CashFlowRE
Sign in Sign up
3337 Glenway Ave
D Composite 41.51
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 +14.6/30.0
  • ARV discount +6.6/15.0
  • DSCR +4.5/10.0
  • Livability +4.0/5.0
  • 1% rule +3.5/10.0
  • Rent growth +3.3/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

3337 Glenway Ave · Cincinnati, OH 45205
3 bd · 1.5 ba · 1,442 sqft · SingleFamily public records · 37 Days on market
Built 1911 4,704 sqft lot Est $172k · at est.

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

Listing remarks MLS

Priced to Sell . Remodeled home , great location , ready for occupancy , can be a great first home , newer mechanicals , roof , carpet . Seller/Broker

Key facts

  • 4,704 sq ft lot
  • Built 1911
  • Listed 37 days

Property features AI

Finance

  • Other: Residential zoning; Lot approximately 0.108 acres (4,704 sq ft)
  • HOA & community: No HOA

Exterior

  • Utilities: Public water; Public sewer; Natural gas
  • Home design: Traditional single-family home; Two levels; Poured foundation
  • Construction: Built with vinyl siding; Poured foundation
  • Exterior features: Shingle roof; Vinyl siding; Vinyl windows

Interior

  • Kitchen: Dining room on the main level
  • Bedrooms: Three bedrooms (all on the 2nd level)
  • Bathrooms: One full bathroom on the 2nd level; One half bathroom
  • Heating & cooling: Forced air gas heating; Central air conditioning; Gas water heater
  • Interior features: Eight total rooms; Full basement

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/1.5-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $41 ($497/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 $149k (14.8% below list).
  • Recommended offer: $149k (14.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.9% in Cincinnati — 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 80/100 on livability (#130 in OH, #1,856 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D, crime F.
  • Cincinnati Public Schools (urban): math 25% / reading 36% proficiency, ranked #581 of 656 in OH (top 89%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Roberts Academy (math 16% / reading 22%, grade F, #1,320 of 1,584 statewide, top 83%, 765 students, 0% FRL); Hartwell School (math 17% / reading 31%, grade F, #593 of 654 statewide, top 91%, 447 students, 0% FRL); Walnut Hills High School (math 79% / reading 89%, grade A, #17 of 781 statewide, top 2%, 2,582 students, 14% FRL) — zoned schools average 5% FRL vs 70% district-wide (66 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+3.3%/yr); 70 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 801 units permitted in Hamilton County in 2024 (190 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($44k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 27y 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 $100k; list at $175k implies a 75% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1911 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $149,031 (14.8% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  2. Built in 1911 — 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. 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?
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.85%
Cap rate
6.58%
Cash-on-cash
1.01%
DSCR
1.05
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$171,598
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1027 Woodlawn Ave 0.17mi 3/2.0 1,469 (+2%) 5mo $176,500 $120 83
1013 Del Monte St 0.18mi 3/1.0 1,472 (+2%) 8mo $112,000 $76 80
1114 Fairbanks Ave 0.11mi 3/1.0 1,328 (-8%) 3mo $140,000 $105 77
1128 Mcpherson Ave 0.23mi 2/1.5 (-1) 1,402 (-3%) 10mo $150,000 $107 72
1114 Wing St 0.43mi 2/2.0 (-1) 1,464 (+2%) 1mo $146,440 $100 69
1215 Ridlen Ave 0.38mi 4/2.0 (+1) 1,454 (+1%) 7mo $195,000 $134 68
814 Considine Ave 0.50mi 3/1.5 1,302 (-10%) 1mo $221,000 $170 60
1605 Ross Ave 0.45mi 4/2.0 (+1) 1,512 (+5%) 8mo $215,000 $142 58
802 Woodlawn Ave 0.51mi 2/1.5 (-1) 1,386 (-4%) 9mo $134,000 $97 57
1026 Considine Ave 0.24mi 2/1.5 (-1) 1,642 (+14%) 9mo $140,000 $85 54
1700 Minion Ave 0.66mi 2/1.5 (-1) 1,316 (-9%) 2mo $156,000 $119 48
2815 W Eighth St 0.63mi 2/1.5 (-1) 1,248 (-14%) 10mo $165,000 $132 35

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 · 3.3% rent growth · sell at horizon

5-year hold
IRR
-14.4%
Equity multiple
0.48×
Total profit
$-25,292
Equity at exit
$26,093
10-year hold
IRR
-5.2%
Equity multiple
0.66×
Total profit
$-16,857
Equity at exit
$15,131

Cash invested: $49,000 (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 45205

Rents YoY
3.3%
Active inventory
70
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,490 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$145 /mo · $1,744/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$41

Break-even live

Break-even rent $1,438
Max offer price $175,000
Occupancy floor 92%

Sensitivity live

Price -10% $140 -5% $91 +0% $41 +5% $-8 +10% $-58
Rent -10% $-76 -5% $-17 +0% $41 +5% $100 +10% $159
Rate -1.0pp $130 -0.5pp $86 base $41 +0.5pp $-4 +1.0pp $-50

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
$43,750
Closing costs
$5,250
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
944 Elberon Ave Cincinnati, OH 2.0 1.0 900 $1,200 $1.33 25d 1 0.30mi
916 Fairbanks Ave Cincinnati, OH 4.0 1.0 1438 $1,695 $1.18 25d 1 0.38mi
3666 Glenway Ave Cincinnati, OH 3.0 1.0 1339 $1,250 $0.93 25d 1 0.41mi
927 Chateau Ave Cincinnati, OH 3.0 1.0 1354 $1,550 $1.14 23d 1 0.48mi
931 Olive Ave Cincinnati, OH 3.0 1.0 1852 $1,500 $0.81 4d 1 0.51mi
717 Elberon Ave Unit Elberon 717 Cincinnati, OH 2.0 1.0 1117 $995 $0.89 25d 1 0.57mi
3772 W Liberty St Cincinnati, OH 3.0 1.0 1066 $1,350 $1.27 6d 1 0.58mi
1620 Minion Ave Cincinnati, OH 4.0 2.0 1845 $1,550 $0.84 22d 1 0.61mi
1607 Minion Ave Cincinnati, OH 3.0 1.5 1066 $1,675 $1.57 25d 1 0.63mi
810 Matson Pl Cincinnati, OH 2.0 2.0 1196 $2,100 $1.76 3d 1 0.70mi
1740 Minion Ave Cincinnati, OH 2.0 1.0 1320 $1,200 $0.91 25d 1 0.72mi
1311 Manss Ave Cincinnati, OH 4.0 1.0 1409 $1,295 $0.92 6d 1 0.73mi
868 Academy Ave Unit 2 Cincinnati, OH 4.0 1.0 1100 $1,699 $1.54 25d 1 0.74mi
862 Academy Ave Unit 2 Cincinnati, OH 4.0 1.0 1627 $1,450 $0.89 18d 1 0.75mi
2600 Bushnell St Cincinnati, OH 2.0 2.0 937 $1,295 $1.38 25d 1 0.77mi
633 Hawthorne Ave Unit 2 Cincinnati, OH 3.0 1.0 1000 $1,400 $1.40 25d 1 0.79mi
1214 Gilsey Ave Cincinnati, OH 3.0 1.0 1300 $1,300 $1.00 22d 1 0.82mi
1214 Gilsey Ave Cincinnati, OH 3.0 1.0 1300 $1,300 $1.00 25d 1 0.82mi
1233 Dewey Ave Cincinnati, OH 3.0 1.0 1411 $1,375 $0.97 6d 1 0.89mi
1240 Rosemont Ave Cincinnati, OH 2.0 1.0 1280 $1,100 $0.86 22d 1 0.92mi
905 Suire Ave Unit 2 Cincinnati, OH 4.0 1.0 1699 $1,400 $0.82 25d 1 0.93mi
1057 Winfield Ave Unit 2 Cincinnati, OH 2.0 1.0 1000 $1,250 $1.25 25d 1 0.99mi
1872 Sunset Ave Cincinnati, OH 2.0 1.0 888 $1,075 $1.21 6d 7 1.06mi
2454 River Rd Unit 2 Cincinnati, OH 4.0 1.0 1400 $1,595 $1.14 25d 1 1.15mi
2504 White St Apt 5 Cincinnati, OH 3.0 2.0 1150 $1,150 $1.00 25d 1 1.24mi
1852 Knox St Cincinnati, OH 4.0 1.5 1747 $1,850 $1.06 25d 1 1.24mi
1057 Schiff Ave Unit 1057-2 Cincinnati, OH 4.0 1.0 1000 $1,595 $1.59 16d 1 1.31mi
4227 W 8th St Cincinnati, OH 3.0 2.0 1832 $2,050 $1.12 3d 1 1.39mi
2570 Sarvis Ct Unit 2572 12 Cincinnati, OH 2.0 1.0 1000 $1,250 $1.25 25d 1 1.41mi
2570 Sarvis Ct Unit 2570 01 Cincinnati, OH 2.0 1.0 1000 $1,195 $1.20 25d 1 1.41mi

Listing history 39 events

  1. 2026-06-21
    days on market $175,000 Active 37 DOM
  2. 2026-06-18
    days on market $175,000 Active 34 DOM
  3. 2026-06-17
    days on market $175,000 Active 33 DOM
  4. 2026-06-16
    days on market $175,000 Active 32 DOM
  5. 2026-06-15
    days on market $175,000 Active 31 DOM
  6. 2026-06-13
    days on market $175,000 Active 29 DOM
  7. 2026-06-13
    days on market $175,000 Active 28 DOM
  8. 2026-06-09
    days on market $175,000 Active 25 DOM
  9. 2026-06-08
    days on market $175,000 Active 24 DOM
  10. 2026-06-07
    days on market $175,000 Active 23 DOM
  11. 2026-06-03
    days on market $175,000 Active 19 DOM
  12. 2026-06-02
    days on market $175,000 Active 18 DOM
  13. 2026-06-01
    days on market $175,000 Active 17 DOM
  14. 2026-05-31
    days on market $175,000 Active 16 DOM
  15. 2026-05-15
    listed $175,000 Active
  16. 2024-08-04
    historical $1,600
  17. 2024-06-30
    historical 150-char remark
    Show marketing remark (150 chars)

    Priced to Sell . Remodeled home , great location , ready for occupancy , can be a great first home , newer mechanicals , roof , carpet . Seller/Broker

  18. 2024-04-18
    listed $1,600
  19. 2024-03-05
    historical 133-char remark
    Show marketing remark (133 chars)

    Remodeled home , great location , ready for occupancy , can be a great first home , newer mechanicals , roof , carpet . Seller/Broker

  20. 2024-03-04
    listed $175,000 Active 150-char remark
    Show marketing remark (150 chars)

    Priced to Sell . Remodeled home , great location , ready for occupancy , can be a great first home , newer mechanicals , roof , carpet . Seller/Broker

  21. 2024-03-01
    soldstatus $100,000
  22. 2024-02-28
    listed $200,000 Active 133-char remark
    Show marketing remark (133 chars)

    Remodeled home , great location , ready for occupancy , can be a great first home , newer mechanicals , roof , carpet . Seller/Broker

  23. 2011-03-22
    soldstatus $8,500
  24. 2011-01-13
    listed $8,900
  25. 2009-12-15
    historical
  26. 2009-04-17
    listed $35,000
  27. 2007-08-20
    soldstatus $67,320
  28. 2007-01-19
    soldstatus $29,900
  29. 2006-11-21
    listed $29,900
  30. 2006-09-30
    historical
  31. 2006-04-27
    listed $44,500
  32. 2004-10-18
    historical
  33. 2004-03-10
    listed $70,000
  34. 2000-06-05
    historical
  35. 2000-01-04
    listed $67,000
  36. 2000-01-04
    historical
  37. 1999-07-13
    listed $67,900
  38. 1993-05-06
    soldstatus $37,900
  39. 1989-08-08
    soldstatus $30,500

ⓘ 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
$1,744 · $145/mo
Projected year-2 tax
$2,237 · $186/mo
Expected delta
+$493/yr (+$41/mo · 28.3%)

ⓘ 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 ≥103°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$17,884
− Mortgage interest
−$9,803
− Property taxes
−$1,744
− Insurance
−$875
− Repairs & maintenance
−$1,431
− Management
−$1,431
− Depreciation
−$5,091
Taxable loss
−$2,490
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$598
After-tax cash flow
$1,094/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
Cincinnati Public Schools
NCES district ID
3904375
Math proficiency
25% ▼ -19.00%
Reading proficiency
36% ▼ -14.00%
Median HH income
$35,743
Composite
25.21/100
National rank
#7508
State rank
#581 of 656 in OH

Livability — Cincinnati

Score
80/100
State rank
#130
US rank
#1856

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cincinnati, OH
County
Hamilton County · 701,295 people
City population
505,555
Metro
Cincinnati, OH-KY-IN
Population (ZIP)
18,651
Household income
$43,682
Rent vs Own
63.1% rent · 36.9% own
Severe rent burden
980.0

Population outlook (Hamilton County) Hauer SSP2

Today (2025)
826,054 people
By 2030
830,947 · +0.6%
By 2040
832,319 · +0.8%
By 2050
822,428 · -0.4%
By 2075
788,688 · -4.5%
By 2100
710,674 · -14.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
Black 43% White 32% Hispanic / Latino 16% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 1% Slovak 1% Serbian 1%
Foreign-born
9% · Canada, India, China
Languages at home
84% English-only · Spanish 10% Other Asian/Pacific 2% Other Indo-European 1%

Political lean MEDSL · Hamilton

2024 margin
D (+14.9) · D 57.0% · R 42.1%
2008→2024 swing
+7.9pp toward D · 2008: 7.0pp · 2024: 14.9pp
All cycles
2024: D+14.9 2020: D+15.9 2016: D+9.5 2012: D+4.9 2008: D+7.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -138.67%
Current HPI
163.3375
Rent YoY
▲ 3.30%
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

+473.8% since first listed
25 events — show timeline
  • 2026-05-15 Listed $175,000 Cincy MLS
  • 2024-08-04 Rental Removed $1,600 BUILDIUM
  • 2024-06-30 Listing Removed Cincy MLS
  • 2024-04-18 Listed for Rent $1,600 BUILDIUM
  • 2024-03-05 Listing Removed Cincy MLS
  • 2024-03-04 Listed $175,000 Cincy MLS
  • 2024-03-01 Sold (Public Records) $100,000 Public Records
  • 2024-02-28 Listed $200,000 Cincy MLS
  • 2011-03-22 Sold (MLS) $8,500 Cincy MLS
  • 2011-01-13 Listed $8,900 Cincy MLS
  • 2009-12-15 Listing Removed Cincy MLS
  • 2009-04-17 Listed $35,000 Cincy MLS
  • 2007-08-20 Sold (Public Records) $67,320 Public Records
  • 2007-01-19 Sold (MLS) $29,900 Cincy MLS
  • 2006-11-21 Listed $29,900 Cincy MLS
  • 2006-09-30 Listing Removed Cincy MLS
  • 2006-04-27 Listed $44,500 Cincy MLS
  • 2004-10-18 Listing Removed Cincy MLS
  • 2004-03-10 Listed $70,000 Cincy MLS
  • 2000-06-05 Listing Removed Cincy MLS
  • 2000-01-04 Listing Removed Cincy MLS
  • 2000-01-04 Listed $67,000 Cincy MLS
  • 1999-07-13 Listed $67,900 Cincy MLS
  • 1993-05-06 Sold (Public Records) $37,900 Public Records
  • 1989-08-08 Sold (Public Records) $30,500 Public Records

Property tax history

+8.1%/yr

Latest (2025): $1,744 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…