CashFlowRE
Sign in Sign up
608 Poplar St
B- Composite 66.93
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 +24.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.1/10.0
  • 1% rule +6.2/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

608 Poplar St · West Union, OH 45693
3 bd · 1.0 ba · 1,416 sqft · SingleFamily public records · 8 Days on market
Built 1971 9,932 sqft lot Est $193k · 48% under

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

Listing remarks

Well-maintained 3-bedroom home with major updates already completed, including newer roof, siding, HVAC system, updated electrical, and flooring. Spacious layout with updated kitchen improvements and public water/sewer. Property is structurally sound with most remaining updates being cosmetic. Attached garage was converted to storage but can easily be converted back. Conveniently located in West Union and being sold AS IS.

Key facts

  • Updated electrical
  • Public sewer
  • Converted storage

Tags

NEWER ROOFUPDATED ELECTRICALUPDATED KITCHEN IMPROVEMENTSPUBLIC WATERPUBLIC SEWERCONVERTED STORAGE

Property features AI

Finance

  • Other: Residential zoning
  • HOA & community: No homeowners association

Exterior

  • Utilities: Public water; Public sewer; Electric water heater
  • Home design: Ranch-style single family home; One level; Slab foundation
  • Construction: Wood siding construction
  • Exterior features: Shingle roof; Wood siding; Other window features

Interior

  • Kitchen: Kitchen (10 x 12)
  • Bedrooms: One bedroom (12 x 12) on main level
  • Bathrooms: One full bathroom on main level
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Three total rooms; Partial basement
  • Laundry & utility: Main-level laundry room (7 x 8)

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 $100k.

Deal economics

  • At list price, monthly cash flow is $214 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).

Location & tenants

  • Location reads 73/100 on livability (#319 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime A-; Watch: schools D, amenities F, commute F.
  • Adams County Ohio Valley Local (rural): math 48% / reading 51% proficiency, ranked #463 of 656 in OH (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 32 active listings in the ZIP; 42 units permitted in Adams County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Adams County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $54k; list at $100k implies a 85% gain — meaningful room to come down on a strong offer.
Recommended offer $99,900

Questions for the listing agent

  1. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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.
  5. 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.
  6. 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
1.12%
Cap rate
8.86%
Cash-on-cash
9.17%
DSCR
1.41
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$192,576
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
924 Cosby St 0.24mi 3/1.0 1,474 (+4%) 12mo $155,000 $105 72
13361 St Rt 41 0.18mi 3/2.0 1,338 (-6%) 13mo $155,500 $116 68
430 Poplar St 0.18mi 3/1.0 1,228 (-13%) 2mo $30,000 $24 67
9727 St Rt 125 0.58mi 3/2.0 1,434 (+1%) 1mo $160,000 $112 66
204 E North St 0.34mi 3/1.0 1,315 (-7%) 8mo $191,000 $145 66
902 E Walnut St 0.40mi 3/2.0 1,494 (+6%) 6mo $175,000 $117 63
408 W South St 0.67mi 3/2.0 1,458 (+3%) 2mo $226,000 $155 58
707 Boyd Ave 0.12mi 2/2.0 (-1) 1,255 (-11%) 11mo $175,000 $139 58
222 Kennedy Ave 0.60mi 3/2.0 1,460 (+3%) 7mo $198,000 $136 57
260 Randy St 0.72mi 3/2.0 1,392 (-2%) 6mo $240,000 $172 55
353 Chestnut Ridge Rd 0.56mi 3/2.0 1,287 (-9%) 2mo $220,000 $171 53
111 Randy St 0.57mi 3/1.0 1,272 (-10%) 13mo $145,000 $114 46

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
-2.4%
Equity multiple
0.91×
Total profit
$-2,575
Equity at exit
$14,895
10-year hold
IRR
7.3%
Equity multiple
1.55×
Total profit
$15,305
Equity at exit
$8,638

Cash invested: $27,972 (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 45693

Home prices YoY
-21.0%
Active inventory
32
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,122 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$108 /mo · $1,290/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$214

Break-even live

Break-even rent $852
Max offer price $99,900
Occupancy floor 76%

Sensitivity live

Price -10% $270 -5% $242 +0% $214 +5% $185 +10% $157
Rent -10% $125 -5% $169 +0% $214 +5% $258 +10% $302
Rate -1.0pp $264 -0.5pp $239 base $214 +0.5pp $188 +1.0pp $161

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
$24,975
Closing costs
$2,997
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 7 events

  1. 2026-06-21
    days on market $99,900 Active 8 DOM
  2. 2026-06-18
    days on market $99,900 Active 6 DOM
  3. 2026-06-17
    days on market $99,900 Active 5 DOM
  4. 2026-06-16
    days on market $99,900 Active 4 DOM
  5. 2026-06-15
    days on market $99,900 Active 3 DOM
  6. 2026-06-12
    remarks 426-char remark
  7. 2026-06-12
    listed $99,900 Active 1 DOM

ⓘ 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
$1,290 · $108/mo
Projected year-2 tax
$1,424 · $119/mo
Expected delta
+$134/yr (+$11/mo · 10.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥100°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 0 unhealthy d/yr today · 1 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
$13,468
− Mortgage interest
−$5,596
− Property taxes
−$1,290
− Insurance
−$500
− Repairs & maintenance
−$1,077
− Management
−$1,077
− Depreciation
−$2,906
Taxable income
$1,022
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$245
After-tax cash flow
$2,319/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
Adams County Ohio Valley Local
NCES district ID
3906190
Math proficiency
48% ▼ -9.00%
Reading proficiency
51% ▼ -7.00%
Median HH income
$35,314
Composite
40.96/100
National rank
#3603
State rank
#463 of 656 in OH

Livability — West Union

Score
73/100
State rank
#319
US rank
#5201

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Union, OH
County
Adams · 32,832 people
Population (ZIP)
8,452
Household income
$45,556
Rent vs Own
29.0% rent · 71.0% own
Severe rent burden
9.3

Population outlook (Adams County) Hauer SSP2

Today (2025)
26,467 people
By 2030
25,354 · -4.2%
By 2040
22,951 · -13.3%
By 2050
20,394 · -22.9%
By 2075
14,824 · -44.0%
By 2100
9,909 · -62.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 2%
Common ancestry
Slovak 2% Italian 1% Scottish 1%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Adams

2024 margin
Solid R (+65.7) · D 16.9% · R 82.6%
2008→2024 swing
-41.6pp toward R · 2008: -24.1pp · 2024: -65.7pp
All cycles
2024: R+65.7 2020: R+63.5 2016: R+55.6 2012: R+26.3 2008: R+24.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.44%
Current HPI
200.6554
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

+85.0% since first listed
2 events — show timeline
  • 2026-06-11 Listed $99,900 Cincy MLS
  • 2009-11-13 Sold (Public Records) $54,000 Public Records

Property tax history

+6.8%/yr

Latest (2025): $1,290 · +29.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…