CashFlowRE
Sign in Sign up
709-711 W Mulberry St Duplex
B- Composite 68.46
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Condition / age +3.8/5.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$165,000

709-711 W Mulberry St · Springfield, OH 45506
6 bd · 2.0 ba · 2,728 sqft · MultiFamily · 108 Days on market
Built 1913 Good condition 7,500 sqft lot $60/sqft · 91% above area

🖨 Deal sheet 📄 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

Great Investment Opportunity! 6-bedroom, 2-bath duplex ready for your vision. This property offers strong upside potential for investors or buyers looking to build equity. Spacious layouts on both sides provide a solid foundation for value-add improvements. Great opportunity to customize and maximize rental income Spacious living room & dining room. Updates in the past two years include new flooring, HVAC, siding, bathrooms.

Key facts

  • 7,500 sq ft lot
  • Built 1913
  • Listed 107 days

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 × 3-bed/1.0-bath units multifamily listed at $165k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive. Per door: $752/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $165k).
  • Recommended offer: $150k (9.0% below list) — sets the bar for market timing.
  • Cap rate 17.2% vs local median 4.8% in Springfield — 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 56/100 on livability (#1,108 in OH) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Springfield City School District (urban): math 20% / reading 27% proficiency, ranked #616 of 656 in OH (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 45 active listings in the ZIP; lower-income renter base — watch delinquency; 232 units permitted in Clark County in 2024 (116 in 5+ unit buildings).
  • At $3,347/mo this rent would consume 95% of the median local household income ($42k/yr) (locally 684% 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 $5k of value loss. Plan a longer hold.
  • Clark County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $46k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1913 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $150,150 (9.0% below list)

Questions for the listing agent

  1. It's been on market 108 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 1913 — 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. 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?
  8. 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.
  9. 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.
  10. 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
2.03%
Cap rate
17.23%
Cash-on-cash
39.06%
DSCR
2.74
GRM
4.1

CMA / ARV

ARV (median comp)
$86,203
List price
$165,000
Delta
91.41%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
659 W Mulberry St 0.08mi 6/2.0 3,048 (+12%) 12mo $100,000 $33 67
935 W North St 0.54mi 5/2.0 (-1) 2,716 (-0%) 7mo $200,000 $74 63
218 N Light St 0.55mi 6/2.0 2,620 (-4%) 17mo $62,000 $24 53
1362 W Mulberry St 0.54mi 6/2.0 2,400 (-12%) 2mo $120,000 $50 53
913-915 Broadway St 0.67mi 6/5.0 3,040 (+11%) 23mo $200,000 $66 18

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

5-year hold
IRR
35.3%
Equity multiple
2.50×
Total profit
$69,095
Equity at exit
$24,602
10-year hold
IRR
42.1%
Equity multiple
4.98×
Total profit
$183,705
Equity at exit
$14,266

Cash invested: $46,200 (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 45506

Home prices YoY
-14.1%
Active inventory
45
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$3,347 high interval (Pro) →
Mortgage (P&I)
$865
Tax est. 1.5%
$206 /mo · $2,475/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$703
Net cashflow
$1,504

Break-even live

Break-even rent $1,443
Max offer price $165,000
Occupancy floor 50%

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

UnitsBedsBathsEst. rent
Total (2 units) $3,347

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
$41,250
Closing costs
$4,950
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 24 events

  1. 2026-06-19
    days on market $165,000 Active 108 DOM
  2. 2026-06-18
    days on market $165,000 Active 107 DOM
  3. 2026-06-17
    days on market $165,000 Active 106 DOM
  4. 2026-06-16
    days on market $165,000 Active 105 DOM
  5. 2026-06-15
    days on market $165,000 Active 104 DOM
  6. 2026-06-14
    days on market $165,000 Active 102 DOM
  7. 2026-06-12
    days on market $165,000 Active 101 DOM
  8. 2026-06-09
    days on market $165,000 Active 98 DOM
  9. 2026-06-08
    days on market $165,000 Active 97 DOM
  10. 2026-06-07
    days on market $165,000 Active 96 DOM
  11. 2026-06-05
    days on market $165,000 Active 93 DOM
  12. 2026-06-02
    days on market $165,000 Active 91 DOM
  13. 2026-06-01
    days on market $165,000 Active 90 DOM
  14. 2026-05-31
    days on market $165,000 Active 89 DOM
  15. 2026-05-30
    days on market $165,000 Active 88 DOM
  16. 2026-03-03
    listed $165,000 Active 436-char remark
    Show marketing remark (436 chars)

    Great Investment Opportunity! 6-bedroom, 2-bath duplex ready for your vision. This property offers strong upside potential for investors or buyers looking to build equity. Spacious layouts on both sides provide a solid foundation for value-add improvements. Great opportunity to customize and maximize rental income Spacious living room & dining room. Updates in the past two years include new flooring, HVAC, siding, bathrooms.

  17. 2025-10-22
    status Active
  18. 2025-10-22
    status Active
  19. 2025-10-20
    status Pending
  20. 2025-10-20
    status Pending
  21. 2025-10-20
    historical
  22. 2025-10-20
    historical
  23. 2025-10-14
    listed $79,900 Active
  24. 2025-10-14
    listed $79,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$40,164
− Mortgage interest
−$9,243
− Property taxes
−$2,475
− Insurance
−$825
− Repairs & maintenance
−$3,213
− Management
−$3,213
− Depreciation
−$4,800
Taxable income
$16,395
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,935
After-tax cash flow
$14,111/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.

Condition & rehab AI · 6 photos

Good 75/100 Cosmetic rehab

This 6-bedroom, 2-bath duplex is in good condition with recent updates, including new flooring, HVAC, and siding. It offers a solid foundation for value-add improvements and is ready for a fresh paint job and landscaping to maximize its resale and rental value.

Repairs flagged

  • Minor Landscaping — Overgrown grass

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Enhances curb appeal and can attract more renters
  • Both Painting exterior and interior — Fresh paint can improve curb appeal and interior aesthetics
  • Both Landscaping and curb appeal improvements — Enhances curb appeal and can attract more renters

Renovation cost estimate screening

Repair itemSeverityEst. cost
Landscaping · Overgrown grass Minor $500–3,000
Total estimated repair cost · 1 items $500–3,000

Value-add ROI direction

  • Both Landscaping and curb appeal improvements — Enhances curb appeal and can attract more renters
  • Both Painting exterior and interior — Fresh paint can improve curb appeal and interior aesthetics
  • Both Landscaping and curb appeal improvements — Enhances curb appeal and can attract more renters

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Springfield City School District
NCES district ID
3904481
Math proficiency
20% ▼ -16.00%
Reading proficiency
27% ▼ -12.00%
Median HH income
$32,541
Composite
19.12/100
National rank
#8834
State rank
#616 of 656 in OH

Livability — Springfield

Score
56/100
State rank
#1108
US rank
#22551

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, OH
County
Clark County · 33,261 people
City population
33,261
Metro
Springfield, OH
Population (ZIP)
13,435
Household income
$42,104
Rent vs Own
42.4% rent · 57.6% own
Severe rent burden
684.0

Population outlook (Clark County) Hauer SSP2

Today (2025)
130,703 people
By 2030
126,952 · -2.9%
By 2040
118,344 · -9.5%
By 2050
109,590 · -16.2%
By 2075
89,464 · -31.6%
By 2100
68,810 · -47.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 53% Black 30% Two or more races 10% Hispanic / Latino 8%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Serbian 2% Romanian 1% Iranian 1%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 4% Other Asian/Pacific 1%

Political lean MEDSL · Clark

2024 margin
Strong R (+29.5) · D 34.8% · R 64.3%
2008→2024 swing
-27.0pp toward R · 2008: -2.5pp · 2024: -29.5pp
All cycles
2024: R+29.5 2020: R+23.3 2016: R+19.5 2012: R+1.8 2008: R+2.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.97%
Current HPI
286.2883
Rent YoY
Metro
Springfield, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+106.5% since first listed
9 events — show timeline
  • 2026-03-03 Listed $165,000 Dayton MLS
  • 2025-10-22 Relisted WRIST
  • 2025-10-22 Relisted CBRMLS
  • 2025-10-20 Pending WRIST
  • 2025-10-20 Pending CBRMLS
  • 2025-10-20 Listing Removed WRIST
  • 2025-10-20 Listing Removed CBRMLS
  • 2025-10-14 Listed $79,900 CBRMLS
  • 2025-10-14 Listed $79,900 WRIST

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…