CashFlowRE
Sign in Sign up
723 Grande Oaks Dr
C- Composite 51.07
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 +18.2/30.0
  • ARV discount +7.7/15.0
  • Schools +6.1/10.0
  • DSCR +5.7/10.0
  • 1% rule +4.7/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$453,900

723 Grande Oaks Dr · South Lebanon, OH 45152
4 bd · 2.5 ba · 2,841 sqft · SingleFamily public records · 43 Days on market
Built 2015 8,398 sqft lot $160/sqft · at area comps Est $456k · at est. $31/mo HOA · 1% of rent ↓ 24% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious Fisher Homes resale offering 2,841 sq ft, 5 bedrooms, and 3 full baths in the desirable Twenty One Oaks community, served by Little Miami Schools. The first floor guest suite with full bath on first floor is perfect for multigenerational living or a private home office. Enjoy formal living and dining areas plus an open floor plan with a granite kitchen ideal for everyday living and entertaining. The second floor features a primary suite, huge loft, laundry room, and three additional bedrooms with two full baths. The full unfinished lower level is plumbed for a full bath, offering great future expansion potential. Situated on a premium private lot backing to wooded views. Recent updates include a newer water softener and garbage disposal. Conveniently located near shopping, dining, and schools in Hamilton Township.

Key facts

  • 8,398 sq ft lot
  • 2 garage spots
  • Built 2015

Property features AI

Finance

  • Other: Lease not considered
  • HOA & community: HOA: Twenty One Oaks HOA; Annual association fee of $375 covering association dues, community landscaping, and professional management

Exterior

  • Parking: Built-in 2-car garage; Driveway parking
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Traditional single-family home; Two levels; Poured foundation
  • Construction: Aluminum siding and vinyl siding; Shingle roof
  • Exterior features: Residential zoning; Vinyl windows

Interior

  • Kitchen: Pantry; Eat-in kitchen; Vinyl and marble/granite/slate surfaces; Appliances included: Dishwasher, Garbage Disposal, Microwave, Oven/Range, Refrigerator
  • Bedrooms: Five bedrooms total; Primary bedroom on level 2 (21 x 14); Bedroom 2 on level 2 (14 x 11); Bedroom 3 on level 2 (13 x 11); Bedroom 4 on level 2 (12 x 11); Bedroom 5 on level 1 (14 x 11)
  • Flooring: Wall-to-wall carpet in living areas; Vinyl flooring in kitchen, breakfast area, and foyer
  • Bathrooms: Three full bathrooms; Primary bathroom with shower; One full bathroom on level 1; Two full bathrooms on level 2
  • Heating & cooling: Electric forced-air heating; Central air conditioning; Electric water heater
  • Interior features: Attic storage; Ceiling fans; Recessed lighting; Smoke alarm; Loft/flex room; Full unfinished basement with bath rough-in and concrete floor; Total of 11 rooms
  • Laundry & utility: Second-floor laundry room (10 x 7)

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 4-bed/2.5-bath single-family listed at $454k.

Deal economics

  • At list price, monthly cash flow is $404 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $442k (2.7% below list).
  • Recommended offer: $440k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 3.5% in South Lebanon — 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 74/100 on livability (#279 in OH, #4,589 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: schools F, amenities F, commute F.
  • Little Miami Local (rural): math 67% / reading 70% proficiency, ranked #140 of 656 in OH (top 21%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: 128 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,224 units permitted in Warren County in 2024 (474 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($120k/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 $3k of loan paydown is wiped out by about $14k of value loss. Plan a longer hold.
  • Warren County population projected at +16% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($440k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 4y 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 $390k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $440,283 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-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 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
0.97%
Cap rate
7.36%
Cash-on-cash
3.82%
DSCR
1.17
GRM
8.6

CMA / ARV

ARV (median comp)
$456,257
List price
$453,900
Delta
-0.52%
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
5830 Turning Leaf Way 0.43mi 4/3.0 2,836 (-0%) 5mo $425,000 $150 73
553 Auburn Grove Dr 0.59mi 4/2.5 2,848 (+0%) 2mo $540,000 $190 71
5810 Turning Leaf Way 0.37mi 4/2.5 2,670 (-6%) 5mo $429,900 $161 69
310 Red Cedar Ct 0.55mi 3/2.5 (-1) 2,906 (+2%) 1mo $400,000 $138 64
6250 Avebury Ct 0.47mi 4/2.5 3,060 (+8%) 1mo $480,000 $157 64
5805 Turning Leaf Way 0.38mi 3/3.0 (-1) 2,661 (-6%) 1mo $430,000 $162 64
6203 Silver Wood Dr 0.27mi 3/3.0 (-1) 2,610 (-8%) 8mo $370,000 $142 60
477 Auburn Grove Dr 0.63mi 3/2.5 (-1) 2,658 (-6%) 2mo $575,000 $216 54
5900 Driftwood Ct 0.74mi 4/2.5 2,556 (-10%) 3mo $425,000 $166 46
6076 Driftwood Ct 0.70mi 5/3.5 (+1) 2,980 (+5%) 8mo $455,000 $153 44
833 Emerald Dr 0.67mi 4/3.5 2,560 (-10%) 7mo $510,000 $199 43
6515 Thistle Grv 0.71mi 4/2.5 2,422 (-15%) 6mo $421,000 $174 37

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
-10.3%
Equity multiple
0.62×
Total profit
$-47,776
Equity at exit
$67,678
10-year hold
IRR
-1.0%
Equity multiple
0.93×
Total profit
$-8,316
Equity at exit
$39,245

Cash invested: $127,092 (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 45152

Home prices YoY
-31.1%
Active inventory
128
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$4,416 medium interval (Pro) →
Mortgage (P&I)
$2,380
Tax from tax record
$484 /mo · $5,813/yr
Insurance
$189
HOA
$31
Vacancy / Maint / Mgmt
$927
Net cashflow
$404

Break-even live

Break-even rent $3,905
Max offer price $453,900
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
$113,475
Closing costs
$13,617
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6976 Briarcliff Ct Maineville, OH 4.0 3.0 2475 $3,595 $1.45 16d 1 1.27mi
6965 Quellin Blvd Maineville, OH 5.0 2.5 3640 $7,500 $2.06 43d 1 1.27mi
1256 Carrington Pl Maineville, OH 4.0 2.5 3000 $2,521 $0.84 23d 1 1.35mi

HOA detail

Monthly dues
$31 · $372/yr
Likely covers
watertrash

Listing history 33 events

  1. 2026-06-18
    days on market $453,900 Active 43 DOM
  2. 2026-06-17
    days on market $453,900 Active 42 DOM
  3. 2026-06-16
    days on market $453,900 Active 41 DOM
  4. 2026-06-15
    days on market $453,900 Active 40 DOM
  5. 2026-06-13
    pricedays on market $453,900 Active 38 DOM
  6. 2026-06-09
    days on market $459,900 Active 34 DOM
  7. 2026-06-08
    days on market $459,900 Active 33 DOM
  8. 2026-06-07
    days on market $459,900 Active 32 DOM
  9. 2026-06-03
    days on market $459,900 Active 28 DOM
  10. 2026-06-02
    days on market $459,900 Active 27 DOM
  11. 2026-06-01
    days on market $459,900 Active 26 DOM
  12. 2026-05-31
    days on market $459,900 Active 25 DOM
  13. 2026-05-06
    listed $459,900 Active 840-char remark
  14. 2026-05-05
    historical 840-char remark
    Show marketing remark (840 chars)

    Spacious Fisher Homes resale offering 2,841 sq ft, 5 bedrooms, and 3 full baths in the desirable Twenty One Oaks community, served by Little Miami Schools. The first floor guest suite with full bath on first floor is perfect for multigenerational living or a private home office. Enjoy formal living and dining areas plus an open floor plan with a granite kitchen ideal for everyday living and entertaining. The second floor features a primary suite, huge loft, laundry room, and three additional bedrooms with two full baths. The full unfinished lower level is plumbed for a full bath, offering great future expansion potential. Situated on a premium private lot backing to wooded views. Recent updates include a newer water softener and garbage disposal. Conveniently located near shopping, dining, and schools in Hamilton Township.

  15. 2026-04-15
    price $465,000 840-char remark
    Show marketing remark (840 chars)

    Spacious Fisher Homes resale offering 2,841 sq ft, 5 bedrooms, and 3 full baths in the desirable Twenty One Oaks community, served by Little Miami Schools. The first floor guest suite with full bath on first floor is perfect for multigenerational living or a private home office. Enjoy formal living and dining areas plus an open floor plan with a granite kitchen ideal for everyday living and entertaining. The second floor features a primary suite, huge loft, laundry room, and three additional bedrooms with two full baths. The full unfinished lower level is plumbed for a full bath, offering great future expansion potential. Situated on a premium private lot backing to wooded views. Recent updates include a newer water softener and garbage disposal. Conveniently located near shopping, dining, and schools in Hamilton Township.

  16. 2026-04-07
    price $469,900 840-char remark
    Show marketing remark (840 chars)

    Spacious Fisher Homes resale offering 2,841 sq ft, 5 bedrooms, and 3 full baths in the desirable Twenty One Oaks community, served by Little Miami Schools. The first floor guest suite with full bath on first floor is perfect for multigenerational living or a private home office. Enjoy formal living and dining areas plus an open floor plan with a granite kitchen ideal for everyday living and entertaining. The second floor features a primary suite, huge loft, laundry room, and three additional bedrooms with two full baths. The full unfinished lower level is plumbed for a full bath, offering great future expansion potential. Situated on a premium private lot backing to wooded views. Recent updates include a newer water softener and garbage disposal. Conveniently located near shopping, dining, and schools in Hamilton Township.

  17. 2026-03-06
    price $472,000 840-char remark
    Show marketing remark (840 chars)

    Spacious Fisher Homes resale offering 2,841 sq ft, 5 bedrooms, and 3 full baths in the desirable Twenty One Oaks community, served by Little Miami Schools. The first floor guest suite with full bath on first floor is perfect for multigenerational living or a private home office. Enjoy formal living and dining areas plus an open floor plan with a granite kitchen ideal for everyday living and entertaining. The second floor features a primary suite, huge loft, laundry room, and three additional bedrooms with two full baths. The full unfinished lower level is plumbed for a full bath, offering great future expansion potential. Situated on a premium private lot backing to wooded views. Recent updates include a newer water softener and garbage disposal. Conveniently located near shopping, dining, and schools in Hamilton Township.

  18. 2026-01-29
    listed $477,000 Active 840-char remark
    Show marketing remark (840 chars)

    Spacious Fisher Homes resale offering 2,841 sq ft, 5 bedrooms, and 3 full baths in the desirable Twenty One Oaks community, served by Little Miami Schools. The first floor guest suite with full bath on first floor is perfect for multigenerational living or a private home office. Enjoy formal living and dining areas plus an open floor plan with a granite kitchen ideal for everyday living and entertaining. The second floor features a primary suite, huge loft, laundry room, and three additional bedrooms with two full baths. The full unfinished lower level is plumbed for a full bath, offering great future expansion potential. Situated on a premium private lot backing to wooded views. Recent updates include a newer water softener and garbage disposal. Conveniently located near shopping, dining, and schools in Hamilton Township.

  19. 2025-12-21
    historical
    Show marketing remark (353 chars)

    Well maintained 2841 sqft Fisher Homes resale w 5 bdrms & 3 full baths in quaint Twenty One Oaks / Little Miami schools! Full unfinished lower level with full bath rough-in! 2nd floor w 4 bdrms, 2 fll bath & bonus room! 1st fl has a guest suite or could be quiet study! Newer water softener and garbage disposal! Close to shops, dining, schools!

  20. 2025-10-14
    listed $485,000 Active
    Show marketing remark (353 chars)

    Well maintained 2841 sqft Fisher Homes resale w 5 bdrms & 3 full baths in quaint Twenty One Oaks / Little Miami schools! Full unfinished lower level with full bath rough-in! 2nd floor w 4 bdrms, 2 fll bath & bonus room! 1st fl has a guest suite or could be quiet study! Newer water softener and garbage disposal! Close to shops, dining, schools!

  21. 2023-03-01
    soldstatus $390,000
  22. 2023-02-27
    soldstatus $390,000 Closed
  23. 2023-02-27
    soldstatus $390,000 Sold
  24. 2023-01-31
    status Pending
  25. 2023-01-22
    listed $400,000 Active
  26. 2022-11-11
    historical
  27. 2022-09-10
    listed $389,900 Active
  28. 2022-08-14
    historical
  29. 2022-08-06
    price $394,900
  30. 2022-06-29
    listed $399,900 Active
  31. 2015-06-23
    soldstatus $72,667
  32. 2011-01-20
    soldstatus $652,500
  33. 2010-03-24
    soldstatus $600,000

ⓘ 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
$5,813 · $484/mo
Projected year-2 tax
$6,447 · $537/mo
Expected delta
+$634/yr (+$53/mo · 10.9%)

ⓘ 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 ≥101°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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$52,997
− Mortgage interest
−$25,425
− Property taxes
−$5,813
− Insurance
−$2,270
− Repairs & maintenance
−$4,240
− Management
−$4,240
− HOA
−$372
− Depreciation
−$13,204
Taxable loss
−$2,567
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$616
After-tax cash flow
$5,466/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
Little Miami Local
NCES district ID
3905044
Math proficiency
67% ▼ -11.00%
Reading proficiency
70% ▼ -6.00%
Median HH income
$74,949
Composite
60.5/100
National rank
#844
State rank
#140 of 656 in OH

Livability — South Lebanon

Score
74/100
State rank
#279
US rank
#4589

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

County
Warren · 227,646 people
City population
7,053
Metro
Cincinnati, OH-KY-IN
Population (ZIP)
13,577
Household income
$120,340
Rent vs Own
11.8% rent · 88.2% own
Severe rent burden
5.6

Population outlook (Warren County) Hauer SSP2

Today (2025)
248,603 people
By 2030
259,345 · +4.3%
By 2040
277,666 · +11.7%
By 2050
289,599 · +16.5%
By 2075
311,681 · +25.4%
By 2100
302,738 · +21.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 4% Two or more races 3% Black 2% Asian 2%
Common ancestry
Romanian 7% Italian 3% Lithuanian 2%
Foreign-born
3% · Canada, South Korea
Languages at home
96% English-only · Spanish 2% Chinese 1%

Political lean MEDSL · Warren

2024 margin
Solid R (+31.5) · D 33.8% · R 65.3%
2008→2024 swing
+4.5pp toward D · 2008: -36.1pp · 2024: -31.5pp
All cycles
2024: R+31.5 2020: R+30.8 2016: R+37.6 2012: R+39.5 2008: R+36.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -108.41%
Current HPI
239.7828
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

-24.3% since first listed
22 events — show timeline
  • 2026-06-10 Price Changed $453,900 Cincy MLS
  • 2026-05-06 Listed $459,900 Cincy MLS
  • 2026-05-05 Listing Removed Cincy MLS
  • 2026-04-15 Price Changed $465,000 Cincy MLS
  • 2026-04-07 Price Changed $469,900 Cincy MLS
  • 2026-03-06 Price Changed $472,000 Cincy MLS
  • 2026-01-29 Listed $477,000 Cincy MLS
  • 2025-12-21 Listing Removed Cincy MLS
  • 2025-10-14 Listed $485,000 Cincy MLS
  • 2023-03-01 Sold (Public Records) $390,000 Public Records
  • 2023-02-27 Sold (MLS) $390,000 Dayton MLS
  • 2023-02-27 Sold (MLS) $390,000 Dayton MLS
  • 2023-01-31 Pending Dayton MLS
  • 2023-01-22 Listed $400,000 Dayton MLS
  • 2022-11-11 Listing Removed Cincy MLS
  • 2022-09-10 Listed $389,900 Cincy MLS
  • 2022-08-14 Listing Removed Cincy MLS
  • 2022-08-06 Price Changed $394,900 Cincy MLS
  • 2022-06-29 Listed $399,900 Cincy MLS
  • 2015-06-23 Sold (Public Records) $72,667 Public Records
  • 2011-01-20 Sold (Public Records) $652,500 Public Records
  • 2010-03-24 Sold (Public Records) $600,000 Public Records

Property tax history

+23.2%/yr

Latest (2025): $5,813 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…