CashFlowRE
Sign in Sign up
1611 Springmont Ave
C Composite 57.35
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 +25.5/30.0
  • DSCR +8.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$120,000

1611 Springmont Ave · Springfield, OH 45506
3 bd · 1.0 ba · 936 sqft · SingleFamily public records · 39 Days on market
Built 1970 5,227 sqft lot $128/sqft · 55% above area

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

Listing remarks MLS

Welcome home to this charming ranch property! Boasting three cozy bedrooms, one bathroom, and a full unfinished basement offering potential for customizability to suit your needs, this home provides a welcoming and versatile living space. With new flooring and fresh paint throughout. Outside, enjoy the privacy and security of a fenced-in yard, perfect for relaxing or entertaining, as well as the convenience of a carport for your vehicles. Embrace the comfort and potential this adorable ranch has to offer!

Key facts

  • 5,227 sq ft lot
  • Built 1970
  • Listed 38 days

Property features AI

Exterior

  • Parking: Carport
  • Utilities: Supplied water; Public sewer; Natural gas connected; Sewer connected
  • Home design: Single-family residence; House; Built in 1970; Lot dimensions approximately 56 x 100
  • Construction: Aluminum siding; Block foundation
  • Exterior features: Deck; Fenced yard; Residential lot

Interior

  • Kitchen: Kitchen (11 x 14); Gas water heater
  • Bedrooms: Bedroom 1 (10 x 8); Bedroom 2 (10 x 11); Bedroom 3 (11 x 11)
  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas
  • Interior features: Ceiling fan(s); No window coverings; Full unfinished basement
  • Laundry & utility: Separate meters

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 $120k.

Deal economics

  • At list price, monthly cash flow is $281 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $116k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 4.7% in Springfield — 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 56/100 on livability (#1,108 in OH) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Springfield City School District (urban): math 20% / reading 27% proficiency, ranked #616 of 656 in OH (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 45 active listings in the ZIP; 2 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 232 units permitted in Clark County in 2024 (116 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($42k/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 $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Clark County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y ago; this cycle's ask has dropped $20k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $116,400 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.11%
Cap rate
9.10%
Cash-on-cash
10.04%
DSCR
1.45
GRM
7.5

CMA / ARV

ARV (median comp)
$77,462
List price
$120,000
Delta
54.91%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1923 Portage Path 0.33mi 3/1.0 925 (-1%) 4mo $95,000 $103 79
610 Portage Path 0.27mi 3/1.0 1,008 (+8%) 2mo $105,000 $104 73
1632 Springmont Ave 0.03mi 2/1.0 (-1) 840 (-10%) 7mo $87,500 $104 71
542 Rosewood Ave 0.31mi 3/1.0 999 (+7%) 6mo $95,000 $95 69
540 Mead Ln 0.31mi 3/1.0 864 (-8%) 8mo $113,000 $131 66
1551 Southgate Ave 0.38mi 3/1.0 1,008 (+8%) 6mo $75,000 $74 65
924 W State St 0.26mi 2/1.0 (-1) 860 (-8%) 7mo $60,000 $70 63
1216 Innisfallen Ave 0.46mi 3/1.0 1,000 (+7%) 8mo $119,900 $120 61
550 W Parkwood Ave 0.30mi 2/1.0 (-1) 822 (-12%) 2mo $79,000 $96 59
208 Corlington Dr 0.75mi 3/1.0 957 (+2%) 6mo $108,000 $113 56
2000 Springmont Ave 0.36mi 3/2.0 1,059 (+13%) 3mo $142,500 $135 55
2140 Shawnee Ave 0.49mi 2/1.5 (-1) 864 (-8%) 3mo $125,000 $145 55

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
-1.2%
Equity multiple
0.95×
Total profit
$-1,553
Equity at exit
$17,892
10-year hold
IRR
8.5%
Equity multiple
1.64×
Total profit
$21,651
Equity at exit
$10,375

Cash invested: $33,600 (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 45506

Home prices YoY
-14.1%
Active inventory
45
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,337 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$96 /mo · $1,148/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$281

Break-even live

Break-even rent $981
Max offer price $120,000
Occupancy floor 74%

Sensitivity live

Price -10% $349 -5% $315 +0% $281 +5% $247 +10% $213
Rent -10% $176 -5% $228 +0% $281 +5% $334 +10% $387
Rate -1.0pp $342 -0.5pp $312 base $281 +0.5pp $250 +1.0pp $218

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
$30,000
Closing costs
$3,600
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1452 S Wittenberg Ave Springfield, OH 2.0 1.0 937 $1,010 $1.08 2d 1 0.70mi
313 E Rose St Springfield, OH 3.0 1.0 828 $1,200 $1.45 24d 1 1.23mi

Listing history 22 events

  1. 2026-06-19
    days on market $120,000 Active 39 DOM
  2. 2026-06-18
    days on market $120,000 Active 38 DOM
  3. 2026-06-17
    days on market $120,000 Active 37 DOM
  4. 2026-06-16
    days on market $120,000 Active 36 DOM
  5. 2026-06-15
    days on market $120,000 Active 35 DOM
  6. 2026-06-14
    days on market $120,000 Active 33 DOM
  7. 2026-06-12
    pricedays on market $120,000 Active 32 DOM
  8. 2026-06-09
    days on market $140,000 Active 29 DOM
  9. 2026-06-08
    days on market $140,000 Active 28 DOM
  10. 2026-06-07
    days on market $140,000 Active 27 DOM
  11. 2026-06-05
    days on market $140,000 Active 24 DOM
  12. 2026-06-02
    days on market $140,000 Active 22 DOM
  13. 2026-06-01
    days on market $140,000 Active 21 DOM
  14. 2026-05-31
    days on market $140,000 Active 20 DOM
  15. 2026-05-30
    days on market $140,000 Active 19 DOM
  16. 2026-05-11
    listed $140,000 Active 80-char remark
  17. 2024-07-15
    soldstatus $120,000 Closed 510-char remark
    Show marketing remark (510 chars)

    Welcome home to this charming ranch property! Boasting three cozy bedrooms, one bathroom, and a full unfinished basement offering potential for customizability to suit your needs, this home provides a welcoming and versatile living space. With new flooring and fresh paint throughout. Outside, enjoy the privacy and security of a fenced-in yard, perfect for relaxing or entertaining, as well as the convenience of a carport for your vehicles. Embrace the comfort and potential this adorable ranch has to offer!

  18. 2024-06-05
    price $127,900 510-char remark
    Show marketing remark (510 chars)

    Welcome home to this charming ranch property! Boasting three cozy bedrooms, one bathroom, and a full unfinished basement offering potential for customizability to suit your needs, this home provides a welcoming and versatile living space. With new flooring and fresh paint throughout. Outside, enjoy the privacy and security of a fenced-in yard, perfect for relaxing or entertaining, as well as the convenience of a carport for your vehicles. Embrace the comfort and potential this adorable ranch has to offer!

  19. 2024-06-03
    historical Contingency - Finance and Inspections 510-char remark
    Show marketing remark (510 chars)

    Welcome home to this charming ranch property! Boasting three cozy bedrooms, one bathroom, and a full unfinished basement offering potential for customizability to suit your needs, this home provides a welcoming and versatile living space. With new flooring and fresh paint throughout. Outside, enjoy the privacy and security of a fenced-in yard, perfect for relaxing or entertaining, as well as the convenience of a carport for your vehicles. Embrace the comfort and potential this adorable ranch has to offer!

  20. 2024-05-31
    listed $124,900 Active 510-char remark
    Show marketing remark (510 chars)

    Welcome home to this charming ranch property! Boasting three cozy bedrooms, one bathroom, and a full unfinished basement offering potential for customizability to suit your needs, this home provides a welcoming and versatile living space. With new flooring and fresh paint throughout. Outside, enjoy the privacy and security of a fenced-in yard, perfect for relaxing or entertaining, as well as the convenience of a carport for your vehicles. Embrace the comfort and potential this adorable ranch has to offer!

  21. 2017-01-01
    historical
  22. 2016-07-13
    listed $32,900

ⓘ 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
$1,148 · $96/mo
Projected year-2 tax
$1,510 · $126/mo
Expected delta
+$362/yr (+$30/mo · 31.5%)

ⓘ 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 ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$16,042
− Mortgage interest
−$6,722
− Property taxes
−$1,148
− Insurance
−$600
− Repairs & maintenance
−$1,283
− Management
−$1,283
− Depreciation
−$3,491
Taxable income
$1,514
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$363
After-tax cash flow
$3,010/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
Springfield City School District
NCES district ID
3904481
Math proficiency
20% ▼ -16.00%
Reading proficiency
27% ▼ -12.00%
Median HH income
$32,541
Composite
19.12/100
National rank
#8834
State rank
#616 of 656 in OH

Livability — Springfield

Score
56/100
State rank
#1108
US rank
#22551

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, OH
County
Clark County · 33,261 people
City population
33,261
Metro
Springfield, OH
Population (ZIP)
13,435
Household income
$42,104
Rent vs Own
42.4% rent · 57.6% own
Severe rent burden
684.0

Population outlook (Clark County) Hauer SSP2

Today (2025)
130,703 people
By 2030
126,952 · -2.9%
By 2040
118,344 · -9.5%
By 2050
109,590 · -16.2%
By 2075
89,464 · -31.6%
By 2100
68,810 · -47.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 53% Black 30% Two or more races 10% Hispanic / Latino 8%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Serbian 2% Romanian 1% Iranian 1%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 4% Other Asian/Pacific 1%

Political lean MEDSL · Clark

2024 margin
Strong R (+29.5) · D 34.8% · R 64.3%
2008→2024 swing
-27.0pp toward R · 2008: -2.5pp · 2024: -29.5pp
All cycles
2024: R+29.5 2020: R+23.3 2016: R+19.5 2012: R+1.8 2008: R+2.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.97%
Current HPI
286.2883
Rent YoY
Metro
Springfield, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+264.7% since first listed
8 events — show timeline
  • 2026-06-09 Price Changed $120,000 WRIST
  • 2026-05-11 Listed $140,000 WRIST
  • 2024-07-15 Sold (MLS) $120,000 WRIST
  • 2024-06-05 Price Changed $127,900 WRIST
  • 2024-06-03 Contingent WRIST
  • 2024-05-31 Listed $124,900 WRIST
  • 2017-01-01 Listing Removed CBRMLS
  • 2016-07-13 Listed $32,900 CBRMLS

Property tax history

+4.5%/yr

Latest (2025): $1,148 · -4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…