CashFlowRE
Sign in Sign up
6718 Springdale Rd
B- Composite 66.97
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 +25.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +6.6/10.0
  • Schools +3.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$275,000

6718 Springdale Rd · Taylor Creek, OH 45247
3 bd · 2.0 ba · 3,358 sqft · SingleFamily public records · 2 Days on market
Built 1955 1.21 ac lot Est $437k · 37% under

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

Listing remarks MLS

Coming this Friday! LARGE renovated ranch home ready for your furniture! Waterproofed finished basement offers full bath. Hardwood floors throughout main level. Updated kitchen and baths are a few upgrades. Formal dining & living room. 1 car attached garage and long driveway for great parking opportunity. Home sits on 1.2 acres which is perfect for those who love the outdoors.

Key facts

  • New siding
  • New gutters
  • Long driveway

Tags

FINISHED LOWER LEVELATTACHED ONE-CAR GARAGELONG DRIVEWAYNEW SIDINGNEW SOFFITSNEW GUTTERS

Property features AI

Finance

  • Other: Lease not considered
  • HOA & community: No HOA

Exterior

  • Parking: Attached front garage with 1 garage space; Driveway
  • Utilities: Public water; Septic tank sewer; Natural gas
  • Home design: Ranch single-family home; One level; Poured foundation
  • Construction: Brick construction; Shingle roof
  • Exterior features: Patio; Irregular 1.21-acre lot

Interior

  • Kitchen: Eat-in kitchen with wood cabinets and marble/granite/ slate surfaces; Includes dishwasher, microwave, oven/range, refrigerator
  • Bedrooms: Three bedrooms — Primary bedroom 13 x 13 (level 1); Bedroom 2 13 x 9 (level 1); Bedroom 3 9 x 10 (level 1)
  • Flooring: Wood floors in living and dining areas; Wall-to-wall carpet in family room and finished basement
  • Bathrooms: Two full bathrooms — one full bath on level 1 and one full bath on the lower level
  • Heating & cooling: Forced air heating (oil); Central air conditioning; Gas water heating
  • Interior features: Ceiling fan; Smoke alarm; Finished basement with wall-to-wall carpet and glass block windows; 8 total rooms
  • Laundry & utility: Lower-level laundry room (10 x 6); Washer and dryer included; Sump pump

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 $275k.

Deal economics

  • At list price, monthly cash flow is $615 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $275k).

Location & tenants

  • Location reads 64/100 on livability (#794 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: schools D-, amenities F, commute F.
  • Northwest Local (suburban): math 38% / reading 46% proficiency, ranked #508 of 656 in OH (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 50 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 801 units permitted in Hamilton County in 2024 (190 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($96k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 11y 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 $210k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $275,000

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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.
  5. 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.
  6. 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
1.16%
Cap rate
8.98%
Cash-on-cash
9.58%
DSCR
1.43
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$436,540
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7007 Boulder Path Dr 0.61mi 2/3.0 (-1) 3,042 (-9%) 1mo $395,000 $130 46

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
-1.8%
Equity multiple
0.93×
Total profit
$-5,338
Equity at exit
$41,003
10-year hold
IRR
7.9%
Equity multiple
1.60×
Total profit
$46,008
Equity at exit
$23,777

Cash invested: $77,000 (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 45247

Active inventory
50
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$3,195 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$352 /mo · $4,228/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$671
Net cashflow
$615

Break-even live

Break-even rent $2,416
Max offer price $275,000
Occupancy floor 76%

Sensitivity live

Price -10% $771 -5% $693 +0% $615 +5% $537 +10% $459
Rent -10% $363 -5% $489 +0% $615 +5% $741 +10% $867
Rate -1.0pp $754 -0.5pp $685 base $615 +0.5pp $544 +1.0pp $471

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
$68,750
Closing costs
$8,250
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8453 Forest Valley Dr Cincinnati, OH 4.0 2.5 2404 $3,195 $1.33 2d 1 0.59mi

Listing history 3 events

  1. 2026-06-21
    statusdays on market $275,000 Contingency Pending 2 DOM
  2. 2026-06-18
    remarks 677-char remark
  3. 2026-06-18
    listed $275,000 Active 1 DOM

ⓘ 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
$4,228 · $352/mo
Projected year-2 tax
$4,259 · $355/mo
Expected delta
+$31/yr (+$3/mo · 0.7%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥102°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 2 unhealthy d/yr today · 4 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
$38,340
− Mortgage interest
−$15,404
− Property taxes
−$4,228
− Insurance
−$1,375
− Repairs & maintenance
−$3,067
− Management
−$3,067
− Depreciation
−$8,000
Taxable income
$3,198
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$768
After-tax cash flow
$6,613/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
Northwest Local
NCES district ID
3904736
Math proficiency
38% ▼ -18.00%
Reading proficiency
46% ▼ -10.00%
Median HH income
$58,765
Composite
36.97/100
National rank
#4528
State rank
#508 of 656 in OH

Livability — Taylor Creek

Score
64/100
State rank
#794
US rank
#14500

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Taylor Creek, OH
County
Hamilton · 838,887 people
City population
23,588
Metro
Cincinnati, OH-KY-IN
Population (ZIP)
23,588
Household income
$95,810
Rent vs Own
18.9% rent · 81.1% own
Severe rent burden
10.7

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
Predominantly White (87%)
Race & ethnicity
White 87% Black 7% Two or more races 4%
Common ancestry
Romanian 3% Lithuanian 2% Italian 2%
Foreign-born
3% · China
Languages at home
96% English-only · Arabic 1% Russian/Polish/Slavic 1% Spanish 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
▼ -126.31%
Current HPI
204.334
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

+111.5% since first listed
12 events — show timeline
  • 2026-06-18 Listed $275,000 Cincy MLS
  • 2020-07-14 Sold (Public Records) $209,500 Public Records
  • 2020-07-07 Sold (MLS) $209,500 Cincy MLS
  • 2020-05-30 Contingent Cincy MLS
  • 2020-05-27 Listed $209,500 Cincy MLS
  • 2015-08-29 Listing Removed Cincy MLS
  • 2015-08-17 Listed $105,000 Cincy MLS
  • 2015-08-16 Listing Removed Cincy MLS
  • 2015-07-23 Price Changed $112,500 Cincy MLS
  • 2015-06-13 Price Changed $119,900 Cincy MLS
  • 2015-04-20 Price Changed $125,000 Cincy MLS
  • 2015-02-16 Listed $130,000 Cincy MLS

Property tax history

+4.8%/yr

Latest (2025): $4,228 · +7.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…