CashFlowRE
Sign in Sign up
1108 Lexington Ave
C- Composite 53.88
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 +16.5/30.0
  • ARV discount +14.8/15.0
  • DSCR +5.1/10.0
  • Rent growth +3.9/5.0
  • 1% rule +3.8/10.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$134,900

1108 Lexington Ave · Fairborn, OH 45324
2 bd · 1.0 ba · 976 sqft · SingleFamily public records · 303 Days on market
Built 1950 6,250 sqft lot $138/sqft · 16% below area Est $161k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Back On Market, with a BRAND NEW roof and gutters to be installed, and OFFERED at the SAME PRICE. Welcome to 1108 Lexington Ave. , Fairborn, OH 45324! This 2-bedroom, 1-bath ranch offers nearly 1,000 sq. ft. of living space and is full of charm and potential. Inside, you’ll love the original hardwood floors and the cozy, functional layout. The home features two comfortable bedrooms, a full bath, and a bright living area that flows easily into the kitchen. Step outside to enjoy a fully fenced backyard, ideal for pets, kids, or entertaining, plus a 1.5-car detached garage with room for storage. Conveniently located just minutes from Wright-Patterson Air Force Base, The Greene, and I-675, this home offers quick access to shopping, dining, and major employers. Whether you’re searching for the perfect starter home or a great investment property, this Fairborn ranch checks all the boxes. Don’t miss your chance to make it yours!

Key facts

  • Detached garage
  • 6,250 sq ft lot
  • Garage

Tags

ORIGINAL HARDWOOD FLOORSFULLY FENCED BACKYARDDETACHED GARAGEQUICK ACCESS TO SHOPPINGQUICK ACCESS TO DINING

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 2-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $79 ($942/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $119k (11.8% below list).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 3.7% in Fairborn — 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 72/100 on livability (#374 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, schools D+, employment D+.
  • Fairborn City (suburban): math 36% / reading 49% proficiency, ranked #520 of 656 in OH (top 79%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+5.8%/yr); 180 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 797 units permitted in Greene County in 2024 (148 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 303 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $67k; list at $135k implies a 101% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 303 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 1950 — 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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.
  7. 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.
  8. 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
0.88%
Cap rate
6.99%
Cash-on-cash
2.49%
DSCR
1.11
GRM
9.5

CMA / ARV

ARV (median comp)
$161,166
List price
$134,900
Delta
-16.30%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1212 Beech St 0.17mi 3/1.0 (+1) 1,008 (+3%) 1mo $130,000 $129 81
1267 Beech St 0.27mi 3/1.0 (+1) 1,008 (+3%) 3mo $165,000 $164 75
135 E Garland Ave 0.30mi 3/1.0 (+1) 1,008 (+3%) 4mo $200,000 $198 72
104 E Garland Ave 0.34mi 3/1.0 (+1) 1,008 (+3%) 5mo $189,900 $188 70
45 Regina Dr 0.50mi 2/1.0 924 (-5%) 2mo $137,900 $149 66
1230 Ironwood Dr 0.39mi 3/1.0 (+1) 925 (-5%) 4mo $167,000 $181 65
1330 Kapok St 0.51mi 3/1.0 (+1) 925 (-5%) 1mo $155,000 $168 62
1222 Hemlock Dr 0.34mi 3/1.0 (+1) 1,056 (+8%) 4mo $182,900 $173 62
141 Locust Dr 0.48mi 3/1.0 (+1) 925 (-5%) 5mo $143,000 $155 60
1230 Hemlock Dr 0.35mi 3/1.0 (+1) 1,092 (+12%) 5mo $175,000 $160 55
201 State St 0.62mi 3/1.0 (+1) 925 (-5%) 3mo $104,000 $112 54
184 Pat Ln 0.39mi 3/1.0 (+1) 840 (-14%) 4mo $160,001 $190 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 · 5.75% rent growth · sell at horizon

5-year hold
IRR
-9.5%
Equity multiple
0.64×
Total profit
$-13,503
Equity at exit
$20,114
10-year hold
IRR
3.1%
Equity multiple
1.25×
Total profit
$9,254
Equity at exit
$11,664

Cash invested: $37,772 (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 45324

Rents YoY
5.8%
Active inventory
180
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,189 high interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$97 /mo · $1,167/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$250
Net cashflow
$79

Break-even live

Break-even rent $1,090
Max offer price $134,900
Occupancy floor 88%

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
$33,725
Closing costs
$4,047
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1040 S Central Ave Fairborn, OH 3.0 1.0 860 $1,499 $1.74 23d 1 0.16mi
1033 Victoria Ave Fairborn, OH 2.0 1.0 768 $1,300 $1.69 14d 1 0.24mi
212 High St Fairborn, OH 2.0 1.0 908 $1,200 $1.32 14d 1 0.56mi
345 1/2 Lovington Dr Fairborn, OH 1.0 1.0 575 $675 $1.17 23d 1 0.67mi
345 1/2 Lovington Dr Fairborn, OH 1.0 1.0 575 $675 $1.17 43d 1 0.67mi
317 Arms Dr Fairborn, OH 1.0 1.0 575 $645 $1.12 43d 1 0.70mi
316 Lovington Dr Fairborn, OH 1.0 1.0 575 $675 $1.17 43d 1 0.71mi
1527 Miami Ave Fairborn, OH 2.0 1.0 900 $1,100 $1.22 3d 1 1.10mi
1529 Miami Ave Fairborn, OH 2.0 1.0 900 $1,000 $1.11 3d 1 1.10mi
221 N Central Ave Fairborn, OH 2.0 1.0 693 $1,201 $1.73 2d 3 1.21mi
388 Morris Dr Unit 390 Fairborn, OH 2.0 1.0 900 $1,100 $1.22 43d 1 1.22mi
1647 Stewart Blvd Unit 1645 Fairborn, OH 2.0 1.5 1024 $900 $0.88 23d 1 1.27mi
408 Patterson St Fairborn, OH 3.0 1.0 988 $1,400 $1.42 11d 1 1.31mi
281 Orville St Fairborn, OH 2.0 1.0 850 $899 $1.06 14d 1 1.32mi
165 W Funderburg Rd Fairborn, OH 2.0 1.0 827 $995 $1.20 2d 2 1.33mi
621 Koogler St Fairborn, OH 1.0 1.0 780 $835 $1.07 21d 1 1.35mi
1802 Montgomery Ave #1804 Fairborn, OH 2.0 1.0 806 $975 $1.21 23d 1 1.43mi
618 Jefferson St Fairborn, OH 2.0 1.0 900 $900 $1.00 3d 1 1.46mi

Listing history 23 events

  1. 2026-06-18
    days on market $134,900 Active 303 DOM
  2. 2026-06-17
    days on market $134,900 Active 302 DOM
  3. 2026-06-16
    days on market $134,900 Active 301 DOM
  4. 2026-06-15
    days on market $134,900 Active 300 DOM
  5. 2026-06-14
    days on market $134,900 Active 298 DOM
  6. 2026-06-13
    days on market $134,900 Active 297 DOM
  7. 2026-06-10
    days on market $134,900 Active 295 DOM
  8. 2026-06-09
    days on market $134,900 Active 294 DOM
  9. 2026-06-08
    days on market $134,900 Active 293 DOM
  10. 2026-06-07
    days on market $134,900 Active 292 DOM
  11. 2026-06-03
    days on market $134,900 Active 288 DOM
  12. 2026-06-02
    days on market $134,900 Active 287 DOM
  13. 2026-06-01
    days on market $134,900 Active 286 DOM
  14. 2026-05-31
    days on market $134,900 Active 285 DOM
  15. 2026-05-12
    status Active 953-char remark
    Show marketing remark (953 chars)

    Back On Market, with a BRAND NEW roof and gutters to be installed, and OFFERED at the SAME PRICE. Welcome to 1108 Lexington Ave. , Fairborn, OH 45324! This 2-bedroom, 1-bath ranch offers nearly 1,000 sq. ft. of living space and is full of charm and potential. Inside, you’ll love the original hardwood floors and the cozy, functional layout. The home features two comfortable bedrooms, a full bath, and a bright living area that flows easily into the kitchen. Step outside to enjoy a fully fenced backyard, ideal for pets, kids, or entertaining, plus a 1.5-car detached garage with room for storage. Conveniently located just minutes from Wright-Patterson Air Force Base, The Greene, and I-675, this home offers quick access to shopping, dining, and major employers. Whether you’re searching for the perfect starter home or a great investment property, this Fairborn ranch checks all the boxes. Don’t miss your chance to make it yours!

  16. 2026-04-01
    historical ActiveUnderContract 953-char remark
    Show marketing remark (953 chars)

    Back On Market, with a BRAND NEW roof and gutters to be installed, and OFFERED at the SAME PRICE. Welcome to 1108 Lexington Ave. , Fairborn, OH 45324! This 2-bedroom, 1-bath ranch offers nearly 1,000 sq. ft. of living space and is full of charm and potential. Inside, you’ll love the original hardwood floors and the cozy, functional layout. The home features two comfortable bedrooms, a full bath, and a bright living area that flows easily into the kitchen. Step outside to enjoy a fully fenced backyard, ideal for pets, kids, or entertaining, plus a 1.5-car detached garage with room for storage. Conveniently located just minutes from Wright-Patterson Air Force Base, The Greene, and I-675, this home offers quick access to shopping, dining, and major employers. Whether you’re searching for the perfect starter home or a great investment property, this Fairborn ranch checks all the boxes. Don’t miss your chance to make it yours!

  17. 2025-12-09
    price $134,900 953-char remark
    Show marketing remark (953 chars)

    Back On Market, with a BRAND NEW roof and gutters to be installed, and OFFERED at the SAME PRICE. Welcome to 1108 Lexington Ave. , Fairborn, OH 45324! This 2-bedroom, 1-bath ranch offers nearly 1,000 sq. ft. of living space and is full of charm and potential. Inside, you’ll love the original hardwood floors and the cozy, functional layout. The home features two comfortable bedrooms, a full bath, and a bright living area that flows easily into the kitchen. Step outside to enjoy a fully fenced backyard, ideal for pets, kids, or entertaining, plus a 1.5-car detached garage with room for storage. Conveniently located just minutes from Wright-Patterson Air Force Base, The Greene, and I-675, this home offers quick access to shopping, dining, and major employers. Whether you’re searching for the perfect starter home or a great investment property, this Fairborn ranch checks all the boxes. Don’t miss your chance to make it yours!

  18. 2025-11-06
    price $139,900 953-char remark
    Show marketing remark (953 chars)

    Back On Market, with a BRAND NEW roof and gutters to be installed, and OFFERED at the SAME PRICE. Welcome to 1108 Lexington Ave. , Fairborn, OH 45324! This 2-bedroom, 1-bath ranch offers nearly 1,000 sq. ft. of living space and is full of charm and potential. Inside, you’ll love the original hardwood floors and the cozy, functional layout. The home features two comfortable bedrooms, a full bath, and a bright living area that flows easily into the kitchen. Step outside to enjoy a fully fenced backyard, ideal for pets, kids, or entertaining, plus a 1.5-car detached garage with room for storage. Conveniently located just minutes from Wright-Patterson Air Force Base, The Greene, and I-675, this home offers quick access to shopping, dining, and major employers. Whether you’re searching for the perfect starter home or a great investment property, this Fairborn ranch checks all the boxes. Don’t miss your chance to make it yours!

  19. 2025-10-27
    price $144,900 953-char remark
    Show marketing remark (953 chars)

    Back On Market, with a BRAND NEW roof and gutters to be installed, and OFFERED at the SAME PRICE. Welcome to 1108 Lexington Ave. , Fairborn, OH 45324! This 2-bedroom, 1-bath ranch offers nearly 1,000 sq. ft. of living space and is full of charm and potential. Inside, you’ll love the original hardwood floors and the cozy, functional layout. The home features two comfortable bedrooms, a full bath, and a bright living area that flows easily into the kitchen. Step outside to enjoy a fully fenced backyard, ideal for pets, kids, or entertaining, plus a 1.5-car detached garage with room for storage. Conveniently located just minutes from Wright-Patterson Air Force Base, The Greene, and I-675, this home offers quick access to shopping, dining, and major employers. Whether you’re searching for the perfect starter home or a great investment property, this Fairborn ranch checks all the boxes. Don’t miss your chance to make it yours!

  20. 2025-08-19
    listed $149,900 Active 953-char remark
    Show marketing remark (953 chars)

    Back On Market, with a BRAND NEW roof and gutters to be installed, and OFFERED at the SAME PRICE. Welcome to 1108 Lexington Ave. , Fairborn, OH 45324! This 2-bedroom, 1-bath ranch offers nearly 1,000 sq. ft. of living space and is full of charm and potential. Inside, you’ll love the original hardwood floors and the cozy, functional layout. The home features two comfortable bedrooms, a full bath, and a bright living area that flows easily into the kitchen. Step outside to enjoy a fully fenced backyard, ideal for pets, kids, or entertaining, plus a 1.5-car detached garage with room for storage. Conveniently located just minutes from Wright-Patterson Air Force Base, The Greene, and I-675, this home offers quick access to shopping, dining, and major employers. Whether you’re searching for the perfect starter home or a great investment property, this Fairborn ranch checks all the boxes. Don’t miss your chance to make it yours!

  21. 1999-10-07
    soldstatus $67,000
  22. 1991-06-10
    soldstatus $43,900
  23. 1986-07-16
    soldstatus $32,000

ⓘ 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
$1,167 · $97/mo
Projected year-2 tax
$1,636 · $136/mo
Expected delta
+$469/yr (+$39/mo · 40.2%)

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$14,270
− Mortgage interest
−$7,556
− Property taxes
−$1,167
− Insurance
−$674
− Repairs & maintenance
−$1,142
− Management
−$1,142
− Depreciation
−$3,924
Taxable loss
−$1,336
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$321
After-tax cash flow
$1,263/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
Fairborn City
NCES district ID
3904396
Math proficiency
36% ▼ -17.00%
Reading proficiency
49% ▼ -10.00%
Median HH income
$45,091
Composite
36.05/100
National rank
#4772
State rank
#520 of 656 in OH

Livability — Fairborn

Score
72/100
State rank
#374
US rank
#6101

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fairborn, OH
County
Greene County · 132,120 people
City population
41,194
Metro
Dayton-Kettering, OH
Population (ZIP)
41,194
Household income
$64,979
Rent vs Own
47.2% rent · 52.8% own
Severe rent burden
1472.0

Population outlook (Greene County) Hauer SSP2

Today (2025)
170,301 people
By 2030
171,840 · +0.9%
By 2040
171,408 · +0.7%
By 2050
167,806 · -1.5%
By 2075
154,430 · -9.3%
By 2100
138,669 · -18.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Two or more races 9% Black 8% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 2% Slovak 2% Italian 1%
Foreign-born
6% · Canada, China
Languages at home
94% English-only · Spanish 1% German/W. Germanic 1% Other Indo-European 1%

Political lean MEDSL · Greene

2024 margin
R (+19.8) · D 39.5% · R 59.3% · Other 1.2%
2008→2024 swing
-1.4pp toward R · 2008: -18.4pp · 2024: -19.8pp
All cycles
2024: R+19.8 2020: R+19.5 2016: R+24.5 2012: R+21.8 2008: R+18.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -157.48%
Current HPI
228.0801
Rent YoY
▲ 5.75%
Metro
Dayton-Kettering, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+321.6% since first listed
9 events — show timeline
  • 2026-05-12 Relisted Dayton MLS
  • 2026-04-01 Contingent Dayton MLS
  • 2025-12-09 Price Changed $134,900 Dayton MLS
  • 2025-11-06 Price Changed $139,900 Dayton MLS
  • 2025-10-27 Price Changed $144,900 Dayton MLS
  • 2025-08-19 Listed $149,900 Dayton MLS
  • 1999-10-07 Sold (Public Records) $67,000 Public Records
  • 1991-06-10 Sold (Public Records) $43,900 Public Records
  • 1986-07-16 Sold (Public Records) $32,000 Public Records

Property tax history

+2.5%/yr

Latest (2025): $1,167 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…