CashFlowRE
Sign in Sign up
337 Fair St 🏷️ Likely Rental
B Composite 74.71
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$80,000

337 Fair St · Springfield, OH 45506
4 bd · 2.0 ba · 2,296 sqft · MultiFamily public records · 3 Days on market
Built 1881 3,484 sqft lot Est $129k · 38% under

🖨 Deal sheet (PDF) 📄 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

Great investment property opportunity! This duplex features one unit currently tenant-occupied, providing immediate rental income, while the other unit is vacant and ready for your next tenant or owner-occupant. With light cosmetic updates needed, there's excellent potential to increase value and maximize returns. Perfect for house hacking or expanding your portfolio.

Key facts

  • 3,484 sq ft lot
  • Built 1881
  • Listed 3 days

Property features AI

Exterior

  • Utilities: Public sewer; Supplied water
  • Home design: Built in 1881
  • Construction: Vinyl siding construction
  • Exterior features: Duplex (2-unit property); Vinyl siding

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Baseboard heating; Has heating
  • Interior features: Full basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $80,000 price doesn't fit this home's estimated sale value (~$128,576) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2 × 2-bed/1.0-bath units multifamily listed at $80k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive. Per door: $652/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $80k).
  • Cap rate 25.9% 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.
  • Springfield City School District (urban): math 20% / reading 27% proficiency, ranked #616 of 656 in OH (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 45 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 232 units permitted in Clark County in 2024 (116 in 5+ unit buildings).
  • At $2,351/mo this rent would consume 67% of the median local household income ($42k/yr) (locally 684% 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 $553 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1881 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $80,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1881 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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 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
2.94%
Cap rate
25.86%
Cash-on-cash
69.88%
DSCR
4.11
GRM
2.8

CMA / ARV

ARV (on-the-fly)
$128,576
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
712 W Jefferson St 0.45mi 4/2.0 2,288 (-0%) 12mo $127,000 $56 68
714 W Jefferson St 0.46mi 4/2.0 2,288 (-0%) 12mo $127,000 $56 68
910 S Fountain Ave 0.44mi 4/— 2,462 (+7%) 11mo $135,000 $55 58
910-910.5 S Fountain Ave 0.45mi 4/2.0 2,462 (+7%) 11mo $135,000 $55 58
336-338 W Euclid Ave 0.20mi 4/2.0 2,550 (+11%) 19mo $100,000 $39 56
1202 Clifton Ave 0.72mi 4/2.0 2,180 (-5%) 4mo $124,900 $57 55
1202-1204 Clifton Ave 0.72mi 4/2.0 2,180 (-5%) 4mo $124,900 $57 54
18-20 W Perrin Ave 0.59mi 4/2.0 2,064 (-10%) 13mo $194,000 $94 45
1361-1363 Woodward Ave 0.60mi 4/2.0 2,616 (+14%) 6mo $110,000 $42 43
220 E Euclid Ave 0.67mi 5/2.5 (+1) 2,627 (+14%) 20mo $55,650 $21 21

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
69.4%
Equity multiple
4.13×
Total profit
$70,152
Equity at exit
$11,928
10-year hold
IRR
73.5%
Equity multiple
8.51×
Total profit
$168,209
Equity at exit
$6,917

Cash invested: $22,400 (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 45506

Home prices YoY
-14.1%
Active inventory
45
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$2,351 high interval (Pro) →
Mortgage (P&I)
$420
Tax est. 1.5%
$100 /mo · $1,200/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$494
Net cashflow
$1,304

Break-even live

Break-even rent $700
Max offer price $80,000
Occupancy floor 40%

Sensitivity live

Price -10% $1,360 -5% $1,332 +0% $1,304 +5% $1,277 +10% $1,249
Rent -10% $1,119 -5% $1,212 +0% $1,304 +5% $1,397 +10% $1,490
Rate -1.0pp $1,345 -0.5pp $1,325 base $1,304 +0.5pp $1,284 +1.0pp $1,263

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

UnitsBedsBathsEst. rent
Total (2 units) $2,351

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
$20,000
Closing costs
$2,400
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
356 S Yellow Springs St Springfield, OH 4.0 2.0 1606 $1,825 $1.14 11d 1 0.29mi
534 Homeview Ave Springfield, OH 3.0 1.0 2660 $1,200 $0.45 44d 1 0.85mi
401 Section St Springfield, OH 4.0 2.0 1612 $1,850 $1.15 11d 1 0.89mi

Listing history 4 events

  1. 2026-05-11
    status Pending
  2. 2026-05-07
    listed $80,000 Active
  3. 2006-11-13
    soldstatus $77,000
  4. 2006-03-21
    soldstatus $75,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$28,212
− Mortgage interest
−$4,481
− Property taxes
−$1,200
− Insurance
−$400
− Repairs & maintenance
−$2,257
− Management
−$2,257
− Depreciation
−$2,327
Taxable income
$15,290
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,669
After-tax cash flow
$11,984/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
Springfield City School District
NCES district ID
3904481
Math proficiency
20% ▼ -16.00%
Reading proficiency
27% ▼ -12.00%
Median HH income
$32,541
Composite
19.12/100
National rank
#8834
State rank
#616 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

Census place
Springfield, OH
County
Clark County · 33,261 people
City population
33,261
Metro
Springfield, OH
Population (ZIP)
13,435
Household income
$42,104
Rent vs Own
42.4% rent · 57.6% own
Severe rent burden
684.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 53% Black 30% Two or more races 10% Hispanic / Latino 8%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Serbian 2% Romanian 1% Iranian 1%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 4% Other Asian/Pacific 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
▼ -46.97%
Current HPI
286.2883
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

+6.7% since first listed
4 events — show timeline
  • 2026-05-11 Pending WRIST
  • 2026-05-07 Listed $80,000 WRIST
  • 2006-11-13 Sold (Public Records) $77,000 Public Records
  • 2006-03-21 Sold (Public Records) $75,000 Public Records

Property tax history

+24.7%/yr

Latest (2025): $6,630 · +29.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…