CashFlowRE
Sign in Sign up
329 S Western Ave
C- Composite 51.18
Why this score? — see what drove the C- 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 +25.5/30.0
  • DSCR +8.4/10.0
  • 1% rule +5.5/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.0/15.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$160,000

329 S Western Ave · Springfield, OH 45506
3 bd · 1.5 ba · 1,518 sqft · SingleFamily public records · 9 Days on market
Built 1912 Est $143k · 12% over

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

Listing remarks

Welcome to this charming 3-bedroom, 1-bathroom home, ideally located on a rare double lot that provides ample space for outdoor living and added privacy. The property includes a detached garage with room for three or more vehicles--perfect for parking, hobbies, or additional storage--as well as a fully fenced yard complete with a shed, ideal for gardening, pets, or entertaining. Inside, you'll find a spacious family room designed for both relaxing and hosting, along with a dining area and a dedicated office space. The basement offers additional storage to meet your needs. Step outside to enjoy the covered patio, a great spot for entertaining guests or unwinding during quiet evenings. Recent

Key facts

  • Double lot
  • Covered patio
  • Fully fenced yard

Tags

DOUBLE LOTDETACHED GARAGEFULLY FENCED YARDCOVERED PATIODEDICATED OFFICE SPACEADDITIONAL STORAGE

Property features AI

Exterior

  • Parking: Attached garage with 3 spaces
  • Utilities: Public sewer; Supplied water
  • Home design: Single-family residence; Residential property type; Built in 1912; Lot dimensions approximately 0.26
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Porch and patio; Shed(s) on property; Residential lot

Interior

  • Kitchen: Dishwasher, Range, Refrigerator
  • Bathrooms: 2 bathrooms total (1 full, 1 half)
  • Heating & cooling: Central air conditioning; Natural gas heating
  • Interior features: Dishwasher, Range, Refrigerator; Unfinished 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 $160k.

Deal economics

  • At list price, monthly cash flow is $372 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Cap rate 9.1% 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; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 232 units permitted in Clark County in 2024 (116 in 5+ unit buildings).
  • At $1,686/mo this rent would consume 48% 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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $24k; list at $160k implies a 567% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1912 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $160,000

Questions for the listing agent

  1. Built in 1912 — 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
1.05%
Cap rate
9.08%
Cash-on-cash
9.95%
DSCR
1.44
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$142,692
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
833 W Mulberry St 0.11mi 3/1.5 1,448 (-5%) 7mo $154,500 $107 82
1374 W Mulberry St 0.32mi 4/1.0 (+1) 1,519 (+0%) 2mo $70,000 $46 76
1537 W Pleasant St 0.48mi 3/1.0 1,463 (-4%) 2mo $74,000 $51 68
1618 W Pleasant St 0.53mi 3/1.5 1,432 (-6%) 1mo $78,000 $54 65
306 N Western Ave 0.58mi 3/1.0 1,460 (-4%) 4mo $157,000 $108 61
1207 W Pleasant St 0.18mi 2/1.0 (-1) 1,328 (-12%) 4mo $134,900 $102 60
1417 W Main St 0.46mi 3/1.0 1,668 (+10%) 3mo $142,500 $85 58
311 N Shaffer St 0.61mi 3/2.0 1,610 (+6%) 4mo $152,000 $94 56
1212 W Pleasant St 0.17mi 4/2.0 (+1) 1,300 (-14%) 6mo $164,000 $126 56
410 W Liberty St 0.64mi 3/2.5 1,380 (-9%) 0mo $130,000 $94 51
770 W State St 0.66mi 3/1.5 1,328 (-12%) 2mo $105,000 $79 47
1323 Broadway St 0.66mi 2/1.0 (-1) 1,356 (-11%) 5mo $140,000 $103 40

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
-1.4%
Equity multiple
0.95×
Total profit
$-2,322
Equity at exit
$23,857
10-year hold
IRR
8.3%
Equity multiple
1.63×
Total profit
$28,196
Equity at exit
$13,834

Cash invested: $44,800 (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
7.9×

Monthly cashflow live

Estimated rent
$1,686 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$54 /mo · $653/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$372

Break-even live

Break-even rent $1,215
Max offer price $160,000
Occupancy floor 73%

Sensitivity live

Price -10% $462 -5% $417 +0% $372 +5% $326 +10% $281
Rent -10% $238 -5% $305 +0% $372 +5% $438 +10% $505
Rate -1.0pp $452 -0.5pp $412 base $372 +0.5pp $330 +1.0pp $288

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
$40,000
Closing costs
$4,800
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
356 S Yellow Springs St Springfield, OH 4.0 2.0 1606 $1,825 $1.14 11d 1 0.39mi
523 W Mulberry St Springfield, OH 4.0 2.0 1456 $1,825 $1.25 11d 1 0.40mi
524 W Pleasant St Springfield, OH 4.0 2.0 1456 $1,645 $1.13 11d 1 0.41mi
302 S Yellow Springs St Springfield, OH 4.0 2.0 1456 $1,845 $1.27 11d 1 0.41mi
220 S Yellow Springs St Springfield, OH 4.0 2.0 1456 $1,645 $1.13 24d 1 0.44mi
306 S Plum St Springfield, OH 4.0 2.0 1352 $1,700 $1.26 44d 1 0.54mi
545 W Grand Ave Springfield, OH 4.0 2.0 1456 $1,595 $1.10 3d 1 0.64mi
307 N Isabella St Unit 309 Springfield, OH 3.0 1.5 1300 $1,400 $1.08 3d 1 0.65mi
18 E Grand Ave Springfield, OH 4.0 2.0 1452 $1,575 $1.08 19d 1 1.11mi
1306 S Limestone St Springfield, OH 4.0 2.0 1452 $1,695 $1.17 22d 1 1.25mi
401 Section St Springfield, OH 4.0 2.0 1612 $1,850 $1.15 11d 1 1.31mi

Listing history 3 events

  1. 2026-04-11
    status Pending
  2. 2026-04-01
    listed $160,000 Active
  3. 1988-03-16
    soldstatus $24,000

ⓘ 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
$653 · $54/mo
Projected year-2 tax
$1,575 · $131/mo
Expected delta
+$921/yr (+$77/mo · 141.0%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 71% 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 0% chance of damaging wind over 30 yrs
  • 🫁 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
$20,230
− Mortgage interest
−$8,962
− Property taxes
−$653
− Insurance
−$800
− Repairs & maintenance
−$1,618
− Management
−$1,618
− Depreciation
−$4,655
Taxable income
$1,923
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$461
After-tax cash flow
$3,998/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

+566.7% since first listed
3 events — show timeline
  • 2026-04-11 Pending WRIST
  • 2026-04-01 Listed $160,000 WRIST
  • 1988-03-16 Sold (Public Records) $24,000 Public Records

Property tax history

+2.4%/yr

Latest (2025): $653 · +84.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…