CashFlowRE
Sign in Sign up
6010 Peters Rd
D Composite 41.03
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).

  • Cash flow +11.8/30.0
  • ARV discount +7.8/15.0
  • Schools +6.3/10.0
  • Livability +4.0/5.0
  • DSCR +3.5/10.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$234,900

6010 Peters Rd · Tipp City, OH 45371
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 50 Days on market
Built 1953 0.50 ac lot $245/sqft · at area comps Est $236k · at est. ↓ 6% since listing

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

Listing remarks

This fully remodeled 3-bedroom, 1-bath home in Tipp City sits on a spacious 0.5-acre lot and offers a 2-car attached garage. The home has been updated throughout with a new roof, new HVAC system, new water heater, and a water softener. Inside, you’ll find updates including a completely remodeled kitchen featuring granite countertops, a tile backsplash, and new stainless steel appliances. Fresh paint, updated light fixtures, and a remodeled bathroom with a tile tub/shower combo. A full basement provides washer and dryer hookups along with additional space for storage. This home offers modern updates, space, and convenience in a great location.

Key facts

  • 0.5 acre lot
  • 2 garage spots
  • Built 1953

Property features AI

Finance

  • Financial info: Offered for sale

Exterior

  • Parking: Attached two-car garage
  • Utilities: Public power and water (standard residential utilities)
  • Home design: Single-story home
  • Construction: Aluminum siding and stone exterior
  • Exterior features: Residential lot; Lot dimensions approximately 91 x 250 x 88 x 250

Interior

  • Kitchen: Dishwasher; Microwave; Range
  • Bedrooms: Main level bedrooms (two bedrooms on main level)
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Propane heating; Central air conditioning
  • Interior features: Granite counters

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 3-bed/1.0-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $-66 ($-789/yr) — negative.
  • To cash-flow at today's rent, offer at most $223k (4.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $181k (22.8% below list).
  • Recommended offer: $181k (22.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.1% in Tipp City — 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 (#125 in OH, #1,827 nationally) — a professional / high-income tenant draw. Strengths: schools A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Tipp City Exempted Village (suburban): math 70% / reading 76% proficiency, ranked #108 of 656 in OH (top 16%) — strong family-tenant draw, lease renewals of 3-5y typical; only 14% free/reduced lunch — higher-income household profile.
  • Market conditions: 250 active listings in the ZIP; solid renter incomes; 326 units permitted in Miami County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($228k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $181,358 (22.8% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Built in 1953 — 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 A-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. 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?
  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 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
5.96%
Cash-on-cash
-1.20%
DSCR
0.95
GRM
10.8

CMA / ARV

ARV (median comp)
$236,251
List price
$234,900
Delta
-0.57%
Verdict
FAIR
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-18.3%
Equity multiple
0.36×
Total profit
$-42,302
Equity at exit
$35,024
10-year hold
IRR
-10.7%
Equity multiple
0.35×
Total profit
$-42,430
Equity at exit
$20,310

Cash invested: $65,772 (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 45371

Active inventory
250
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,814 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$169 /mo · $2,025/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$381
Net cashflow
$-66

Break-even live

Break-even rent $1,897
Max offer price $223,282
Occupancy floor 99%

Sensitivity live

Price -10% $67 -5% $1 +0% $-66 +5% $-132 +10% $-199
Rent -10% $-209 -5% $-137 +0% $-66 +5% $6 +10% $78
Rate -1.0pp $53 -0.5pp $-6 base $-66 +0.5pp $-127 +1.0pp $-189

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
$58,725
Closing costs
$7,047
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 18 events

  1. 2026-06-18
    days on market $234,900 Active 50 DOM
  2. 2026-06-17
    days on market $234,900 Active 49 DOM
  3. 2026-06-16
    days on market $234,900 Active 48 DOM
  4. 2026-06-15
    days on market $234,900 Active 47 DOM
  5. 2026-06-14
    days on market $234,900 Active 45 DOM
  6. 2026-06-10
    pricedays on market $234,900 Active 42 DOM
  7. 2026-06-09
    days on market $244,900 Active 41 DOM
  8. 2026-06-08
    days on market $244,900 Active 40 DOM
  9. 2026-06-07
    days on market $244,900 Active 39 DOM
  10. 2026-06-03
    days on market $244,900 Active 35 DOM
  11. 2026-06-03
    price $244,900 Active 34 DOM
  12. 2026-06-02
    days on market $249,900 Active 34 DOM
  13. 2026-06-01
    days on market $249,900 Active 33 DOM
  14. 2026-05-31
    days on market $249,900 Active 32 DOM
  15. 2026-05-31
    days on market $249,900 Active 31 DOM
  16. 2026-05-13
    status Active 656-char remark
  17. 2026-05-05
    historical ActiveUnderContract 656-char remark
  18. 2026-04-29
    listed $249,900 Active 656-char remark

ⓘ 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
$2,025 · $169/mo
Projected year-2 tax
$2,845 · $237/mo
Expected delta
+$820/yr (+$68/mo · 40.5%)

ⓘ 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 3/10 Moderate 7 d/yr ≥99°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$21,763
− Mortgage interest
−$13,158
− Property taxes
−$2,025
− Insurance
−$1,174
− Repairs & maintenance
−$1,741
− Management
−$1,741
− Depreciation
−$6,833
Taxable loss
−$4,910
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,179
After-tax cash flow
$389/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
Tipp City Exempted Village
NCES district ID
3904561
Math proficiency
70% ▼ -9.00%
Reading proficiency
76% ▼ -5.00%
Median HH income
$63,580
Composite
63.13/100
National rank
#642
State rank
#108 of 656 in OH

Livability — Tipp City

Score
80/100
State rank
#125
US rank
#1827

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Miami County · 85,667 people
City population
22,865
Metro
Dayton-Kettering, OH
Population (ZIP)
22,865
Household income
$93,599
Rent vs Own
27.7% rent · 72.3% own
Severe rent burden
465.0

Population outlook (Miami County) Hauer SSP2

Today (2025)
107,816 people
By 2030
108,896 · +1.0%
By 2040
109,581 · +1.6%
By 2050
108,110 · +0.3%
By 2075
101,523 · -5.8%
By 2100
85,787 · -20.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 6% Asian 3% Hispanic / Latino 2% Black 2%
Common ancestry
Lithuanian 3% Romanian 3% Scotch-Irish 2%
Foreign-born
6% · Canada
Languages at home
92% English-only · Other Asian/Pacific 3% Russian/Polish/Slavic 1% Spanish 1%

Political lean MEDSL · Miami

2024 margin
Solid R (+45.1) · D 27.0% · R 72.1%
2008→2024 swing
-16.6pp toward R · 2008: -28.5pp · 2024: -45.1pp
All cycles
2024: R+45.1 2020: R+44.3 2016: R+45.6 2012: R+35.6 2008: R+28.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -178.63%
Current HPI
205.0064
Rent YoY
Metro
Dayton-Kettering, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

-6.0% since first listed
5 events — show timeline
  • 2026-06-10 Price Changed $234,900 Dayton MLS
  • 2026-06-02 Price Changed $244,900 Dayton MLS
  • 2026-05-13 Relisted Dayton MLS
  • 2026-05-05 Contingent Dayton MLS
  • 2026-04-29 Listed $249,900 Dayton MLS

Property tax history

+8.1%/yr

Latest (2025): $2,025 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…