CashFlowRE
Sign in Sign up
6101 Contreras Rd
D- Composite 35.02
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 +13.5/30.0
  • Schools +4.9/10.0
  • Livability +4.4/5.0
  • DSCR +4.1/10.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.1/15.0
  • Appreciation +0.0/10.0

$284,900

6101 Contreras Rd · Oxford, OH 45056
3 bd · 2.0 ba · 1,888 sqft · SingleFamily public records · 34 Days on market
Built 1930 9,444 sqft lot $151/sqft · 16% above area Est $245k · 16% over

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

Listing remarks MLS

This well-maintained duplex, built in 1930, offers two 2-bedroom units with hardwood floors and high ceilings. Unit 1 provides a traditional layout, while Unit 2 features a finished third floor for extra living space. The property includes a covered front porch and on-street parking for four vehicles. Located just a short walk from uptown Oxford and Miami University, it presents an excellent opportunity for rental income or potential conversion back into a single-family residence. With a lot size of 0.2168 acres, this property combines historic charm with modern possibilities

Key facts

  • Covered front porch
  • Finished third floor
  • On-street parking

Tags

HARDWOOD FLOORSHIGH CEILINGSFINISHED THIRD FLOORCOVERED FRONT PORCHON-STREET PARKINGSHORT WALK FROM UPTOWN OXFORD

Property features AI

Finance

  • Other: Owner pays water; Semi-annual tax information available
  • Financial info: Two-unit property with one 2-bedroom unit renting for $1,000 and one 3-bedroom unit renting for $800

Exterior

  • Parking: On-street parking; Driveway
  • Utilities: Public water; Public sewer; Natural gas
  • Home design: Duplex; Three or more levels; Residential zoning
  • Construction: Wood siding exterior; Stone foundation; Shingle roof; Built as a multi-unit building (2 units)
  • Exterior features: Front porch; Wood windows

Interior

  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 3 bedrooms
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Heating & cooling: Gas heating; Hot water heating; Window air conditioning units; Tenants pay heat; Separate gas and electric metering
  • Interior features: Partial 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 $285k.

Deal economics

  • At list price, monthly cash flow is $9 ($113/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 $231k (18.9% below list).
  • Recommended offer: $231k (18.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.6% in Oxford — 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 87/100 on livability (#30 in OH, #267 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment F.
  • Talawanda City (rural): math 55% / reading 61% proficiency, ranked #323 of 656 in OH (top 49%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 66 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,163 units permitted in Butler County in 2024 (356 in 5+ unit buildings).
  • At $2,311/mo this rent would consume 56% of the median local household income ($49k/yr) (locally 1724% 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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($276k) is reasonable based on typical stale-listing flexibility.
  • 8 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 $190k; 50% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $231,117 (18.9% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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?
  5. 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?
  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
0.81%
Cap rate
6.33%
Cash-on-cash
0.14%
DSCR
1.01
GRM
10.3

CMA / ARV

ARV (median comp)
$244,648
List price
$284,900
Delta
16.45%
Verdict
OVERPRICED
Comps
5 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6104 Fairfield Rd 0.15mi 3/2.0 1,889 (+0%) 1mo $360,000 $191 92
100 Hilltop Rd 0.06mi 4/2.0 (+1) 1,818 (-4%) 8mo $320,000 $176 80
120 Ridge Ave 0.24mi 3/2.0 1,840 (-2%) 6mo $245,000 $133 80
6172 Vereker Dr 0.15mi 3/2.0 2,117 (+12%) 3mo $225,000 $106 70
335 N Locust St 0.42mi 3/2.0 1,829 (-3%) 8mo $150,000 $82 69
118 S Elm St 0.45mi 4/2.0 (+1) 1,875 (-1%) 9mo $300,000 $160 65
1020 Tollgate Dr 0.36mi 4/3.0 (+1) 2,044 (+8%) 2mo $318,000 $156 59
446 Emerald Woods Dr 0.51mi 4/2.5 (+1) 1,988 (+5%) 10mo $310,000 $156 52
5 Quail Ridge Dr 0.73mi 4/2.5 (+1) 1,856 (-2%) 8mo $378,000 $204 49
5170 Brown Rd 0.65mi 4/2.0 (+1) 1,664 (-12%) 0mo $385,000 $231 44
509 White Oak Dr 0.66mi 3/2.0 1,645 (-13%) 4mo $305,000 $185 44
22 W Withrow St 0.67mi 2/1.0 (-1) 1,629 (-14%) 12mo $215,000 $132 27

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
-16.1%
Equity multiple
0.43×
Total profit
$-45,626
Equity at exit
$42,480
10-year hold
IRR
-7.8%
Equity multiple
0.51×
Total profit
$-39,199
Equity at exit
$24,633

Cash invested: $79,772 (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 45056

Home prices YoY
-29.6%
Active inventory
66
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,311 medium interval (Pro) →
Mortgage (P&I)
$1,494
Tax from tax record
$204 /mo · $2,444/yr
Insurance
$119
HOA
$0
Vacancy / Maint / Mgmt
$485
Net cashflow
$9

Break-even live

Break-even rent $2,299
Max offer price $284,900
Occupancy floor 95%

Sensitivity live

Price -10% $171 -5% $90 +0% $9 +5% $-71 +10% $-152
Rent -10% $-173 -5% $-82 +0% $9 +5% $101 +10% $192
Rate -1.0pp $153 -0.5pp $82 base $9 +0.5pp $-64 +1.0pp $-140

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
$71,225
Closing costs
$8,547
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
44 Indian Cove Cir Oxford, OH 2.0 2.0 1308 $1,400 $1.07 13d 1 0.68mi
331 E Chestnut St Oxford, OH 4.0 3.0 2400 $4,300 $1.79 24d 1 1.22mi

Listing history 34 events

  1. 2026-06-18
    days on market $284,900 Active 34 DOM
  2. 2026-06-17
    days on market $284,900 Active 33 DOM
  3. 2026-06-16
    days on market $284,900 Active 32 DOM
  4. 2026-06-15
    days on market $284,900 Active 31 DOM
  5. 2026-06-13
    days on market $284,900 Active 29 DOM
  6. 2026-06-09
    days on market $284,900 Active 25 DOM
  7. 2026-06-08
    days on market $284,900 Active 24 DOM
  8. 2026-06-07
    days on market $284,900 Active 23 DOM
  9. 2026-06-05
    days on market $284,900 Active 20 DOM
  10. 2026-06-03
    days on market $284,900 Active 19 DOM
  11. 2026-06-02
    days on market $284,900 Active 18 DOM
  12. 2026-06-01
    days on market $284,900 Active 17 DOM
  13. 2026-05-31
    days on market $284,900 Active 16 DOM
  14. 2026-05-15
    listed $284,900 Active 567-char remark
  15. 2025-09-25
    historical 582-char remark
    Show marketing remark (582 chars)

    This well-maintained duplex, built in 1930, offers two 2-bedroom units with hardwood floors and high ceilings. Unit 1 provides a traditional layout, while Unit 2 features a finished third floor for extra living space. The property includes a covered front porch and on-street parking for four vehicles. Located just a short walk from uptown Oxford and Miami University, it presents an excellent opportunity for rental income or potential conversion back into a single-family residence. With a lot size of 0.2168 acres, this property combines historic charm with modern possibilities

  16. 2025-08-11
    price $290,000 582-char remark
    Show marketing remark (582 chars)

    This well-maintained duplex, built in 1930, offers two 2-bedroom units with hardwood floors and high ceilings. Unit 1 provides a traditional layout, while Unit 2 features a finished third floor for extra living space. The property includes a covered front porch and on-street parking for four vehicles. Located just a short walk from uptown Oxford and Miami University, it presents an excellent opportunity for rental income or potential conversion back into a single-family residence. With a lot size of 0.2168 acres, this property combines historic charm with modern possibilities

  17. 2025-06-13
    status Active 582-char remark
    Show marketing remark (582 chars)

    This well-maintained duplex, built in 1930, offers two 2-bedroom units with hardwood floors and high ceilings. Unit 1 provides a traditional layout, while Unit 2 features a finished third floor for extra living space. The property includes a covered front porch and on-street parking for four vehicles. Located just a short walk from uptown Oxford and Miami University, it presents an excellent opportunity for rental income or potential conversion back into a single-family residence. With a lot size of 0.2168 acres, this property combines historic charm with modern possibilities

  18. 2025-06-11
    historical Contingency Pending 582-char remark
    Show marketing remark (582 chars)

    This well-maintained duplex, built in 1930, offers two 2-bedroom units with hardwood floors and high ceilings. Unit 1 provides a traditional layout, while Unit 2 features a finished third floor for extra living space. The property includes a covered front porch and on-street parking for four vehicles. Located just a short walk from uptown Oxford and Miami University, it presents an excellent opportunity for rental income or potential conversion back into a single-family residence. With a lot size of 0.2168 acres, this property combines historic charm with modern possibilities

  19. 2025-05-02
    listed $300,000 Active 582-char remark
    Show marketing remark (582 chars)

    This well-maintained duplex, built in 1930, offers two 2-bedroom units with hardwood floors and high ceilings. Unit 1 provides a traditional layout, while Unit 2 features a finished third floor for extra living space. The property includes a covered front porch and on-street parking for four vehicles. Located just a short walk from uptown Oxford and Miami University, it presents an excellent opportunity for rental income or potential conversion back into a single-family residence. With a lot size of 0.2168 acres, this property combines historic charm with modern possibilities

  20. 2022-06-27
    soldstatus $190,000
  21. 2022-06-08
    soldstatus $190,000 Sold
    Show marketing remark (313 chars)

    Spacious duplex conveniently located on Oxford's westside. Close to shopping & restaurants, and easily walkable to bustling uptown Oxford. House could be converted back to single family easily or enjoy a large owner occupied unit while tenants help pay your mortgage! Nice hardwood floors & high ceilings.

  22. 2022-05-12
    historical Contingency Pending
    Show marketing remark (313 chars)

    Spacious duplex conveniently located on Oxford's westside. Close to shopping & restaurants, and easily walkable to bustling uptown Oxford. House could be converted back to single family easily or enjoy a large owner occupied unit while tenants help pay your mortgage! Nice hardwood floors & high ceilings.

  23. 2022-05-06
    listed $215,000 Active
    Show marketing remark (313 chars)

    Spacious duplex conveniently located on Oxford's westside. Close to shopping & restaurants, and easily walkable to bustling uptown Oxford. House could be converted back to single family easily or enjoy a large owner occupied unit while tenants help pay your mortgage! Nice hardwood floors & high ceilings.

  24. 2021-06-21
    soldstatus $175,000
  25. 2021-06-10
    soldstatus $175,000 Sold
  26. 2021-04-28
    historical Contingency Pending
  27. 2021-02-07
    historical
  28. 2021-02-05
    listed $185,000 Active
  29. 2020-10-23
    price $190,000
  30. 2020-10-12
    listed $225,000 Active
  31. 2007-08-02
    historical
  32. 2007-01-09
    listed $175,000
  33. 2000-03-09
    soldstatus $132,500
  34. 1999-11-02
    listed $139,900

ⓘ 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
$2,444 · $204/mo
Projected year-2 tax
$3,444 · $287/mo
Expected delta
+$1,000/yr (+$83/mo · 40.9%)

ⓘ 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 ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$27,734
− Mortgage interest
−$15,959
− Property taxes
−$2,444
− Insurance
−$1,424
− Repairs & maintenance
−$2,219
− Management
−$2,219
− Depreciation
−$8,288
Taxable loss
−$4,819
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,157
After-tax cash flow
$1,269/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
Talawanda City
NCES district ID
3904615
Math proficiency
55% ▼ -20.00%
Reading proficiency
61% ▼ -13.00%
Median HH income
$47,696
Composite
49.18/100
National rank
#2043
State rank
#323 of 656 in OH

Livability — Oxford

Score
87/100
State rank
#30
US rank
#267

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oxford, OH
County
Butler County · 381,674 people
City population
27,376
Metro
Cincinnati, OH-KY-IN
Population (ZIP)
27,376
Household income
$49,233
Rent vs Own
52.2% rent · 47.8% own
Severe rent burden
1724.0

Population outlook (Butler County) Hauer SSP2

Today (2025)
387,706 people
By 2030
392,028 · +1.1%
By 2040
395,307 · +2.0%
By 2050
391,116 · +0.9%
By 2075
378,642 · -2.3%
By 2100
343,248 · -11.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Asian 7% Two or more races 5% Black 4% Hispanic / Latino 3%
Common ancestry
Italian 2% Romanian 2% Lithuanian 1%
Foreign-born
10% · China, Vietnam, Canada
Languages at home
90% English-only · Chinese 5% Spanish 2% Other Indo-European 1%

Political lean MEDSL · Butler

2024 margin
Strong R (+26.3) · D 36.4% · R 62.7%
2008→2024 swing
-3.6pp toward R · 2008: -22.6pp · 2024: -26.3pp
All cycles
2024: R+26.3 2020: R+24.0 2016: R+28.3 2012: R+26.2 2008: R+22.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -93.81%
Current HPI
223.1217
Rent YoY
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

+103.6% since first listed
21 events — show timeline
  • 2026-05-15 Listed $284,900 Cincy MLS
  • 2025-09-25 Listing Removed Cincy MLS
  • 2025-08-11 Price Changed $290,000 Cincy MLS
  • 2025-06-13 Relisted Cincy MLS
  • 2025-06-11 Contingent Cincy MLS
  • 2025-05-02 Listed $300,000 Cincy MLS
  • 2022-06-27 Sold (Public Records) $190,000 Public Records
  • 2022-06-08 Sold (MLS) $190,000 Cincy MLS
  • 2022-05-12 Contingent Cincy MLS
  • 2022-05-06 Listed $215,000 Cincy MLS
  • 2021-06-21 Sold (Public Records) $175,000 Public Records
  • 2021-06-10 Sold (MLS) $175,000 Cincy MLS
  • 2021-04-28 Contingent Cincy MLS
  • 2021-02-07 Listing Removed Cincy MLS
  • 2021-02-05 Listed $185,000 Cincy MLS
  • 2020-10-23 Price Changed $190,000 Cincy MLS
  • 2020-10-12 Listed $225,000 Cincy MLS
  • 2007-08-02 Listing Removed Cincy MLS
  • 2007-01-09 Listed $175,000 Cincy MLS
  • 2000-03-09 Sold (MLS) $132,500 Cincy MLS
  • 1999-11-02 Listed $139,900 Cincy MLS

Property tax history

+3.6%/yr

Latest (2025): $2,444 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…