Tile flooring; Walkout access; Wood cabinets
- Bedrooms: Three bedrooms total; Primary bedroom on upper level (13 x 11); Second bedroom on upper level (13 x 10); Third bedroom on upper level (12 x 9)
- Flooring: Tile in foyer and kitchen; Wall-to-wall carpet in parts of basement
- Bathrooms: Two full bathrooms (both on upper level); One half bathroom on lower level
- Heating & cooling: Heat pump and forced air heating (electric); Central air conditioning; Ceiling fans; SEER-rated 16+ cooling
- Interior features: Seven total rooms; Partial finished basement with concrete floor and carpeting; Fireplace in family room
- Laundry & utility: Lower-level laundry room (8 x 5)
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath single-family listed at $285k.
Deal economics
- At list price, monthly cash flow is $-184 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $252k (11.4% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $220k (22.7% below list).
- Recommended offer: $220k (22.7% below list) — sets the bar for 1% rule.
- Cap rate 5.5% vs local median 3.1% in Bridgetown — 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 82/100 on livability (#78 in OH, #1,171 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F.
- Oak Hills Local (suburban): math 68% / reading 70% proficiency, ranked #141 of 656 in OH (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Oakdale Elementary School (math 74% / reading 68%, grade A-, #371 of 1,584 statewide, top 24%, 730 students, 37% FRL); Bridgetown Middle School (math 71% / reading 77%, grade A, #94 of 654 statewide, top 15%, 648 students, 0% FRL); Oak Hills High School (math 8% / reading 69%, grade F, #557 of 781 statewide, top 72%, 2,325 students, 0% FRL).
- Market conditions: 101 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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).
- This rent runs 32% of the median local income ($82k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
Negotiation context
- Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
- 3 sale attempts since 22y 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 $139k; list at $285k implies a 105% gain — meaningful room to come down on a strong offer.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- Built in 1979 — 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.
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- 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 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
- 0.77% ✗
- Cap rate
- 5.52%
- Cash-on-cash
- -2.77%
- DSCR
- 0.88
- GRM
- 10.8
CMA / ARV
- ARV (median comp)
- $317,319
- List price
- $285,000
- Delta
- -6.75%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 6250 Elmhill Ct | 0.28mi | 3/2.5 | 1,702 (+3%) | 1mo | $370,000 | $217 | 81 |
| 6208 Kingoak Dr | 0.30mi | 3/2.0 | 1,600 (-3%) | 1mo | $300,000 | $188 | 78 |
| 6140 Sharlene Dr | 0.30mi | 4/2.5 (+1) | 1,785 (+8%) | 1mo | $325,000 | $182 | 66 |
| 6331 Starridge Ct | 0.52mi | 3/2.5 | 1,774 (+8%) | 4mo | $220,000 | $124 | 60 |
| 2317 Beechcreek Ln | 0.73mi | 3/2.0 | 1,650 (0%) | 8mo | $334,900 | $203 | 58 |
| 5728 Windview Dr | 0.68mi | 3/2.5 | 1,745 (+6%) | 7mo | $270,000 | $155 | 53 |
| 5771 Brandtmanor Dr | 0.60mi | 3/1.5 | 1,578 (-4%) | 9mo | $252,000 | $160 | 53 |
| 6417 Visitation Dr | 0.64mi | 3/3.0 | 1,728 (+5%) | 11mo | $395,000 | $229 | 51 |
| 3300 Greenmount Dr | 0.54mi | 4/2.5 (+1) | 1,768 (+7%) | 11mo | $339,000 | $192 | 49 |
| 3316 Moonridge Dr | 0.75mi | 3/2.5 | 1,517 (-8%) | 5mo | $310,000 | $204 | 47 |
| 5961 Lawrence Rd | 0.52mi | 3/1.5 | 1,412 (-14%) | 2mo | $275,000 | $195 | 46 |
| 5869 Weston Ct | 0.67mi | 3/2.0 | 1,424 (-14%) | 1mo | $259,000 | $182 | 43 |
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 · 3.0% rent growth · sell at horizon
- IRR
- -20.9%
- Equity multiple
- 0.27×
- Total profit
- $-57,904
- Equity at exit
- $42,494
- IRR
- -14.3%
- Equity multiple
- 0.18×
- Total profit
- $-65,500
- Equity at exit
- $24,642
Cash invested: $79,800 (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 45248
- Active inventory
- 101
- Price-to-rent
- 10.8×
Monthly cashflow live
- Estimated rent
- $2,203 medium interval (Pro) →
- Mortgage (P&I)
- −$1,495
- Tax from tax record
- −$311 /mo · $3,738/yr
- Insurance
- −$119
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$463
- Net cashflow
- $-184
Break-even live
Sensitivity live
| Price | -10% $-23 | -5% $-103 | +0% $-184 | +5% $-265 | +10% $-345 |
|---|---|---|---|---|---|
| Rent | -10% $-358 | -5% $-271 | +0% $-184 | +5% $-97 | +10% $-10 |
| Rate | -1.0pp $-41 | -0.5pp $-112 | base $-184 | +0.5pp $-258 | +1.0pp $-333 |
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
- $71,250
- Closing costs
- $8,550
- 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 3 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2964 Werkridge Dr Cincinnati, OH | 3.0 | 3.0 | 1462 | $2,300 | $1.57 | 25d | 1 | 0.40mi |
| 2480 Sylmar Ct Cincinnati, OH | 4.0 | 1.5 | 1876 | $2,206 | $1.18 | 16d | 1 | 1.33mi |
| 5694 Bridgetown Rd #16 Cincinnati, OH | 2.0 | 2.0 | 1184 | $1,795 | $1.52 | 9d | 1 | 1.36mi |
Listing history 19 events
-
2026-06-21days on market $285,000 Active 5 DOM
-
2026-06-18days on market $285,000 Active 2 DOM
-
2026-06-17pricedays on market $285,000 Active 1 DOM
-
2026-06-16days on market $295,900 Active 33 DOM
Show marketing remark (727 chars)
Well loved bi-level home situated on a spacious .3 acre lot in a well established neighborhood just 5 minute walk to Oak Hills High School. This 3 bedroom 2.5 bath offers over 1600 sq ft of living space, newer Roof and HVAC. The large fenced backyard offers a beautiful park-like setting with mature surroundings and plenty of open space to enjoy. The oversize deck overlooks the backyard and flows into a larger lower cement patio, making it an ideal space for entertaining, relaxing evenings, cookouts, or family gatherings. conveniently located just minutes from Western Hills Plaza, Veterans Park, Kuliga Park, Green Township Library, and Kroger. A great opportunity to own a spacious home in a highly desirable location.
-
2026-06-15days on market $295,900 Active 32 DOM
-
2026-06-13pricedays on market $295,900 Active 30 DOM
-
2026-06-09days on market $299,900 Active 26 DOM
-
2026-06-08days on market $299,900 Active 25 DOM
-
2026-06-07days on market $299,900 Active 24 DOM
-
2026-06-05days on market $299,900 Active 21 DOM
-
2026-06-03days on market $299,900 Active 20 DOM
-
2026-06-02pricedays on market $299,900 Active 19 DOM
Show marketing remark (727 chars)
Well loved bi-level home situated on a spacious .3 acre lot in a well established neighborhood just 5 minute walk to Oak Hills High School. This 3 bedroom 2.5 bath offers over 1600 sq ft of living space, newer Roof and HVAC. The large fenced backyard offers a beautiful park-like setting with mature surroundings and plenty of open space to enjoy. The oversize deck overlooks the backyard and flows into a larger lower cement patio, making it an ideal space for entertaining, relaxing evenings, cookouts, or family gatherings. conveniently located just minutes from Western Hills Plaza, Veterans Park, Kuliga Park, Green Township Library, and Kroger. A great opportunity to own a spacious home in a highly desirable location.
-
2026-06-01days on market $315,900 Active 18 DOM
-
2026-05-31days on market $315,900 Active 17 DOM
-
2026-05-15$315,900 Active 705-char remark
Show marketing remark (727 chars)
Well loved bi-level home situated on a spacious .3 acre lot in a well established neighborhood just 5 minute walk to Oak Hills High School. This 3 bedroom 2.5 bath offers over 1600 sq ft of living space, newer Roof and HVAC. The large fenced backyard offers a beautiful park-like setting with mature surroundings and plenty of open space to enjoy. The oversize deck overlooks the backyard and flows into a larger lower cement patio, making it an ideal space for entertaining, relaxing evenings, cookouts, or family gatherings. conveniently located just minutes from Western Hills Plaza, Veterans Park, Kuliga Park, Green Township Library, and Kroger. A great opportunity to own a spacious home in a highly desirable location.
-
2004-07-23soldstatus $138,900
-
2004-07-16soldstatus $138,900 240-char remark
Show marketing remark (240 chars)
PC8764Move right in!House being completely updated:new carpet,freshly painted,new inside trim,base & drs.New bath tile flrs,faucets,toilets in master/hall baths.100% new kit cab,top,flr,bowl,new tile foyer,roof 02.Hurry this won't last!
-
2004-03-23$139,900 240-char remark
Show marketing remark (240 chars)
PC8764Move right in!House being completely updated:new carpet,freshly painted,new inside trim,base & drs.New bath tile flrs,faucets,toilets in master/hall baths.100% new kit cab,top,flr,bowl,new tile foyer,roof 02.Hurry this won't last!
-
1989-07-07soldstatus $102,000
ⓘ 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
- $3,738 · $311/mo
- Projected year-2 tax
- $4,092 · $341/mo
- Expected delta
- +$354/yr (+$30/mo · 9.5%)
ⓘ 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 ≥102°F today · 19 d/yr by 30 yrs out
- Wind 2/10 Low 100% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
- $26,440
- − Mortgage interest
- −$15,964
- − Property taxes
- −$3,738
- − Insurance
- −$1,425
- − Repairs & maintenance
- −$2,115
- − Management
- −$2,115
- − Depreciation
- −$8,291
- Taxable loss
- −$7,208
- Est. tax savings @ 24.0%
- +$1,730
- After-tax cash flow
- $-480/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
- Oak Hills Local
- NCES district ID
- 3904737
- Math proficiency
- 68% ▼ -11.00%
- Reading proficiency
- 70% ▼ -8.00%
- Median HH income
- $67,889
- Composite
- 60.25/100
- National rank
- #858
- State rank
- #141 of 656 in OH
Livability — Bridgetown
- Score
- 82/100
- State rank
- #78
- US rank
- #1171
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Bridgetown, OH
- County
- Hamilton · 838,887 people
- Metro
- Cincinnati, OH-KY-IN
- Population (ZIP)
- 23,287
- Household income
- $81,731
- Rent vs Own
- Severe rent burden
- 4.1
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 (94%)
- Race & ethnicity
- White 94% Two or more races 4% Hispanic / Latino 2% Black 1%
- Common ancestry
- Lithuanian 2% Romanian 2% Slovak 1%
- Foreign-born
- 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
- ▼ -143.68%
- Current HPI
- 193.4863
- 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
+179.4% since first listed9 events — show timeline
- 2026-06-17 Listed $285,000 Cincy MLS
- 2026-06-16 Listing Removed — Cincy MLS
- 2026-06-12 Price Changed $295,900 Cincy MLS
- 2026-06-02 Price Changed $299,900 Cincy MLS
- 2026-05-15 Listed $315,900 Cincy MLS
- 2004-07-23 Sold (Public Records) $138,900 Public Records
- 2004-07-16 Sold (MLS) $138,900 Cincy MLS
- 2004-03-23 Listed $139,900 Cincy MLS
- 1989-07-07 Sold (Public Records) $102,000 Public Records
Property tax history
+2.9%/yrLatest (2025): $3,738 · +2.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…