Silverstone Plan · Wilmington, OH 45177

$318,000

4 bd · 2.5 ba · 1,873 sqft · SingleFamily · 333 Days on market

Good condition

---

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 +26.9/30.0
• DSCR +9.3/10.0
• ARV discount +7.5/15.0
• 1% rule +7.2/10.0
• Schools +4.1/10.0
• Condition / age +4.0/5.0
• Livability +3.9/5.0
• Rent growth +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

The Silverstone is a versatile new construction home offering 1,873 sq. ft. of comfortable living space across two stories. With 4 bedrooms and 2.5 bathrooms, this floor plan is ideal for families searching for new homes in Carlisle, Wilmington, or Trenton, OH. The main level features 9-foot ceilings and an open kitchen with an island and pantry that flows into a large great roomperfect for entertaining or relaxing. A study off the foyer provides flexible space for a home office or guest room. The mudroom off the garage includes a storage closet or optional cubbies with a coat wall organizer to keep daily life organized. Upstairs, the grand bedroom features a private bathroom with a tub/shower unit, single vanity, and a spacious walk-in closet. Additional highlights include a hall linen closet, second-floor laundry with optional sink, and a 2-car garage. The Silverstone is a smart choice for buyers looking for new four-bedroom homes in Southwest Ohio with modern features and efficient design.

Key facts

• 2 garage spots
• Listed 332 days

🏗️ New construction. The $318,000 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $336,447.

What this means for you Summary

Snapshot

• This is a 4-bed/2.5-bath single-family listed at $318k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $928 ($11k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($4k rent vs $318k).
• Recommended offer: $280k (12.0% below list) — sets the bar for market timing.
• Cap rate 9.6% vs local median 5.5% in Wilmington — 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 77/100 on livability (#202 in OH, #3,127 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D, commute F, employment F.
• Wilmington City (town): math 42% / reading 51% proficiency, ranked #492 of 656 in OH (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Roy E Holmes Elementary School (508 students, 58% FRL); Rodger O. Borror Middle School (math 35% / reading 44%, grade F, #519 of 654 statewide, top 80%, 502 students, 48% FRL); Wilmington High School (math 24% / reading 62%, grade F, #494 of 781 statewide, top 63%, 663 students, 46% FRL) — zoned schools at 51% FRL track the district average.
• Market conditions: 123 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 119 units permitted in Clinton County in 2024 (0 in 5+ unit buildings).
• At $4,118/mo this rent would consume 70% of the median local household income ($70k/yr) — 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 $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
• Clinton County population projected at -12% 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 $94k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

• It's been on market 333 days — a 12% lower offer ($280k) is reasonable based on typical stale-listing flexibility.

Recommended offer $279,840 (12.0% below list)

Questions for the listing agent

1. It's been on market 333 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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: 1.22% ✓
• Cap rate: 9.60%
• Cash-on-cash: 11.82%
• DSCR: 1.53
• GRM: 6.8

CMA / ARV

• ARV (median comp): $336,447
• List price: $318,000
• Delta: -5.48%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 10 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1300 Blue Spruce Ln	0.08mi	4/3.0	1,797 (-4%)	16mo	$426,244	$237	74
432 Red Maple Ln	0.17mi	4/3.0	1,802 (-4%)	14mo	$449,940	$250	72
914 Hickory Trail Dr	0.45mi	3/3.0 (-1)	1,994 (+6%)	0mo	$480,000	$241	61
1282 Ridge Rd	0.53mi	4/2.5	1,896 (+1%)	20mo	$250,000	$132	57
21 Garden Cir	0.56mi	3/2.0 (-1)	1,853 (-1%)	13mo	$314,900	$170	54
1985 St Rt 730	0.71mi	3/3.0 (-1)	1,860 (-1%)	6mo	$305,000	$164	54
932 Willow Bend Dr	0.20mi	3/2.0 (-1)	1,660 (-11%)	14mo	$285,000	$172	53
1087 Warren Dr	0.62mi	3/2.5 (-1)	2,100 (+12%)	4mo	$285,000	$136	43
641 Norman St	0.72mi	3/2.0 (-1)	1,800 (-4%)	23mo	$204,500	$114	34
97 Glenwood Cir	0.55mi	3/1.5 (-1)	1,596 (-15%)	24mo	$250,000	$157	21

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: 1.3%
• Equity multiple: 1.05×
• Total profit: $4,648
• Equity at exit: $50,165

10-year hold

• IRR: 10.9%
• Equity multiple: 1.85×
• Total profit: $80,407
• Equity at exit: $29,090

Cash invested: $94,205 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 17 active · 7 under contract
• Months of supply: 11.3 mo (9%/mo absorbed)
• Median asking: $320,000 ($190/sqft)
• Median days on market: 204 d
• This list price: 47% of active listings are priced below it
• ARV vs active asking: -5.7% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 45177

• Active inventory: 123
• Price-to-rent: 6.4×

Monthly cashflow live

• Estimated rent: $4,118 medium
• Mortgage (P&I): −$1,764
• Tax est. 1.5%: −$421 /mo · $5,047/yr
• Insurance: −$140
• HOA: −$0
• Vacancy / Maint / Mgmt: −$865
• Net cashflow: $928

Break-even live

Break-even rent $2,943

Max offer price $336,447

Occupancy floor 72%

Sensitivity live

Price	-10% $1,161	-5% $1,044	+0% $928	+5% $812	+10% $695
Rent	-10% $603	-5% $765	+0% $928	+5% $1,091	+10% $1,253
Rate	-1.0pp $1,097	-0.5pp $1,014	base $928	+0.5pp $841	+1.0pp $752

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: $84,112
• Closing costs: $10,093
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
109 Southwind Blvd Wilmington, OH	3.0	2.0	1344	$4,995	$3.72	15d	1	0.71mi
121 Southwind Blvd Wilmington, OH	3.0	2.0	1344	$4,995	$3.72	15d	1	0.72mi
229 Taylor Dr Wilmington, OH	3.0	2.0	1242	$2,000	$1.61	31d	1	0.80mi

Listing history 50 events

1. 2026-08-08
   days on market $318,000 Active 333 DOM
2. 2026-08-07
   days on market $318,000 Active 332 DOM
3. 2026-08-06
   days on market $318,000 Active 331 DOM
4. 2026-08-05
   days on market $318,000 Active 330 DOM
5. 2026-08-04
   days on market $318,000 Active 329 DOM
6. 2026-08-03
   days on market $318,000 Active 328 DOM
7. 2026-07-31
   pricedays on market $318,000 Active 325 DOM
8. 2026-07-30
   days on market $311,000 Active 324 DOM
9. 2026-07-30
   days on market $311,000 Active 323 DOM
10. 2026-07-28
    days on market $311,000 Active 322 DOM
11. 2026-07-26
    days on market $311,000 Active 320 DOM
12. 2026-07-25
    days on market $311,000 Active 319 DOM
13. 2026-07-24
    days on market $311,000 Active 318 DOM
14. 2026-07-23
    days on market $311,000 Active 317 DOM
15. 2026-07-22
    days on market $311,000 Active 316 DOM
16. 2026-07-21
    days on market $311,000 Active 315 DOM
17. 2026-07-18
    days on market $311,000 Active 312 DOM
18. 2026-07-16
    days on market $311,000 Active 310 DOM
19. 2026-07-16
    days on market $311,000 Active 309 DOM
20. 2026-07-14
    days on market $311,000 Active 308 DOM
21. 2026-07-13
    days on market $311,000 Active 307 DOM
22. 2026-07-12
    days on market $311,000 Active 306 DOM
23. 2026-07-11
    days on market $311,000 Active 305 DOM
24. 2026-07-10
    days on market $311,000 Active 304 DOM
25. 2026-07-09
    days on market $311,000 Active 303 DOM
26. 2026-07-07
    days on market $311,000 Active 301 DOM
27. 2026-07-06
    days on market $311,000 Active 300 DOM
28. 2026-07-05
    days on market $311,000 Active 299 DOM
29. 2026-07-03
    days on market $311,000 Active 297 DOM
30. 2026-07-02
    days on market $311,000 Active 296 DOM
31. 2026-07-01
    days on market $311,000 Active 295 DOM
32. 2026-06-30
    days on market $311,000 Active 294 DOM
33. 2026-06-29
    days on market $311,000 Active 293 DOM
34. 2026-06-28
    days on market $311,000 Active 292 DOM
35. 2026-06-28
    days on market $311,000 Active 291 DOM
36. 2026-06-27
    days on market $311,000 Active 290 DOM
37. 2026-06-25
    days on market $311,000 Active 288 DOM
38. 2026-06-23
    days on market $311,000 Active 286 DOM
39. 2026-06-22
    days on market $311,000 Active 285 DOM
40. 2026-06-18
    days on market $311,000 Active 282 DOM
41. 2026-06-17
    days on market $311,000 Active 281 DOM
42. 2026-06-16
    days on market $311,000 Active 280 DOM
43. 2026-06-15
    days on market $311,000 Active 279 DOM
44. 2026-06-14
    days on market $311,000 Active 277 DOM
45. 2026-06-10
    days on market $311,000 Active 274 DOM
46. 2026-06-09
    days on market $311,000 Active 273 DOM
47. 2026-06-08
    days on market $311,000 Active 272 DOM
48. 2026-06-07
    days on market $311,000 Active 271 DOM
49. 2026-06-05
    days on market $311,000 Active 268 DOM
50. 2026-06-03
    days on market $311,000 Active 267 DOM

ⓘ 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 · 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

Taxation est. · year 1

• Rental income: $49,414
• − Mortgage interest: −$18,846
• − Property taxes: −$5,047
• − Insurance: −$1,682
• − Repairs & maintenance: −$3,953
• − Management: −$3,953
• − Depreciation: −$9,788
• Taxable income: $6,145
• Est. tax owed @ 24.0%: −$1,475
• After-tax cash flow: $9,661/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 · 12 photos

Good 80/100 None rehab

This Silverstone Plan home is in excellent condition with no visible repairs needed. It offers a good balance of curb appeal and interior features, making it a great investment.

Value-add opportunities

• Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics ↑
• Both Landscaping improvements — Enhances curb appeal and adds value ↑
• Resale New flooring in bathrooms — Improves functionality and appearance ↑

F Composite school gradezoned avg 41/100

Zoned Schools

Elementary Roy E Holmes Elementary School Middle Rodger O. Borror Middle School F OH #519/654 Nat'l #6,151/14,009 High Wilmington High School F OH #494/781 Nat'l #7,439/17,239

Schools (NCES district)

• District: Wilmington City
• NCES district ID: 3904511
• Math proficiency: 42% ▼ -16.00%
• Reading proficiency: 51% ▼ -6.00%
• Median HH income: $43,201
• Composite: 39.2/100
• National rank: #4020
• State rank: #492 of 656 in OH

B Composite livability gradescore 77/100

Livability — Wilmington

• Score: 77/100
• State rank: #202
• US rank: #3127

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Wilmington, OH
• County: Clinton · 41,352 people
• Population (ZIP): 22,442
• Household income: $70,483
• Rent vs Own: 30.6% rent · 69.4% own
• Severe rent burden: 10% of renters

---

Population outlook (Clinton County) Hauer SSP2

• Today (2025): 41,352 people
• By 2030: 40,831 · -1.3%
• By 2040: 39,049 · -5.6%
• By 2050: 36,408 · -12.0%
• By 2075: 29,652 · -28.3%
• By 2100: 20,736 · -49.9%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (91%)
• Race & ethnicity: White 91% Two or more races 3% Black 3% Hispanic / Latino 2% Asian 1%
• Common ancestry: Lithuanian 2% Slovak 2% Romanian 2%
• Foreign-born: 3% · Canada, Jamaica
• Languages at home: 97% English-only · Spanish 1% Other Asian/Pacific 1%

---

Political lean MEDSL · Clinton

• 2024 margin: Solid R (+54.6) · D 22.3% · R 76.9%
• 2008→2024 swing: -24.3pp toward R · 2008: -30.3pp · 2024: -54.6pp
• All cycles: 2024: R+54.6 2020: R+52.6 2016: R+52.6 2012: R+35.2 2008: R+30.3

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -150.35%
• Current HPI: 238.9182
• 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

+2.3% since first listed

3 events — show timeline

• 2026-05-06 Price Changed $311,000 Zillow
• 2026-02-24 Price Changed $310,200 Zillow
• 2025-09-09 Listed $304,100 Zillow