CashFlowRE
Sign in Sign up
140 Lemonwood Ct
D- Composite 38.63
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 +10.9/30.0
  • Schools +7.1/10.0
  • ARV discount +5.8/15.0
  • Livability +4.0/5.0
  • DSCR +3.2/10.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$374,900

140 Lemonwood Ct · Springboro, OH 45066
4 bd · 2.5 ba · 2,315 sqft · SingleFamily public records · 1 Days on market
Built 1988 0.26 ac lot Est $361k · at est.

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

Listing remarks MLS

Very nice 4 bed 2 st loc on a cul-de-sac st. Features include 1st flr study,formal liv & din,sunken fam rm w/WBFP,six panel drs & natural woodwork throughout. Master suite is very large w/walk-in closet. Great yard w/lg deck.

Key facts

  • Formal dining room
  • Remodeled cabinetry
  • Eat in kitchen

Tags

HOME OFFICEFORMAL LIVING SPACEFORMAL DINING ROOMEAT IN KITCHENREMODELED CABINETRYGRANITE COUNTERTOPS

Property features AI

Finance

  • Financial info: Offered for sale

Exterior

  • Parking: Attached two-car garage
  • Utilities: Natural gas available; Public water; Sewer available
  • Home design: Two-story home; Slab foundation
  • Construction: Slab foundation
  • Exterior features: Porch; Patio; Lot approximately 0.257 acre; Residential zoning

Interior

  • Kitchen: Kitchen on main level (approx. 11 x 13); Dishwasher; Range; Microwave; Refrigerator
  • Bedrooms: Two bedrooms on the second floor (approx. 10 x 14 and 13 x 12)
  • Bathrooms: Two full bathrooms and one half bathroom; One main-level bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Ceiling fans; Walk-in closets
  • Laundry & utility: Washer; Dryer

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 4-bed/2.5-bath single-family listed at $375k.

Deal economics

  • At list price, monthly cash flow is $-166 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $346k (7.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $288k (23.2% below list).
  • Recommended offer: $288k (23.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 3.0% in Springboro — 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 81/100 on livability (#93 in OH, #1,395 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+; Watch: health & safety C-, amenities F, commute F.
  • Springboro Community City (rural): math 77% / reading 79% proficiency, ranked #42 of 656 in OH (top 6%) — strong family-tenant draw, lease renewals of 3-5y typical; only 7% free/reduced lunch — higher-income household profile.
  • Zoned schools: Clearcreek Elementary School (917 students, 4% FRL); Springboro Junior High School (math 80% / reading 81%, grade A+, #41 of 654 statewide, top 7%, 928 students, 8% FRL); Springboro High School (math 67% / reading 84%, grade A-, #65 of 781 statewide, top 8%, 1,954 students, 7% FRL) — zoned schools at 6% FRL track the district average.
  • Market conditions: 220 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 9d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 1,224 units permitted in Warren County in 2024 (474 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Warren County population projected at +16% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 23y ago 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.
  • Current owner paid $175k; list at $375k implies a 114% gain — meaningful room to come down on a strong offer.
Recommended offer $287,787 (23.2% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.77%
Cap rate
5.76%
Cash-on-cash
-1.90%
DSCR
0.92
GRM
10.9

CMA / ARV

ARV (on-the-fly)
$361,140
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
340 St James Pl 0.28mi 4/2.5 2,412 (+4%) 3mo $305,000 $126 77
270 Foliage Ln 0.08mi 3/3.0 (-1) 2,219 (-4%) 12mo $375,000 $169 72
540 Basil St 0.42mi 3/2.0 (-1) 2,308 (-0%) 2mo $345,000 $149 71
120 Clearview Dr 0.26mi 4/2.5 2,169 (-6%) 8mo $360,000 $166 71
85 Clearview Dr 0.32mi 3/2.5 (-1) 2,260 (-2%) 9mo $379,000 $168 68
274 Tamarack Trl 0.19mi 4/2.5 2,606 (+13%) 9mo $369,900 $142 63
225 Renwood Pl 0.43mi 4/3.5 2,062 (-11%) 3mo $317,000 $154 55
510 Royal Springs Dr 0.62mi 4/2.5 2,494 (+8%) 4mo $388,000 $156 55
508 King George Ct 0.48mi 3/2.5 (-1) 2,012 (-13%) 1mo $390,000 $194 50
525 Royal Springs Dr 0.65mi 3/2.5 (-1) 2,162 (-7%) 7mo $300,000 $139 48
356 Saint James Pl 0.30mi 3/3.0 (-1) 2,645 (+14%) 11mo $410,000 $155 46
490 Queensgate Rd 0.55mi 5/3.0 (+1) 2,057 (-11%) 12mo $416,000 $202 39

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
-19.5%
Equity multiple
0.32×
Total profit
$-71,398
Equity at exit
$55,899
10-year hold
IRR
-12.2%
Equity multiple
0.28×
Total profit
$-76,021
Equity at exit
$32,415

Cash invested: $104,972 (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 45066

Active inventory
220
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$2,878 medium interval (Pro) →
Mortgage (P&I)
$1,966
Tax from tax record
$318 /mo · $3,812/yr
Insurance
$156
HOA
$0
Vacancy / Maint / Mgmt
$604
Net cashflow
$-166

Break-even live

Break-even rent $3,089
Max offer price $345,502
Occupancy floor

Sensitivity live

Price -10% $46 -5% $-60 +0% $-166 +5% $-273 +10% $-379
Rent -10% $-394 -5% $-280 +0% $-166 +5% $-53 +10% $61
Rate -1.0pp $22 -0.5pp $-71 base $-166 +0.5pp $-264 +1.0pp $-362

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
$93,725
Closing costs
$11,247
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
30 Royal Dr Springboro, OH 1.0–4.0 1.0–2.0 1200 $3,995 $3.33 3d 3 0.74mi
504 Brownstone Row Springboro, OH 3.0 3.5 1800 $2,750 $1.53 45d 1 0.88mi
75 Myers Farm Ct Springboro, OH 3.0 2.0 1714 $2,400 $1.40 9d 1 1.23mi

Listing history 8 events

  1. 2026-05-21
    status Pending
  2. 2026-05-20
    listed $374,900 Active
  3. 2003-07-15
    soldstatus $175,000
  4. 2003-06-27
    soldstatus $175,000 233-char remark
    Show marketing remark (233 chars)

    Very nice 4 bed 2 st loc on a cul-de-sac st. Features include 1st flr study,formal liv & din,sunken fam rm w/WBFP,six panel drs & natural woodwork throughout. Master suite is very large w/walk-in closet. Great yard w/lg deck.

  5. 2003-05-01
    listed $182,900 233-char remark
    Show marketing remark (233 chars)

    Very nice 4 bed 2 st loc on a cul-de-sac st. Features include 1st flr study,formal liv & din,sunken fam rm w/WBFP,six panel drs & natural woodwork throughout. Master suite is very large w/walk-in closet. Great yard w/lg deck.

  6. 1999-02-10
    soldstatus $160,000
  7. 1989-05-15
    soldstatus $134,000
  8. 1987-09-17
    soldstatus $18,000

ⓘ 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
$3,812 · $318/mo
Projected year-2 tax
$4,830 · $403/mo
Expected delta
+$1,018/yr (+$85/mo · 26.7%)

ⓘ 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 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 4/10 Moderate 4 unhealthy d/yr today · 5 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
$34,534
− Mortgage interest
−$21,000
− Property taxes
−$3,812
− Insurance
−$1,874
− Repairs & maintenance
−$2,763
− Management
−$2,763
− Depreciation
−$10,906
Taxable loss
−$8,584
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,060
After-tax cash flow
$63/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
Springboro Community City
NCES district ID
3905042
Math proficiency
77% ▼ -6.00%
Reading proficiency
79% ▼ -3.00%
Median HH income
$101,069
Composite
70.88/100
National rank
#247
State rank
#42 of 656 in OH

Livability — Springboro

Score
81/100
State rank
#93
US rank
#1395

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springboro, OH
County
Warren County · 196,906 people
City population
27,545
Metro
Cincinnati, OH-KY-IN
Population (ZIP)
27,545
Household income
$131,250
Rent vs Own
8.8% rent · 91.2% own
Severe rent burden
139.0

Population outlook (Warren County) Hauer SSP2

Today (2025)
248,603 people
By 2030
259,345 · +4.3%
By 2040
277,666 · +11.7%
By 2050
289,599 · +16.5%
By 2075
311,681 · +25.4%
By 2100
302,738 · +21.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 4% Two or more races 4% Asian 3% Black 2%
Common ancestry
Romanian 5% Slovak 3% Lithuanian 2%
Foreign-born
6% · Canada, China
Languages at home
93% English-only · Other Asian/Pacific 2% Spanish 2% Other Indo-European 1%

Political lean MEDSL · Warren

2024 margin
Solid R (+31.5) · D 33.8% · R 65.3%
2008→2024 swing
+4.5pp toward D · 2008: -36.1pp · 2024: -31.5pp
All cycles
2024: R+31.5 2020: R+30.8 2016: R+37.6 2012: R+39.5 2008: R+36.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -125.08%
Current HPI
221.4007
Rent YoY
Metro
Cincinnati, OH-KY-IN
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+1982.8% since first listed
8 events — show timeline
  • 2026-05-21 Pending Dayton MLS
  • 2026-05-20 Listed $374,900 Dayton MLS
  • 2003-07-15 Sold (Public Records) $175,000 Public Records
  • 2003-06-27 Sold (MLS) $175,000 Cincy MLS
  • 2003-05-01 Listed $182,900 Cincy MLS
  • 1999-02-10 Sold (Public Records) $160,000 Public Records
  • 1989-05-15 Sold (Public Records) $134,000 Public Records
  • 1987-09-17 Sold (Public Records) $18,000 Public Records

Property tax history

+3.5%/yr

Latest (2025): $3,812 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…