CashFlowRE
Sign in Sign up
2308 W Clifton Ave Duplex
C- Composite 51.27
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 +22.9/30.0
  • DSCR +7.3/10.0
  • 1% rule +5.8/10.0
  • Livability +4.0/5.0
  • ARV discount +3.3/15.0
  • Rent growth +3.0/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$389,999

2308 W Clifton Ave · Cincinnati, OH 45219
5 bd · 2.0 ba · 2,922 sqft · MultiFamily public records · 91 Days on market
Built 1895 Est $356k · 9% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Looking For A Money Maker? Excellent Return. Rent Will More Than Cover Expenses! Low Maintance Brick Exterior. Heat Paid By Tenants. Off Street Parking. 4 Blocks From Campus. Motivated Seller!

Key facts

  • Duplex in clifton
  • Driveway parking
  • Built 1895

Tags

DUPLEX IN CLIFTONDRIVEWAY PARKING

Property features AI

Finance

  • Other: Single building containing 2 total units; Two-unit mix: one 2-bedroom unit and one 3+ bedroom unit

Exterior

  • Parking: On-street parking; Driveway
  • Utilities: Public water; Public sewer; Natural gas
  • Home design: Duplex; Three-plus levels; Poured foundation
  • Construction: Brick construction; Metal roof
  • Exterior features: Insulated windows; Lot measured in acres

Interior

  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 5 bedrooms
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Full basement; Two fireplaces (currently inoperable)

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 1×2.0bd/1.0ba + 1×4.0bd/1.0ba units multifamily listed at $390k.

Deal economics

  • At list price, monthly cash flow is $682 ($8k/yr) — positive. Per door: $341/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $390k).
  • Recommended offer: $355k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% 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.
  • Market conditions: Rents rising (+2.1%/yr); 71 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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).
  • At $4,200/mo this rent would consume 141% of the median local household income ($36k/yr) (locally 2461% 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 $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($355k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $105k; list at $390k implies a 271% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1895 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $354,899 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1895 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.08%
Cap rate
8.39%
Cash-on-cash
7.50%
DSCR
1.33
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$356,484
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2232 Flora St 0.26mi 5/3.0 2,844 (-3%) 13mo $290,000 $102 68
305 Warner St 0.21mi 6/4.0 (+1) 3,012 (+3%) 5mo $430,000 $143 68
316 Emming St 0.26mi 4/3.0 (-1) 2,941 (+1%) 12mo $310,000 $105 68
447 Warner St 0.45mi 4/4.0 (-1) 2,958 (+1%) 4mo $360,000 $122 61
1826 Logan St 0.56mi 6/3.0 (+1) 3,132 (+7%) 6mo $430,000 $137 48
1 Foxhall Ct 0.56mi 4/4.5 (-1) 3,000 (+3%) 23mo $332,500 $111 35
1622 Pleasant St 0.70mi 5/3.0 2,644 (-10%) 19mo $621,000 $235 31
650 W Mcmicken Ave 0.67mi 6/4.0 (+1) 3,294 (+13%) 11mo $175,000 $53 25

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 · 2.07% rent growth · sell at horizon

5-year hold
IRR
-5.9%
Equity multiple
0.78×
Total profit
$-23,605
Equity at exit
$58,150
10-year hold
IRR
2.6%
Equity multiple
1.18×
Total profit
$19,832
Equity at exit
$33,720

Cash invested: $109,200 (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 45219

Home prices YoY
-28.3%
Rents YoY
2.1%
Active inventory
71
Price-to-rent
17.7×

Monthly cashflow live

Estimated rent
$4,200 high interval (Pro) →
Mortgage (P&I)
$2,045
Tax from tax record
$428 /mo · $5,135/yr
Insurance
$162
HOA
$0
Vacancy / Maint / Mgmt
$882
Net cashflow
$682

Break-even live

Break-even rent $3,336
Max offer price $389,999
Occupancy floor 79%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 2.0 1 $1,840
1× unit 4.0 1 $2,360
Total (2 units) $4,200

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
$97,500
Closing costs
$11,700
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2317 Chickasaw St Cincinnati, OH 5.0 2.0 2826 $2,750 $0.97 14d 1 0.17mi
2235 Victor St Cincinnati, OH 4.0 2.0 2043 $2,250 $1.10 24d 1 0.22mi
2271 Vine St Cincinnati, OH 4.0 2.0 2268 $1,525 $0.67 4d 1 0.28mi
2017 Elm St Unit 1056145P Cincinnati, OH 5.0 2.0 3939 $7,694 $1.95 12d 1 0.42mi
2421 Fairview Ave Cincinnati, OH 5.0 2.0 2400 $3,300 $1.38 24d 1 0.51mi
122 W Elder St Unit 1056110P Cincinnati, OH 5.0 3.0 3444 $7,875 $2.29 2d 1 0.59mi
111 W Elder St Unit 1056044P Cincinnati, OH 1.0–4.0 1.0–4.0 1835 $7,140 $3.89 10d 2 0.62mi
1610 Pleasant St Unit 1056041P Cincinnati, OH 3.0–4.0 2.0–3.0 2960 $7,037 $2.38 10d 2 0.73mi
2800 Jefferson Ave Cincinnati, OH 4.0 2.0 2500 $625 $0.25 20d 1 0.73mi
1537 Republic St Unit 1058850P Cincinnati, OH 4.0 3.0 2421 $10,677 $4.41 21d 1 0.80mi
258 Dorchester Ave Unit 1056079P Cincinnati, OH 6.0 3.0 3498 $7,661 $2.19 14d 1 0.84mi
1424 Pleasant St Unit 1056038P Cincinnati, OH 4.0 3.0 2960 $7,167 $2.42 14d 1 0.90mi
2813 Gerard St Unit 1540075P Cincinnati, OH 4.0 3.0 2152 $6,281 $2.92 20d 1 0.95mi
2105 Burnet Ave Unit 1056017P Cincinnati, OH 4.0 2.0 2960 $7,384 $2.49 2d 1 0.97mi
1354 Broadway Unit 1056136P Cincinnati, OH 4.0 3.0 2529 $7,307 $2.89 3d 1 1.01mi
120 E 13th St Unit 1056091P Cincinnati, OH 4.0 2.0 3229 $10,667 $3.30 21d 1 1.04mi
126 E 13th St Unit 1056025P Cincinnati, OH 5.0 4.0 2960 $5,339 $1.80 3d 1 1.05mi
1304 Broadway Unit 1056130P Cincinnati, OH 1.0–5.0 1.0–4.0 2072 $8,495 $4.10 10d 2 1.11mi
516 E 12th St Unit 1314562P Cincinnati, OH 4.0 2.0 2023 $10,170 $5.03 24d 1 1.21mi

Listing history 23 events

  1. 2026-06-18
    days on market $389,999 Active 91 DOM
  2. 2026-06-17
    days on market $389,999 Active 90 DOM
  3. 2026-06-16
    days on market $389,999 Active 89 DOM
  4. 2026-06-15
    days on market $389,999 Active 88 DOM
  5. 2026-06-13
    days on market $389,999 Active 86 DOM
  6. 2026-06-13
    days on market $389,999 Active 85 DOM
  7. 2026-06-09
    days on market $389,999 Active 82 DOM
  8. 2026-06-08
    days on market $389,999 Active 81 DOM
  9. 2026-06-07
    days on market $389,999 Active 80 DOM
  10. 2026-06-03
    days on market $389,999 Active 76 DOM
  11. 2026-06-02
    days on market $389,999 Active 75 DOM
  12. 2026-06-01
    days on market $389,999 Active 74 DOM
  13. 2026-05-31
    days on market $389,999 Active 73 DOM
  14. 2026-04-18
    price $389,999
  15. 2026-03-19
    listed $399,999 Active
  16. 2016-05-31
    soldstatus $105,000
  17. 2012-10-11
    historical
  18. 2012-04-13
    listed $129,000
  19. 2000-03-13
    soldstatus $71,900
  20. 2000-03-10
    soldstatus $71,900 193-char remark
    Show marketing remark (193 chars)

    Looking For A Money Maker? Excellent Return. Rent Will More Than Cover Expenses! Low Maintance Brick Exterior. Heat Paid By Tenants. Off Street Parking. 4 Blocks From Campus. Motivated Seller!

  21. 1999-04-27
    listed $74,900 193-char remark
    Show marketing remark (193 chars)

    Looking For A Money Maker? Excellent Return. Rent Will More Than Cover Expenses! Low Maintance Brick Exterior. Heat Paid By Tenants. Off Street Parking. 4 Blocks From Campus. Motivated Seller!

  22. 1993-06-15
    soldstatus $73,000
  23. 1987-06-26
    soldstatus $40,000

ⓘ 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
$5,135 · $428/mo
Projected year-2 tax
$5,610 · $467/mo
Expected delta
+$474/yr (+$40/mo · 9.2%)

ⓘ 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) · 68% 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 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
$50,400
− Mortgage interest
−$21,846
− Property taxes
−$5,135
− Insurance
−$1,950
− Repairs & maintenance
−$4,032
− Management
−$4,032
− Depreciation
−$11,345
Taxable income
$2,059
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$494
After-tax cash flow
$7,694/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)
20,012
Household income
$35,657
Rent vs Own
82.9% rent · 17.1% own
Severe rent burden
2461.0

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
Predominantly White (67%)
Race & ethnicity
White 67% Black 16% Asian 7% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Romanian 3% Italian 2% Slovak 1%
Foreign-born
10% · China, Canada
Languages at home
88% English-only · Chinese 3% Spanish 2% Other Indo-European 2%

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
▼ -134.46%
Current HPI
340.1262
Rent YoY
▲ 2.07%
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

+875.0% since first listed
10 events — show timeline
  • 2026-04-18 Price Changed $389,999 Cincy MLS
  • 2026-03-19 Listed $399,999 Cincy MLS
  • 2016-05-31 Sold (Public Records) $105,000 Public Records
  • 2012-10-11 Listing Removed Cincy MLS
  • 2012-04-13 Listed $129,000 Cincy MLS
  • 2000-03-13 Sold (Public Records) $71,900 Public Records
  • 2000-03-10 Sold (MLS) $71,900 Cincy MLS
  • 1999-04-27 Listed $74,900 Cincy MLS
  • 1993-06-15 Sold (Public Records) $73,000 Public Records
  • 1987-06-26 Sold (Public Records) $40,000 Public Records

Property tax history

+4.1%/yr

Latest (2025): $5,135 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…