CashFlowRE
Sign in Sign up
605 Riverside Ave
B- Composite 65.71
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 +23.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.7/10.0
  • Schools +5.6/10.0
  • 1% rule +5.0/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

605 Riverside Ave · Defiance, OH 43512
3 bd · 2.0 ba · 1,450 sqft · SingleFamily public records · 4 Days on market
Built 1999 7,039 sqft lot Est $130k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Private riverfront community with high overlooks of the Maumee & Tiffin Rivers offers spectacular views as well as waterfront access. This secluded neighborhood has been designed with the very finest in homesite features and construction in mind.

Key facts

  • River access
  • Corner lot
  • River views

Tags

CORNER LOTRIVER VIEWSRIVER ACCESSTREE LINED NEIGHBORHOOD

Property features AI

Finance

  • Other: Additional parcel(s) included (2 small lots)
  • HOA & community: Playground nearby; Sidewalks in community

Exterior

  • Parking: 2 parking spaces; Gravel parking; Off-street parking; On-street parking
  • Utilities: Electricity connected (200+ amp service); Natural gas available; Public water; Public sewer
  • Home design: Single-family residence (house); One level / Ranch style; No shared/common walls; Living area reported from public records
  • Construction: Frame construction with vinyl siding; Aluminum and shingle roof; Combination foundation; Year built per public records
  • Exterior features: Front porch; Covered porch; Rear porch; Wrap-around deck/porch; River frontage; Corner lot; Wooded lot; City street frontage; Paved road

Interior

  • Kitchen: Dishwasher
  • Bedrooms: Bedroom 2 on the main level; Total rooms: 6
  • Flooring: Laminate flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom (1.5 total)
  • Heating & cooling: Electric heating; Mini-split heating; Ceiling fans for cooling; Electric cooling; Mini-split cooling
  • Interior features: Ceiling fans; Primary bathroom; Door screens; Sump pump
  • Laundry & utility: Laundry on main level; Electric dryer hookup

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 $100k.

Deal economics

  • At list price, monthly cash flow is $194 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $100k (0.2% below list).
  • Recommended offer: $100k (0.2% below list) — sets the bar for 1% rule.
  • Cap rate 8.6% vs local median 2.5% in Defiance — 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 71/100 on livability (#448 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B+; Watch: employment D, amenities F, commute F.
  • Northeastern Local (rural): math 62% / reading 67% proficiency, ranked #200 of 656 in OH (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 135 active listings in the ZIP; 41 units permitted in Defiance County in 2024 (0 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($72k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

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.
  • Defiance County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 22y 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 $67k; 49% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $99,676 (0.2% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are B-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?
  3. 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.
  4. 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.
  5. 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
1.00%
Cap rate
8.62%
Cash-on-cash
8.31%
DSCR
1.37
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$130,500
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
714 Westwood Dr 0.67mi 3/1.5 1,560 (+8%) 11mo $141,000 $90 45
731 Westwood Dr 0.68mi 3/1.0 1,412 (-3%) 18mo $164,900 $117 45
720 Westwood Dr 0.70mi 3/1.0 1,317 (-9%) 18mo $62,000 $47 33
918 Deatrick St 0.65mi 4/2.0 (+1) 1,240 (-14%) 20mo $69,900 $56 24

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
-3.7%
Equity multiple
0.86×
Total profit
$-3,890
Equity at exit
$14,895
10-year hold
IRR
5.9%
Equity multiple
1.44×
Total profit
$12,326
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 43512

Home prices YoY
-24.3%
Active inventory
135
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$997 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$28 /mo · $338/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$209
Net cashflow
$194

Break-even live

Break-even rent $751
Max offer price $99,900
Occupancy floor 76%

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 14 events

  1. 2026-05-15
    status Pending
  2. 2026-05-13
    historical Contingent
  3. 2026-05-11
    listed $99,900 Active
  4. 2026-05-10
    historical
  5. 2026-05-06
    price $99,900
  6. 2025-11-09
    listed $109,900 Active
  7. 2025-10-29
    historical
  8. 2025-10-14
    price $67,000 250-char remark
    Show marketing remark (250 chars)

    Private riverfront community with high overlooks of the Maumee & Tiffin Rivers offers spectacular views as well as waterfront access. This secluded neighborhood has been designed with the very finest in homesite features and construction in mind.

  9. 2020-10-06
    soldstatus $67,000 250-char remark
    Show marketing remark (250 chars)

    Private riverfront community with high overlooks of the Maumee & Tiffin Rivers offers spectacular views as well as waterfront access. This secluded neighborhood has been designed with the very finest in homesite features and construction in mind.

  10. 2014-02-07
    listed $67,500 250-char remark
    Show marketing remark (250 chars)

    Private riverfront community with high overlooks of the Maumee & Tiffin Rivers offers spectacular views as well as waterfront access. This secluded neighborhood has been designed with the very finest in homesite features and construction in mind.

  11. 2005-02-17
    soldstatus $27,000
  12. 2004-12-10
    historical
  13. 2004-07-22
    soldstatus $28,000
  14. 2004-06-16
    listed $29,900

ⓘ 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
$338 · $28/mo
Projected year-2 tax
$948 · $79/mo
Expected delta
+$610/yr (+$51/mo · 180.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$11,961
− Mortgage interest
−$5,596
− Property taxes
−$338
− Insurance
−$500
− Repairs & maintenance
−$957
− Management
−$957
− Depreciation
−$2,906
Taxable income
$708
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$170
After-tax cash flow
$2,156/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
Northeastern Local
NCES district ID
3904672
Math proficiency
62% ▼ -16.00%
Reading proficiency
67% ▼ -6.00%
Median HH income
$60,761
Composite
55.82/100
National rank
#1207
State rank
#200 of 656 in OH

Livability — Defiance

Score
71/100
State rank
#448
US rank
#7316

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Defiance, OH
County
Defiance · 37,898 people
City population
27,894
Population (ZIP)
27,894
Household income
$72,082
Rent vs Own
23.2% rent · 76.8% own
Severe rent burden
7.6

Population outlook (Defiance County) Hauer SSP2

Today (2025)
37,051 people
By 2030
36,013 · -2.8%
By 2040
33,583 · -9.4%
By 2050
31,309 · -15.5%
By 2075
26,980 · -27.2%
By 2100
23,416 · -36.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 12% Two or more races 7% Black 2%
Hispanic origin (detail)
Mexican 10% Puerto Rican 1%
Common ancestry
Lithuanian 2% Slovak 2% Italian 1%
Foreign-born
1% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Defiance

2024 margin
Solid R (+39.9) · D 29.6% · R 69.5%
2008→2024 swing
-29.4pp toward R · 2008: -10.5pp · 2024: -39.9pp
All cycles
2024: R+39.9 2020: R+36.4 2016: R+34.8 2012: R+14.1 2008: R+10.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -67.33%
Current HPI
210.2352
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

+234.1% since first listed
14 events — show timeline
  • 2026-05-15 Pending NORIS
  • 2026-05-13 Contingent NORIS
  • 2026-05-11 Listed $99,900 NORIS
  • 2026-05-10 Listing Removed NORIS
  • 2026-05-06 Price Changed $99,900 NORIS
  • 2025-11-09 Listed $109,900 NORIS
  • 2025-10-29 Coming Soon NORIS
  • 2025-10-14 Price Changed $67,000 NORIS
  • 2020-10-06 Sold (MLS) $67,000 NORIS
  • 2014-02-07 Listed $67,500 NORIS
  • 2005-02-17 Sold (Public Records) $27,000 Public Records
  • 2004-12-10 Listing Removed NORIS
  • 2004-07-22 Sold (Public Records) $28,000 Public Records
  • 2004-06-16 Listed $29,900 NORIS

Property tax history

-6.3%/yr

Latest (2025): $338 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…