CashFlowRE
Sign in Sign up
6501 Coleridge Ave
B- Composite 69.25
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 +25.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.4/10.0
  • 1% rule +6.9/10.0
  • Rent growth +4.4/5.0
  • Livability +4.0/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

6501 Coleridge Ave · Cincinnati, OH 45213
3 bd · 2.0 ba · 1,311 sqft · SingleFamily public records · 129 Days on market
Built 1896 7,536 sqft lot Est $294k · 49% under

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

Listing remarks MLS

Two Story, 3 Bedrooms, 2 Full Baths, Large Living & Dining Room, Full Basement, Enclosed Porch, Attached Garage, Level Yard.

Key facts

  • Hvac updated
  • Electric updated
  • 7,536 sq ft lot

Tags

HVAC UPDATEDELECTRIC UPDATED

Property features AI

Finance

  • Other: Lot size approximately 0.173 acres; Located in Kennedy Hts.; directions: Montgomery Road to Coleridge Ave
  • HOA & community: No HOA

Exterior

  • Parking: Front garage (1 car)
  • Utilities: Public water; Public sewer; Natural gas service; Gas water heater
  • Home design: Traditional single-family home; One story
  • Construction: Other foundation
  • Exterior features: Aluminum windows; Shingle roof; Aluminum siding; Residential zoning

Interior

  • Bedrooms: 3 bedrooms on main level
  • Bathrooms: 2 full bathrooms on main level
  • Heating & cooling: Gas heating; Cooling: Other
  • Interior features: 6 total rooms; Full 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/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $349 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% 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 fast (+7.7%/yr); 30 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 801 units permitted in Hamilton County in 2024 (190 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 7.7% rent growth), your $42k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 129 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 27y ago; this cycle's ask has dropped $25k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $20k; list at $150k implies a 650% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1896 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 129 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1896 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.19%
Cap rate
9.09%
Cash-on-cash
9.97%
DSCR
1.44
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$293,664
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6414 Red Bank Rd 0.15mi 3/2.5 1,280 (-2%) 5mo $170,000 $133 83
3708 Zinsle Ave 0.08mi 2/1.5 (-1) 1,272 (-3%) 4mo $252,000 $198 82
3848 Odin Ave 0.28mi 3/2.0 1,404 (+7%) 1mo $315,000 $224 75
6745 Belkenton Ave 0.32mi 3/2.0 1,364 (+4%) 4mo $263,500 $193 75
6140 Grand Vista Ave 0.64mi 3/1.5 1,402 (+7%) 2mo $396,000 $282 54
6047 Kennedy Ave 0.44mi 3/2.5 1,457 (+11%) 6mo $315,000 $216 54
6163 Grand Vista Ave 0.68mi 3/2.0 1,419 (+8%) 1mo $275,000 $194 53
6221 Hedge Ave 0.34mi 2/1.0 (-1) 1,152 (-12%) 3mo $215,000 $187 52
6808 Sampson Ln 0.68mi 2/1.5 (-1) 1,267 (-3%) 6mo $288,500 $228 51
6515 Iris Ave 0.34mi 4/1.5 (+1) 1,487 (+13%) 6mo $375,138 $252 50
6733 Stoll Ln 0.74mi 3/1.5 1,440 (+10%) 0mo $352,500 $245 47
3331 Arrow Ave 0.72mi 2/1.0 (-1) 1,179 (-10%) 0mo $310,000 $263 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 · 7.74% rent growth · sell at horizon

5-year hold
IRR
4.0%
Equity multiple
1.16×
Total profit
$6,861
Equity at exit
$22,351
10-year hold
IRR
17.6%
Equity multiple
2.79×
Total profit
$75,009
Equity at exit
$12,961

Cash invested: $41,972 (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 45213

Rents YoY
7.7%
Active inventory
30
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,780 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$209 /mo · $2,506/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$374
Net cashflow
$349

Break-even live

Break-even rent $1,338
Max offer price $149,900
Occupancy floor 75%

Sensitivity live

Price -10% $434 -5% $391 +0% $349 +5% $306 +10% $264
Rent -10% $208 -5% $279 +0% $349 +5% $419 +10% $489
Rate -1.0pp $424 -0.5pp $387 base $349 +0.5pp $310 +1.0pp $270

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
$37,475
Closing costs
$4,497
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3701 Iona Ave Cincinnati, OH 2.0 1.5 900 $1,475 $1.64 24d 1 0.22mi
3647 Northdale Pl Unit 3657-2 Cincinnati, OH 2.0 1.0 1000 $1,195 $1.20 24d 1 0.33mi
3642 Northdale Pl Unit 2 Cincinnati, OH 2.0 1.0 900 $1,250 $1.39 15d 1 0.35mi
3942 Standish Ave Cincinnati, OH 3.0 3.0 1279 $2,750 $2.15 44d 1 0.45mi
6830 Withany Ave Cincinnati, OH 3.0 1.0 972 $1,795 $1.85 24d 1 0.47mi
6015 Red Bank Rd Cincinnati, OH 3.0 2.0 1175 $1,600 $1.36 5d 1 0.49mi
3501 Section Rd Cincinnati, OH 2.0–3.0 2.0 1140 $1,695 $1.49 4d 5 0.55mi
6142 Dryden Ave Unit 4 Cincinnati, OH 2.0 1.0 950 $1,250 $1.32 24d 1 0.60mi
5821 Valley View Ave Cincinnati, OH 3.0 1.0 1574 $1,700 $1.08 24d 1 0.71mi
6847 Stewart Rd Cincinnati, OH 1.0–2.0 1.0–2.0 777 $2,165 $2.78 2d 11 0.87mi
5805 Woodmont Ave Cincinnati, OH 4.0 2.5 1681 $2,495 $1.48 15d 1 0.99mi
5601 Viewpointe Dr Cincinnati, OH 2.0–3.0 2.0 1102 $2,293 $2.08 2d 24 1.02mi
3163 Woodford Rd Cincinnati, OH 1.0–2.0 1.0–1.5 862 $1,399 $1.62 2d 14 1.03mi
7505 Montgomery Rd #14 Cincinnati, OH 3.0 1.0 1032 $1,595 $1.55 24d 1 1.05mi
5500 Ehrling Rd Cincinnati, OH 3.0 2.0 1408 $2,031 $1.44 24d 1 1.06mi
2929 Cortelyou Pl Cincinnati, OH 2.0 1.0 1198 $1,425 $1.19 24d 1 1.09mi
5552 Ehrling Rd Cincinnati, OH 3.0 2.0 1254 $2,105 $1.68 2d 1 1.10mi
6020 Montgomery Rd Cincinnati, OH 2.0 1.0–2.0 893 $3,199 $3.58 2d 25 1.13mi
3167 Auten Ave Cincinnati, OH 3.0 1.5 1260 $2,000 $1.59 15d 1 1.20mi
2858 Losantiville Ave Cincinnati, OH 2.0 2.5 1800 $1,950 $1.08 24d 1 1.25mi
7710 Plainfield Rd Cincinnati, OH 2.0 1.0 1100 $1,835 $1.67 44d 1 1.39mi

Listing history 43 events

  1. 2026-06-21
    days on market $149,900 Active 129 DOM
  2. 2026-06-18
    days on market $149,900 Active 126 DOM
  3. 2026-06-17
    days on market $149,900 Active 125 DOM
  4. 2026-06-16
    days on market $149,900 Active 124 DOM
  5. 2026-06-15
    days on market $149,900 Active 123 DOM
  6. 2026-06-13
    days on market $149,900 Active 121 DOM
  7. 2026-06-13
    days on market $149,900 Active 120 DOM
  8. 2026-06-09
    days on market $149,900 Active 117 DOM
  9. 2026-06-08
    days on market $149,900 Active 116 DOM
  10. 2026-06-07
    days on market $149,900 Active 115 DOM
  11. 2026-06-03
    days on market $149,900 Active 111 DOM
  12. 2026-06-02
    days on market $149,900 Active 110 DOM
  13. 2026-06-01
    days on market $149,900 Active 109 DOM
  14. 2026-05-31
    days on market $149,900 Active 108 DOM
  15. 2026-04-20
    price $149,900
  16. 2026-02-12
    listed $175,000 Active
  17. 2018-08-14
    soldstatus $20,000 Sold 128-char remark
    Show marketing remark (128 chars)

    Two Story, 3 Bedrooms, 2 Full Baths, Large Living & Dining Room, Full Basement, Enclosed Porch, Attached Garage, Level Yard.

  18. 2018-07-16
    historical Accept Backup Offers 128-char remark
    Show marketing remark (128 chars)

    Two Story, 3 Bedrooms, 2 Full Baths, Large Living & Dining Room, Full Basement, Enclosed Porch, Attached Garage, Level Yard.

  19. 2018-07-09
    status Active 128-char remark
    Show marketing remark (128 chars)

    Two Story, 3 Bedrooms, 2 Full Baths, Large Living & Dining Room, Full Basement, Enclosed Porch, Attached Garage, Level Yard.

  20. 2018-06-28
    historical Accept Backup Offers 128-char remark
    Show marketing remark (128 chars)

    Two Story, 3 Bedrooms, 2 Full Baths, Large Living & Dining Room, Full Basement, Enclosed Porch, Attached Garage, Level Yard.

  21. 2018-06-26
    status Active 128-char remark
    Show marketing remark (128 chars)

    Two Story, 3 Bedrooms, 2 Full Baths, Large Living & Dining Room, Full Basement, Enclosed Porch, Attached Garage, Level Yard.

  22. 2018-06-15
    historical Accept Backup Offers 128-char remark
    Show marketing remark (128 chars)

    Two Story, 3 Bedrooms, 2 Full Baths, Large Living & Dining Room, Full Basement, Enclosed Porch, Attached Garage, Level Yard.

  23. 2018-06-06
    status Active 128-char remark
    Show marketing remark (128 chars)

    Two Story, 3 Bedrooms, 2 Full Baths, Large Living & Dining Room, Full Basement, Enclosed Porch, Attached Garage, Level Yard.

  24. 2018-04-19
    historical Accept Backup Offers 128-char remark
    Show marketing remark (128 chars)

    Two Story, 3 Bedrooms, 2 Full Baths, Large Living & Dining Room, Full Basement, Enclosed Porch, Attached Garage, Level Yard.

  25. 2018-04-03
    listed $29,900 Active 128-char remark
    Show marketing remark (128 chars)

    Two Story, 3 Bedrooms, 2 Full Baths, Large Living & Dining Room, Full Basement, Enclosed Porch, Attached Garage, Level Yard.

  26. 2005-07-04
    historical
  27. 2005-06-08
    soldstatus $35,000
  28. 2005-05-16
    listed $34,900
  29. 2005-03-11
    listed $39,900
  30. 2005-03-07
    historical
  31. 2005-01-25
    listed $46,900
  32. 2005-01-15
    historical
  33. 2004-12-16
    listed $53,900
  34. 2004-12-04
    historical
  35. 2004-11-04
    listed $57,900
  36. 2004-10-31
    historical
  37. 2004-07-13
    listed $61,900
  38. 2002-06-24
    historical
  39. 2002-06-19
    historical
  40. 2002-03-29
    listed $84,900
  41. 2002-02-01
    historical
  42. 2001-10-26
    listed $115,000
  43. 1999-05-26
    listed $89,900

ⓘ 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
$2,506 · $209/mo
Projected year-2 tax
$2,506 · $209/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 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 4/10 Moderate 4 unhealthy d/yr today · 5 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
$21,360
− Mortgage interest
−$8,397
− Property taxes
−$2,506
− Insurance
−$750
− Repairs & maintenance
−$1,709
− Management
−$1,709
− Depreciation
−$4,361
Taxable income
$1,930
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$463
After-tax cash flow
$3,723/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)
11,139
Household income
$76,356
Rent vs Own
40.7% rent · 59.3% own
Severe rent burden
376.0

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
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 60% Black 29% Two or more races 5% Hispanic / Latino 2% Asian 2%
Common ancestry
Romanian 2% Italian 2% Iranian 1%
Foreign-born
3% · China, Canada
Languages at home
96% English-only · Spanish 2% Chinese 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
▼ -245.11%
Current HPI
282.4409
Rent YoY
▲ 7.74%
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

+66.7% since first listed
29 events — show timeline
  • 2026-04-20 Price Changed $149,900 Cincy MLS
  • 2026-02-12 Listed $175,000 Cincy MLS
  • 2018-08-14 Sold (MLS) $20,000 Cincy MLS
  • 2018-07-16 Contingent Cincy MLS
  • 2018-07-09 Relisted Cincy MLS
  • 2018-06-28 Contingent Cincy MLS
  • 2018-06-26 Relisted Cincy MLS
  • 2018-06-15 Contingent Cincy MLS
  • 2018-06-06 Relisted Cincy MLS
  • 2018-04-19 Contingent Cincy MLS
  • 2018-04-03 Listed $29,900 Cincy MLS
  • 2005-07-04 Listing Removed Cincy MLS
  • 2005-06-08 Sold (MLS) $35,000 Cincy MLS
  • 2005-05-16 Listed $34,900 Cincy MLS
  • 2005-03-11 Listed $39,900 Cincy MLS
  • 2005-03-07 Listing Removed Cincy MLS
  • 2005-01-25 Listed $46,900 Cincy MLS
  • 2005-01-15 Listing Removed Cincy MLS
  • 2004-12-16 Listed $53,900 Cincy MLS
  • 2004-12-04 Listing Removed Cincy MLS
  • 2004-11-04 Listed $57,900 Cincy MLS
  • 2004-10-31 Listing Removed Cincy MLS
  • 2004-07-13 Listed $61,900 Cincy MLS
  • 2002-06-24 Listing Removed Cincy MLS
  • 2002-06-19 Listing Removed Cincy MLS
  • 2002-03-29 Listed $84,900 Cincy MLS
  • 2002-02-01 Listing Removed Cincy MLS
  • 2001-10-26 Listed $115,000 Cincy MLS
  • 1999-05-26 Listed $89,900 Cincy MLS

Property tax history

+5.9%/yr

Latest (2025): $2,506 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…