CashFlowRE
Sign in Sign up
1355 S Fountain Ave
B- Composite 67.21
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$70,000

1355 S Fountain Ave · Springfield, OH 45506
4 bd · 2.0 ba · 3,144 sqft · SingleFamily public records · 6 Days on market
Built 1905 0.32 ac lot

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

Listing remarks MLS

THE REALTOR IS THE RECEIVER APPOINTED BY THE CLARK COUNTY PROBATE COURT. This vacant historical property presents TWO HOMES and a garage offering a unique opportunity for potential buyers or investors seeking versatile living arrangements, rental income potential, or the ability to accommodate multiple households on a single lot. The main property is 3144 sq. ft., and the brick mother-in-law suite is 1073 sq. ft. These properties provide a solid foundation for customization and personalization according to the new owner's preferences. Due to the court approval process, this is not a quick close. The Receiver requests that all buyers be represented and requests for in-state buyers only. **SEE AGENT TO AGENT REMARKS**

Key facts

  • 0.32 acre lot
  • Garage
  • Built 1905

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/2.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $868 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Cap rate 21.2% vs local median 4.7% in Springfield — 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 56/100 on livability (#1,108 in OH) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Springfield City School District (urban): math 20% / reading 27% proficiency, ranked #616 of 656 in OH (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 45 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 232 units permitted in Clark County in 2024 (116 in 5+ unit buildings).
  • At $1,711/mo this rent would consume 49% of the median local household income ($42k/yr) (locally 684% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Clark County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 3y 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.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,000

Questions for the listing agent

  1. Built in 1905 — 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. 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?
  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
2.44%
Cap rate
21.17%
Cash-on-cash
53.14%
DSCR
3.36
GRM
3.4

CMA / ARV

ARV (on-the-fly)
$191,784
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1019 S Limestone St 0.25mi 3/2.5 (-1) 3,364 (+7%) 8mo $206,000 $61 63
738 S Center St 0.44mi 5/2.0 (+1) 3,260 (+4%) 8mo $134,800 $41 62

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
51.2%
Equity multiple
3.24×
Total profit
$43,965
Equity at exit
$10,437
10-year hold
IRR
56.6%
Equity multiple
6.59×
Total profit
$109,573
Equity at exit
$6,052

Cash invested: $19,600 (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 45506

Home prices YoY
-14.1%
Active inventory
45
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,711 medium interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$88 /mo · $1,050/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$359
Net cashflow
$868

Break-even live

Break-even rent $612
Max offer price $70,000
Occupancy floor 44%

Sensitivity live

Price -10% $916 -5% $892 +0% $868 +5% $844 +10% $820
Rent -10% $733 -5% $800 +0% $868 +5% $936 +10% $1,003
Rate -1.0pp $903 -0.5pp $886 base $868 +0.5pp $850 +1.0pp $831

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
$17,500
Closing costs
$2,100
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
534 Homeview Ave Springfield, OH 3.0 1.0 2660 $1,200 $0.45 44d 1 0.76mi

Listing history 38 events

  1. 2024-12-09
    status Pending
  2. 2024-12-02
    status Pending
  3. 2023-10-17
    historical
  4. 2023-10-16
    status Pending 729-char remark
    Show marketing remark (729 chars)

    THE REALTOR IS THE RECEIVER APPOINTED BY THE CLARK COUNTY PROBATE COURT. This vacant historical property presents TWO HOMES and a garage offering a unique opportunity for potential buyers or investors seeking versatile living arrangements, rental income potential, or the ability to accommodate multiple households on a single lot. The main property is 3144 sq. ft., and the brick mother-in-law suite is 1073 sq. ft. These properties provide a solid foundation for customization and personalization according to the new owner's preferences. Due to the court approval process, this is not a quick close. The Receiver requests that all buyers be represented and requests for in-state buyers only. **SEE AGENT TO AGENT REMARKS**

  5. 2023-10-16
    status Pending
    Show marketing remark (729 chars)

    THE REALTOR IS THE RECEIVER APPOINTED BY THE CLARK COUNTY PROBATE COURT. This vacant historical property presents TWO HOMES and a garage offering a unique opportunity for potential buyers or investors seeking versatile living arrangements, rental income potential, or the ability to accommodate multiple households on a single lot. The main property is 3144 sq. ft., and the brick mother-in-law suite is 1073 sq. ft. These properties provide a solid foundation for customization and personalization according to the new owner's preferences. Due to the court approval process, this is not a quick close. The Receiver requests that all buyers be represented and requests for in-state buyers only. **SEE AGENT TO AGENT REMARKS**

  6. 2023-10-16
    status Pending
    Show marketing remark (729 chars)

    THE REALTOR IS THE RECEIVER APPOINTED BY THE CLARK COUNTY PROBATE COURT. This vacant historical property presents TWO HOMES and a garage offering a unique opportunity for potential buyers or investors seeking versatile living arrangements, rental income potential, or the ability to accommodate multiple households on a single lot. The main property is 3144 sq. ft., and the brick mother-in-law suite is 1073 sq. ft. These properties provide a solid foundation for customization and personalization according to the new owner's preferences. Due to the court approval process, this is not a quick close. The Receiver requests that all buyers be represented and requests for in-state buyers only. **SEE AGENT TO AGENT REMARKS**

  7. 2023-10-10
    listed $70,000 Active
    Show marketing remark (729 chars)

    THE REALTOR IS THE RECEIVER APPOINTED BY THE CLARK COUNTY PROBATE COURT. This vacant historical property presents TWO HOMES and a garage offering a unique opportunity for potential buyers or investors seeking versatile living arrangements, rental income potential, or the ability to accommodate multiple households on a single lot. The main property is 3144 sq. ft., and the brick mother-in-law suite is 1073 sq. ft. These properties provide a solid foundation for customization and personalization according to the new owner's preferences. Due to the court approval process, this is not a quick close. The Receiver requests that all buyers be represented and requests for in-state buyers only. **SEE AGENT TO AGENT REMARKS**

  8. 2023-10-10
    listed $70,000 Active
    Show marketing remark (729 chars)

    THE REALTOR IS THE RECEIVER APPOINTED BY THE CLARK COUNTY PROBATE COURT. This vacant historical property presents TWO HOMES and a garage offering a unique opportunity for potential buyers or investors seeking versatile living arrangements, rental income potential, or the ability to accommodate multiple households on a single lot. The main property is 3144 sq. ft., and the brick mother-in-law suite is 1073 sq. ft. These properties provide a solid foundation for customization and personalization according to the new owner's preferences. Due to the court approval process, this is not a quick close. The Receiver requests that all buyers be represented and requests for in-state buyers only. **SEE AGENT TO AGENT REMARKS**

  9. 2023-10-10
    listed $70,000 Active 729-char remark
    Show marketing remark (729 chars)

    THE REALTOR IS THE RECEIVER APPOINTED BY THE CLARK COUNTY PROBATE COURT. This vacant historical property presents TWO HOMES and a garage offering a unique opportunity for potential buyers or investors seeking versatile living arrangements, rental income potential, or the ability to accommodate multiple households on a single lot. The main property is 3144 sq. ft., and the brick mother-in-law suite is 1073 sq. ft. These properties provide a solid foundation for customization and personalization according to the new owner's preferences. Due to the court approval process, this is not a quick close. The Receiver requests that all buyers be represented and requests for in-state buyers only. **SEE AGENT TO AGENT REMARKS**

  10. 2023-10-02
    historical
  11. 2023-10-02
    historical
  12. 2023-10-02
    historical
  13. 2023-09-11
    price $70,000
  14. 2023-09-11
    price $70,000
  15. 2023-09-11
    price $70,000
  16. 2023-09-05
    price $85,000
  17. 2023-09-05
    price $85,000
  18. 2023-09-05
    price $85,000
  19. 2023-08-28
    price $90,000
  20. 2023-08-28
    price $90,000
  21. 2023-08-28
    price $90,000
  22. 2023-08-14
    price $110,000
  23. 2023-08-14
    price $110,000
  24. 2023-08-14
    price $110,000
  25. 2023-08-01
    price $119,900
  26. 2023-08-01
    price $119,900
  27. 2023-08-01
    price $119,900
  28. 2023-07-24
    price $125,000
  29. 2023-07-24
    price $125,000
  30. 2023-07-24
    price $125,000
  31. 2023-07-19
    price $149,000
  32. 2023-07-19
    price $149,000
  33. 2023-07-19
    price $149,000
  34. 2023-07-06
    listed $159,000 Active
  35. 2023-07-06
    listed $159,000 Active
  36. 2023-07-06
    listed $159,000 Active
  37. 2001-05-29
    soldstatus $75,000
  38. 1997-09-08
    soldstatus $55,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$20,533
− Mortgage interest
−$3,921
− Property taxes
−$1,050
− Insurance
−$350
− Repairs & maintenance
−$1,643
− Management
−$1,643
− Depreciation
−$2,036
Taxable income
$9,890
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,374
After-tax cash flow
$8,042/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
Springfield City School District
NCES district ID
3904481
Math proficiency
20% ▼ -16.00%
Reading proficiency
27% ▼ -12.00%
Median HH income
$32,541
Composite
19.12/100
National rank
#8834
State rank
#616 of 656 in OH

Livability — Springfield

Score
56/100
State rank
#1108
US rank
#22551

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, OH
County
Clark County · 33,261 people
City population
33,261
Metro
Springfield, OH
Population (ZIP)
13,435
Household income
$42,104
Rent vs Own
42.4% rent · 57.6% own
Severe rent burden
684.0

Population outlook (Clark County) Hauer SSP2

Today (2025)
130,703 people
By 2030
126,952 · -2.9%
By 2040
118,344 · -9.5%
By 2050
109,590 · -16.2%
By 2075
89,464 · -31.6%
By 2100
68,810 · -47.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 53% Black 30% Two or more races 10% Hispanic / Latino 8%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Serbian 2% Romanian 1% Iranian 1%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 4% Other Asian/Pacific 1%

Political lean MEDSL · Clark

2024 margin
Strong R (+29.5) · D 34.8% · R 64.3%
2008→2024 swing
-27.0pp toward R · 2008: -2.5pp · 2024: -29.5pp
All cycles
2024: R+29.5 2020: R+23.3 2016: R+19.5 2012: R+1.8 2008: R+2.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.97%
Current HPI
286.2883
Rent YoY
Metro
Springfield, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+27.3% since first listed
38 events — show timeline
  • 2024-12-09 Pending Dayton MLS
  • 2024-12-02 Pending CBRMLS
  • 2023-10-17 Listing Removed Dayton MLS
  • 2023-10-16 Pending WRIST
  • 2023-10-16 Pending Dayton MLS
  • 2023-10-16 Pending CBRMLS
  • 2023-10-10 Listed $70,000 WRIST
  • 2023-10-10 Listed $70,000 CBRMLS
  • 2023-10-10 Listed $70,000 Dayton MLS
  • 2023-10-02 Listing Removed Dayton MLS
  • 2023-10-02 Listing Removed WRIST
  • 2023-10-02 Listing Removed CBRMLS
  • 2023-09-11 Price Changed $70,000 Dayton MLS
  • 2023-09-11 Price Changed $70,000 CBRMLS
  • 2023-09-11 Price Changed $70,000 WRIST
  • 2023-09-05 Price Changed $85,000 Dayton MLS
  • 2023-09-05 Price Changed $85,000 CBRMLS
  • 2023-09-05 Price Changed $85,000 WRIST
  • 2023-08-28 Price Changed $90,000 Dayton MLS
  • 2023-08-28 Price Changed $90,000 CBRMLS
  • 2023-08-28 Price Changed $90,000 WRIST
  • 2023-08-14 Price Changed $110,000 Dayton MLS
  • 2023-08-14 Price Changed $110,000 CBRMLS
  • 2023-08-14 Price Changed $110,000 WRIST
  • 2023-08-01 Price Changed $119,900 Dayton MLS
  • 2023-08-01 Price Changed $119,900 CBRMLS
  • 2023-08-01 Price Changed $119,900 WRIST
  • 2023-07-24 Price Changed $125,000 Dayton MLS
  • 2023-07-24 Price Changed $125,000 CBRMLS
  • 2023-07-24 Price Changed $125,000 WRIST
  • 2023-07-19 Price Changed $149,000 Dayton MLS
  • 2023-07-19 Price Changed $149,000 CBRMLS
  • 2023-07-19 Price Changed $149,000 WRIST
  • 2023-07-06 Listed $159,000 WRIST
  • 2023-07-06 Listed $159,000 Dayton MLS
  • 2023-07-06 Listed $159,000 CBRMLS
  • 2001-05-29 Sold (Public Records) $75,000 Public Records
  • 1997-09-08 Sold (Public Records) $55,000 Public Records

Property tax history

+34.3%/yr

Latest (2025): $22,649 · +16.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…