CashFlowRE
Sign in Sign up
1195 Blue Spruce Ln
C+ Composite 63.0
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 +26.6/30.0
  • DSCR +9.1/10.0
  • 1% rule +7.2/10.0
  • ARV discount +5.1/15.0
  • Condition / age +4.8/5.0
  • Schools +3.9/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$337,125

1195 Blue Spruce Ln · Wilmington, OH 45177
3 bd · 2.0 ba · 1,602 sqft · SingleFamily · 142 Days on market
Excellent condition 9,052 sqft lot $210/sqft · 5% above area Est $320k · 5% over $29/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

The Starling offers approximately 1,602 sq. ft. of thoughtfully planned living space in a desirable single-story new construction home. Featuring 3 bedrooms and 2 bathrooms with a split-bedroom layout, this floor plan is ideal for buyers searching for new ranch homes in Wilmington or Trenton, OH. The open kitchen includes an island, pantry closet, and adjoining dining area, flowing into a spacious 20x17 great room with an optional fireplaceperfect for everyday living and entertaining. The grand bedroom suite features a private bathroom with a walk-in shower, vanity sink, and a large walk-in closet. Additional highlights include a first-floor laundry room, mudroom with optional built-in cubbie storage, and a 2-car garage. Buyers can choose between a slab foundation for easy maintenance or a basement foundation for added flexibility. The Starling is an excellent choice for buyers seeking new one-story homes near Dayton, OH with modern design and convenience.

Key facts

  • Pantry storage
  • Adjoining bath
  • Primary suite

Tags

EAT-IN KITCHENPANTRY STORAGESPLIT BEDROOM LAYOUTPRIMARY SUITEADJOINING BATHVANITY SINK

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/2.0-bath single-family listed at $337k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $900 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $337k).
  • Recommended offer: $297k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 6.2% 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: schools C-, amenities D, commute 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.
  • Market conditions: 107 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 119 units permitted in Clinton County in 2024 (0 in 5+ unit buildings).
  • At $4,125/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 142 days — a 12% lower offer ($297k) is reasonable based on typical stale-listing flexibility.
  • 6 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.
Recommended offer $296,670 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 days. Have you received any prior offers? Is the seller open to a 12% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.22%
Cap rate
9.50%
Cash-on-cash
11.44%
DSCR
1.51
GRM
6.8

CMA / ARV

ARV (median comp)
$319,894
List price
$337,125
Delta
5.39%
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
1181 Blue Spruce Ln 0.17mi 3/2.0 1,500 (-6%) 1mo $304,000 $203 80
1268 Timber Glen Dr 0.09mi 3/2.0 1,495 (-7%) 7mo $299,900 $201 79
1206 Timber Glen Dr 0.14mi 3/2.0 1,468 (-8%) 2mo $292,500 $199 78
1244 Timber Glen Dr 0.11mi 3/2.0 1,416 (-12%) 18mo $269,900 $191 60
1300 Blue Spruce Ln 0.00mi 4/3.0 (+1) 1,797 (+12%) 14mo $426,244 $237 59
365 Maple Ridge Dr 0.42mi 3/2.0 1,528 (-5%) 22mo $225,000 $147 54
432 Red Maple Ln 0.15mi 4/3.0 (+1) 1,802 (+12%) 12mo $449,940 $250 53
97 Glenwood Cir 0.63mi 3/1.5 1,596 (-0%) 22mo $250,000 $157 49
434 Randolph St 0.71mi 3/3.0 1,472 (-8%) 15mo $227,500 $155 37
1147 Southridge Ave 0.60mi 4/2.0 (+1) 1,440 (-10%) 21mo $189,900 $132 33

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
0.8%
Equity multiple
1.03×
Total profit
$2,758
Equity at exit
$50,266
10-year hold
IRR
10.4%
Equity multiple
1.81×
Total profit
$76,518
Equity at exit
$29,148

Cash invested: $94,395 (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 45177

Active inventory
107
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$4,125 medium interval (Pro) →
Mortgage (P&I)
$1,768
Tax est. 1.5%
$421 /mo · $5,057/yr
Insurance
$140
HOA
$29
Vacancy / Maint / Mgmt
$866
Net cashflow
$900

Break-even live

Break-even rent $2,986
Max offer price $337,125
Occupancy floor 73%

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
$84,281
Closing costs
$10,114
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
109 Southwind Blvd Wilmington, OH 3.0 2.0 1344 $4,995 $3.72 2d 1 0.64mi
121 Southwind Blvd Wilmington, OH 3.0 2.0 1344 $4,995 $3.72 2d 1 0.65mi
229 Taylor Dr Wilmington, OH 3.0 2.0 1242 $2,000 $1.61 11d 1 0.73mi

HOA detail

Monthly dues
$29 · $348/yr

Listing history 27 events

  1. 2026-06-18
    days on market $337,125 Active 142 DOM
  2. 2026-06-17
    days on market $337,125 Active 141 DOM
  3. 2026-06-16
    days on market $337,125 Active 140 DOM
  4. 2026-06-15
    days on market $337,125 Active 139 DOM
  5. 2026-06-14
    days on market $337,125 Active 137 DOM
  6. 2026-06-10
    days on market $337,125 Active 134 DOM
  7. 2026-06-09
    days on market $337,125 Active 133 DOM
  8. 2026-06-08
    days on market $337,125 Active 132 DOM
  9. 2026-06-07
    days on market $337,125 Active 131 DOM
  10. 2026-06-05
    days on market $337,125 Active 128 DOM
  11. 2026-06-03
    days on market $337,125 Active 127 DOM
  12. 2026-06-02
    days on market $337,125 Active 126 DOM
  13. 2026-06-01
    days on market $337,125 Active 125 DOM
  14. 2026-05-31
    days on market $337,125 Active 124 DOM
  15. 2026-05-31
    days on market $337,125 Active 123 DOM
  16. 2026-04-25
    status Active 970-char remark
    Show marketing remark (970 chars)

    The Starling offers approximately 1,602 sq. ft. of thoughtfully planned living space in a desirable single-story new construction home. Featuring 3 bedrooms and 2 bathrooms with a split-bedroom layout, this floor plan is ideal for buyers searching for new ranch homes in Wilmington or Trenton, OH. The open kitchen includes an island, pantry closet, and adjoining dining area, flowing into a spacious 20x17 great room with an optional fireplaceperfect for everyday living and entertaining. The grand bedroom suite features a private bathroom with a walk-in shower, vanity sink, and a large walk-in closet. Additional highlights include a first-floor laundry room, mudroom with optional built-in cubbie storage, and a 2-car garage. Buyers can choose between a slab foundation for easy maintenance or a basement foundation for added flexibility. The Starling is an excellent choice for buyers seeking new one-story homes near Dayton, OH with modern design and convenience.

  17. 2026-03-04
    historical 970-char remark
    Show marketing remark (970 chars)

    The Starling offers approximately 1,602 sq. ft. of thoughtfully planned living space in a desirable single-story new construction home. Featuring 3 bedrooms and 2 bathrooms with a split-bedroom layout, this floor plan is ideal for buyers searching for new ranch homes in Wilmington or Trenton, OH. The open kitchen includes an island, pantry closet, and adjoining dining area, flowing into a spacious 20x17 great room with an optional fireplaceperfect for everyday living and entertaining. The grand bedroom suite features a private bathroom with a walk-in shower, vanity sink, and a large walk-in closet. Additional highlights include a first-floor laundry room, mudroom with optional built-in cubbie storage, and a 2-car garage. Buyers can choose between a slab foundation for easy maintenance or a basement foundation for added flexibility. The Starling is an excellent choice for buyers seeking new one-story homes near Dayton, OH with modern design and convenience.

  18. 2026-03-04
    status Active 970-char remark
    Show marketing remark (970 chars)

    The Starling offers approximately 1,602 sq. ft. of thoughtfully planned living space in a desirable single-story new construction home. Featuring 3 bedrooms and 2 bathrooms with a split-bedroom layout, this floor plan is ideal for buyers searching for new ranch homes in Wilmington or Trenton, OH. The open kitchen includes an island, pantry closet, and adjoining dining area, flowing into a spacious 20x17 great room with an optional fireplaceperfect for everyday living and entertaining. The grand bedroom suite features a private bathroom with a walk-in shower, vanity sink, and a large walk-in closet. Additional highlights include a first-floor laundry room, mudroom with optional built-in cubbie storage, and a 2-car garage. Buyers can choose between a slab foundation for easy maintenance or a basement foundation for added flexibility. The Starling is an excellent choice for buyers seeking new one-story homes near Dayton, OH with modern design and convenience.

  19. 2026-02-06
    historical 970-char remark
    Show marketing remark (970 chars)

    The Starling offers approximately 1,602 sq. ft. of thoughtfully planned living space in a desirable single-story new construction home. Featuring 3 bedrooms and 2 bathrooms with a split-bedroom layout, this floor plan is ideal for buyers searching for new ranch homes in Wilmington or Trenton, OH. The open kitchen includes an island, pantry closet, and adjoining dining area, flowing into a spacious 20x17 great room with an optional fireplaceperfect for everyday living and entertaining. The grand bedroom suite features a private bathroom with a walk-in shower, vanity sink, and a large walk-in closet. Additional highlights include a first-floor laundry room, mudroom with optional built-in cubbie storage, and a 2-car garage. Buyers can choose between a slab foundation for easy maintenance or a basement foundation for added flexibility. The Starling is an excellent choice for buyers seeking new one-story homes near Dayton, OH with modern design and convenience.

  20. 2026-02-05
    status Active 970-char remark
    Show marketing remark (398 chars)

    The Starling Design by Cristo Homes! This beautiful 3 bed, 2 bath ranch boasts ~1602 sqft of living space! Eat-in kitchen with island, pantry storage, and granite countertops - kitchen offers a full view to the Great Rm & Dining Area. Split bedroom layout. Primary suite w adjoining bath ft. Vanity sink, make-up area and walk-in closet. Convenient first floor laundry! Mudroom. 2-car garage.

  21. 2026-02-05
    price $337,125 970-char remark
    Show marketing remark (398 chars)

    The Starling Design by Cristo Homes! This beautiful 3 bed, 2 bath ranch boasts ~1602 sqft of living space! Eat-in kitchen with island, pantry storage, and granite countertops - kitchen offers a full view to the Great Rm & Dining Area. Split bedroom layout. Primary suite w adjoining bath ft. Vanity sink, make-up area and walk-in closet. Convenient first floor laundry! Mudroom. 2-car garage.

  22. 2026-02-05
    price $337,125 398-char remark
    Show marketing remark (398 chars)

    The Starling Design by Cristo Homes! This beautiful 3 bed, 2 bath ranch boasts ~1602 sqft of living space! Eat-in kitchen with island, pantry storage, and granite countertops - kitchen offers a full view to the Great Rm & Dining Area. Split bedroom layout. Primary suite w adjoining bath ft. Vanity sink, make-up area and walk-in closet. Convenient first floor laundry! Mudroom. 2-car garage.

  23. 2026-02-05
    price $337,125
    Show marketing remark (398 chars)

    The Starling Design by Cristo Homes! This beautiful 3 bed, 2 bath ranch boasts ~1602 sqft of living space! Eat-in kitchen with island, pantry storage, and granite countertops - kitchen offers a full view to the Great Rm & Dining Area. Split bedroom layout. Primary suite w adjoining bath ft. Vanity sink, make-up area and walk-in closet. Convenient first floor laundry! Mudroom. 2-car garage.

  24. 2026-01-26
    listed $332,130 Active 398-char remark
    Show marketing remark (398 chars)

    The Starling Design by Cristo Homes! This beautiful 3 bed, 2 bath ranch boasts ~1602 sqft of living space! Eat-in kitchen with island, pantry storage, and granite countertops - kitchen offers a full view to the Great Rm & Dining Area. Split bedroom layout. Primary suite w adjoining bath ft. Vanity sink, make-up area and walk-in closet. Convenient first floor laundry! Mudroom. 2-car garage.

  25. 2026-01-26
    listed $332,130 Active
    Show marketing remark (398 chars)

    The Starling Design by Cristo Homes! This beautiful 3 bed, 2 bath ranch boasts ~1602 sqft of living space! Eat-in kitchen with island, pantry storage, and granite countertops - kitchen offers a full view to the Great Rm & Dining Area. Split bedroom layout. Primary suite w adjoining bath ft. Vanity sink, make-up area and walk-in closet. Convenient first floor laundry! Mudroom. 2-car garage.

  26. 2026-01-25
    historical 970-char remark
    Show marketing remark (970 chars)

    The Starling offers approximately 1,602 sq. ft. of thoughtfully planned living space in a desirable single-story new construction home. Featuring 3 bedrooms and 2 bathrooms with a split-bedroom layout, this floor plan is ideal for buyers searching for new ranch homes in Wilmington or Trenton, OH. The open kitchen includes an island, pantry closet, and adjoining dining area, flowing into a spacious 20x17 great room with an optional fireplaceperfect for everyday living and entertaining. The grand bedroom suite features a private bathroom with a walk-in shower, vanity sink, and a large walk-in closet. Additional highlights include a first-floor laundry room, mudroom with optional built-in cubbie storage, and a 2-car garage. Buyers can choose between a slab foundation for easy maintenance or a basement foundation for added flexibility. The Starling is an excellent choice for buyers seeking new one-story homes near Dayton, OH with modern design and convenience.

  27. 2026-01-24
    listed $332,130 Active 970-char remark
    Show marketing remark (970 chars)

    The Starling offers approximately 1,602 sq. ft. of thoughtfully planned living space in a desirable single-story new construction home. Featuring 3 bedrooms and 2 bathrooms with a split-bedroom layout, this floor plan is ideal for buyers searching for new ranch homes in Wilmington or Trenton, OH. The open kitchen includes an island, pantry closet, and adjoining dining area, flowing into a spacious 20x17 great room with an optional fireplaceperfect for everyday living and entertaining. The grand bedroom suite features a private bathroom with a walk-in shower, vanity sink, and a large walk-in closet. Additional highlights include a first-floor laundry room, mudroom with optional built-in cubbie storage, and a 2-car garage. Buyers can choose between a slab foundation for easy maintenance or a basement foundation for added flexibility. The Starling is an excellent choice for buyers seeking new one-story homes near Dayton, OH with modern design and convenience.

ⓘ 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$49,497
− Mortgage interest
−$18,884
− Property taxes
−$5,057
− Insurance
−$1,686
− Repairs & maintenance
−$3,960
− Management
−$3,960
− HOA
−$348
− Depreciation
−$9,807
Taxable income
$5,796
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,391
After-tax cash flow
$9,406/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 · 1 photo

Excellent 95/100 None rehab

This single-family home is in excellent condition with no visible repairs needed. It offers a well-maintained interior, a clean exterior, and a desirable split-bedroom layout. Upgrades in paint, landscaping, and smart home features can further enhance its value.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance the curb appeal and interior aesthetics, making the home more attractive to potential buyers and renters.
  • Both Landscaping improvements — Enhancing the landscaping can improve the home's curb appeal and add value to the property.
  • Resale Upgrading the kitchen appliances — Modernizing the kitchen with new appliances can attract more buyers and increase the home's resale value.
  • Resale Upgrading the bathrooms with modern fixtures — Modernizing the bathrooms can attract more buyers and increase the home's resale value.
  • Both Upgrading the HVAC system — A new HVAC system can improve the home's energy efficiency and comfort, making it more attractive to both buyers and renters.
  • Both Adding smart home features — Adding smart home features can enhance the home's appeal and increase its value, both in terms of resale and rental potential.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance the curb appeal and interior aesthetics, making the home more attractive to potential buyers and renters.
  • Both Landscaping improvements — Enhancing the landscaping can improve the home's curb appeal and add value to the property.
  • Resale Upgrading the kitchen appliances — Modernizing the kitchen with new appliances can attract more buyers and increase the home's resale value.
  • Resale Upgrading the bathrooms with modern fixtures — Modernizing the bathrooms can attract more buyers and increase the home's resale value.
  • Both Upgrading the HVAC system — A new HVAC system can improve the home's energy efficiency and comfort, making it more attractive to both buyers and renters.
  • Both Adding smart home features — Adding smart home features can enhance the home's appeal and increase its value, both in terms of resale and rental potential.

ⓘ 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
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

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 · 46,911 people
Population (ZIP)
22,442
Household income
$70,483
Rent vs Own
30.6% rent · 69.4% own
Severe rent burden
9.5

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

Price history

+1.5% since first listed
12 events — show timeline
  • 2026-04-25 Relisted Zillow
  • 2026-03-04 Delisted Zillow
  • 2026-03-04 Relisted Zillow
  • 2026-02-06 Delisted Zillow
  • 2026-02-05 Price Changed $337,125 Zillow
  • 2026-02-05 Relisted Zillow
  • 2026-02-05 Price Changed $337,125 Dayton MLS
  • 2026-02-05 Price Changed $337,125 Cincy MLS
  • 2026-01-26 Listed $332,130 Cincy MLS
  • 2026-01-26 Listed $332,130 Dayton MLS
  • 2026-01-25 Delisted Zillow
  • 2026-01-24 Listed $332,130 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…