CashFlowRE
Sign in Sign up
505 Highview Ave
D Composite 44.47
Why this score? — see what drove the D 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 +13.4/30.0
  • ARV discount +8.7/15.0
  • 1% rule +5.4/10.0
  • Schools +5.0/10.0
  • DSCR +4.0/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$134,000

505 Highview Ave · Springfield, OH 45505
3 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 59 Days on market
Built 1940 8,712 sqft lot $123/sqft · at area comps Est $138k · at est.

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

Listing remarks MLS

Welcome home to this Cape Cod style home with a full unfinished basement. The roof has recently been replaced with dimensional shingles. This home has a ton of potential, just needs some TLC. The home is being sold as-is.

Key facts

  • New furnace
  • New water softener
  • Generous lot

Tags

GENEROUS LOTFULL BASEMENTNEW ROOFNEW FURNACENEW WATER HEATERNEW WATER SOFTENER

Property features AI

Exterior

  • Parking: Carport
  • Utilities: Well water; Public sewer
  • Home design: Single-family residence; Residential property; Built in 1940
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Porch; Residential lot

Interior

  • Kitchen: Range; Microwave
  • Bedrooms: Three bedrooms
  • Flooring: Carpet; Vinyl; Wood
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Natural gas
  • Interior features: Six total rooms; Full, unfinished basement with block foundation

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/1.0-bath single-family listed at $134k.

Deal economics

  • At list price, monthly cash flow is $3 ($37/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $134k).
  • Recommended offer: $130k (3.0% below list) — sets the bar for market timing.
  • Cap rate 6.3% 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.
  • Clark-Shawnee Local (rural): math 54% / reading 62% proficiency, ranked #301 of 656 in OH (top 46%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Shawnee Elementary School (math 47% / reading 52%, grade D, #906 of 1,584 statewide, top 59%, 1,010 students, 46% FRL); Shawnee Middle School/High School (math 47% / reading 67%, grade C, #275 of 781 statewide, top 37%, 687 students, 46% FRL).
  • Market conditions: 158 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 232 units permitted in Clark County in 2024 (116 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($44k/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 $926 of loan paydown is wiped out by about $4k 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

  • It's been on market 59 days — a 3% lower offer ($130k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y 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 $70k; list at $134k implies a 91% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $129,980 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
1.04%
Cap rate
6.32%
Cash-on-cash
0.10%
DSCR
1.00
GRM
8.0

CMA / ARV

ARV (median comp)
$137,757
List price
$134,000
Delta
-2.73%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
533 Lyle Ave 0.15mi 3/1.0 1,064 (-3%) 2mo $147,000 $138 87
533 Highview Ave 0.03mi 2/1.0 (-1) 972 (-11%) 2mo $70,000 $72 73
2825 Linden Ave 0.18mi 3/1.0 1,064 (-3%) 23mo $165,000 $155 68
157 Kinnane Ave 0.28mi 3/1.0 1,173 (+7%) 23mo $35,100 $30 56
227 Kinnane Ave 0.22mi 3/1.0 972 (-11%) 19mo $129,900 $134 55
348 Lyle Ave 0.22mi 3/1.0 956 (-12%) 23mo $150,000 $157 50

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
-16.0%
Equity multiple
0.43×
Total profit
$-21,388
Equity at exit
$19,980
10-year hold
IRR
-7.5%
Equity multiple
0.52×
Total profit
$-17,845
Equity at exit
$11,586

Cash invested: $37,520 (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 45505

Home prices YoY
-34.3%
Active inventory
158
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,399 medium interval (Pro) →
Mortgage (P&I)
$703
Tax from tax record
$344 /mo · $4,125/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$3

Break-even live

Break-even rent $1,395
Max offer price $134,000
Occupancy floor 95%

Sensitivity live

Price -10% $79 -5% $41 +0% $3 +5% $-35 +10% $-73
Rent -10% $-107 -5% $-52 +0% $3 +5% $58 +10% $114
Rate -1.0pp $71 -0.5pp $37 base $3 +0.5pp $-32 +1.0pp $-67

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
$33,500
Closing costs
$4,020
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
421 Catherine St Springfield, OH 3.0 2.0 1498 $1,500 $1.00 45d 1 1.39mi
313 E Rose St Springfield, OH 3.0 1.0 828 $1,200 $1.45 25d 1 1.47mi
2406 Springfield Xenia Rd Springfield, OH 3.0 2.0 1300 $1,650 $1.27 4d 1 1.49mi

Listing history 27 events

  1. 2026-06-22
    days on market $134,000 Active 59 DOM
  2. 2026-06-19
    days on market $134,000 Active 56 DOM
  3. 2026-06-18
    days on market $134,000 Active 55 DOM
  4. 2026-06-17
    days on market $134,000 Active 54 DOM
  5. 2026-06-16
    pricedays on market $134,000 Active 53 DOM
  6. 2026-06-15
    days on market $140,000 Active 52 DOM
  7. 2026-06-14
    days on market $140,000 Active 50 DOM
  8. 2026-06-12
    days on market $140,000 Active 49 DOM
  9. 2026-06-09
    days on market $140,000 Active 46 DOM
  10. 2026-06-08
    days on market $140,000 Active 45 DOM
  11. 2026-06-07
    days on market $140,000 Active 44 DOM
  12. 2026-06-05
    days on market $140,000 Active 41 DOM
  13. 2026-06-03
    days on market $140,000 Active 40 DOM
  14. 2026-06-02
    days on market $140,000 Active 39 DOM
  15. 2026-06-01
    days on market $140,000 Active 38 DOM
  16. 2026-05-31
    days on market $140,000 Active 37 DOM
  17. 2026-05-30
    days on market $140,000 Active 36 DOM
  18. 2026-04-24
    listed $140,000 Active 644-char remark
  19. 2026-04-03
    historical
  20. 2026-02-26
    price $129,000
  21. 2026-01-31
    listed $134,000 Active
  22. 2022-12-13
    soldstatus $70,000
  23. 2022-12-09
    soldstatus $70,000 Closed
    Show marketing remark (221 chars)

    Welcome home to this Cape Cod style home with a full unfinished basement. The roof has recently been replaced with dimensional shingles. This home has a ton of potential, just needs some TLC. The home is being sold as-is.

  24. 2022-12-09
    soldstatus $70,000 Sold
    Show marketing remark (221 chars)

    Welcome home to this Cape Cod style home with a full unfinished basement. The roof has recently been replaced with dimensional shingles. This home has a ton of potential, just needs some TLC. The home is being sold as-is.

  25. 2022-11-28
    historical Active/Pending
    Show marketing remark (221 chars)

    Welcome home to this Cape Cod style home with a full unfinished basement. The roof has recently been replaced with dimensional shingles. This home has a ton of potential, just needs some TLC. The home is being sold as-is.

  26. 2022-11-21
    price $79,900
    Show marketing remark (221 chars)

    Welcome home to this Cape Cod style home with a full unfinished basement. The roof has recently been replaced with dimensional shingles. This home has a ton of potential, just needs some TLC. The home is being sold as-is.

  27. 2022-11-18
    listed $89,900 Active
    Show marketing remark (221 chars)

    Welcome home to this Cape Cod style home with a full unfinished basement. The roof has recently been replaced with dimensional shingles. This home has a ton of potential, just needs some TLC. The home is being sold as-is.

ⓘ 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
$4,125 · $344/mo
Projected year-2 tax
$4,125 · $344/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 3/10 Moderate 7 d/yr ≥99°F today · 17 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
$16,790
− Mortgage interest
−$7,506
− Property taxes
−$4,125
− Insurance
−$670
− Repairs & maintenance
−$1,343
− Management
−$1,343
− Depreciation
−$3,898
Taxable loss
−$2,095
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$503
After-tax cash flow
$540/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
Clark-Shawnee Local
NCES district ID
3904628
Math proficiency
54% ▼ -13.00%
Reading proficiency
62% ▼ -4.00%
Median HH income
$59,411
Composite
50.29/100
National rank
#1884
State rank
#301 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

County
Clark County · 33,261 people
City population
33,261
Metro
Springfield, OH
Population (ZIP)
19,826
Household income
$43,819
Rent vs Own
47.3% rent · 52.7% own
Severe rent burden
950.0

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
Predominantly White (75%)
Race & ethnicity
White 75% Black 14% Two or more races 7% Hispanic / Latino 4%
Common ancestry
Slovak 1% German 1% Iranian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% French/Haitian/Cajun 1% German/W. Germanic 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
▼ -135.16%
Current HPI
258.9037
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

+49.1% since first listed
11 events — show timeline
  • 2026-06-16 Price Changed $134,000 WRIST
  • 2026-04-24 Listed $140,000 WRIST
  • 2026-04-03 Listing Removed WRIST
  • 2026-02-26 Price Changed $129,000 WRIST
  • 2026-01-31 Listed $134,000 WRIST
  • 2022-12-13 Sold (Public Records) $70,000 Public Records
  • 2022-12-09 Sold (MLS) $70,000 Dayton MLS
  • 2022-12-09 Sold (MLS) $70,000 Dayton MLS
  • 2022-11-28 Contingent Dayton MLS
  • 2022-11-21 Price Changed $79,900 Dayton MLS
  • 2022-11-18 Listed $89,900 Dayton MLS

Property tax history

+21.1%/yr

Latest (2025): $4,125 · +41.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…