6718 Springdale Rd · Taylor Creek, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 4/10 · Minor
- Hot days now (above 102°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- -1.8%
- Equity multiple
- 0.93×
- Total profit
- $-5,338
- Equity at exit
- $41,003
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-21statusdays on market $275,000 Contingency Pending 2 DOM
-
2026-06-18remarks 677-char remark
-
2026-06-18$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
- 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
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
- 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 |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+111.5% since first listed12 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%/yrLatest (2025): $4,228 · +7.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…