CashFlowRE
Sign in Sign up
7 Apache Ct
C- Composite 52.07
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 +15.6/30.0
  • ARV discount +10.6/15.0
  • Schools +6.9/10.0
  • DSCR +4.8/10.0
  • Livability +4.2/5.0
  • 1% rule +3.8/10.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$259,000

7 Apache Ct · Loveland, OH 45140
3 bd · 2.0 ba · 1,564 sqft · SingleFamily public records · 14 Days on market
Built 1956 8,320 sqft lot $166/sqft · 7% below area Est $278k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come check out this charming cul-de sac ranch in the desirable Loveland Heights. Including over 1500 sq ft (per auditor), 3 bedrooms, 2 full baths, hardwood floors in family room - dining area, and closets galore throughout the home. Real masonry fireplace with wood stove insert ho help with those winter heating bills. The large addition provides a large living room and master bedroom unique compared to most homes in the neighborhood. With it's private generous sized, yard, shed, and carport its a rare find in this area. New rubber roof in 2025.

Key facts

  • Large addition
  • Cul-de sac ranch
  • New rubber roof

Tags

CUL-DE SAC RANCHREAL MASONRY FIREPLACELARGE ADDITIONPLENTIFUL REAL WOOD CABINETRYPRIVATE GENEROUS SIZED YARDNEW RUBBER ROOF

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 $259k.

Deal economics

  • At list price, monthly cash flow is $108 ($1k/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 $229k (11.5% below list).
  • Recommended offer: $229k (11.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 3.1% in Loveland — 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 84/100 on livability (#49 in OH, #696 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, amenities A+; Watch: commute F.
  • Loveland City (suburban): math 76% / reading 78% proficiency, ranked #50 of 656 in OH (top 8%) — strong family-tenant draw, lease renewals of 3-5y typical; only 12% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+4.4%/yr); 161 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 19y ago; this cycle's ask has dropped $21k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $229,173 (11.5% below list)

Questions for the listing agent

  1. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
6.79%
Cash-on-cash
1.79%
DSCR
1.08
GRM
9.4

CMA / ARV

ARV (median comp)
$278,326
List price
$259,000
Delta
-3.35%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1525 W Loveland Ave 0.17mi 3/1.0 1,602 (+2%) 10mo $275,000 $172 76
3 Apache Ct 0.03mi 3/1.0 1,357 (-13%) 4mo $257,500 $190 69
4 Highridge Cir 0.49mi 3/1.5 1,540 (-2%) 10mo $309,995 $201 64
22 Iroquois Dr 0.42mi 3/2.5 1,456 (-7%) 6mo $350,000 $240 62
812 Debra Ln 0.62mi 3/1.5 1,567 (+0%) 9mo $345,000 $220 62
20 Miamiview Dr 0.56mi 3/2.0 1,434 (-8%) 8mo $254,000 $177 54
18 Miamiview Dr 0.56mi 3/2.0 1,392 (-11%) 6mo $270,000 $194 50
1707 Stockton Dr 0.63mi 4/1.5 (+1) 1,612 (+3%) 12mo $330,000 $205 48
475 Pintail Dr 0.57mi 3/3.0 1,760 (+12%) 1mo $486,000 $276 48
10057 Fox Chase Dr 0.74mi 3/2.5 1,655 (+6%) 9mo $370,000 $224 46
19 Miamiview Dr 0.59mi 3/1.0 1,346 (-14%) 0mo $196,000 $146 45
816 Sunrise Dr 0.49mi 3/1.0 1,338 (-14%) 10mo $250,000 $187 41

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 · 4.36% rent growth · sell at horizon

5-year hold
IRR
-12.0%
Equity multiple
0.56×
Total profit
$-31,937
Equity at exit
$38,618
10-year hold
IRR
-1.1%
Equity multiple
0.92×
Total profit
$-5,628
Equity at exit
$22,394

Cash invested: $72,520 (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 45140

Rents YoY
4.4%
Active inventory
161
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,292 high interval (Pro) →
Mortgage (P&I)
$1,358
Tax from tax record
$236 /mo · $2,837/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$481
Net cashflow
$108

Break-even live

Break-even rent $2,155
Max offer price $259,000
Occupancy floor 90%

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
$64,750
Closing costs
$7,770
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
204 Highland St Loveland, OH 1.0–2.0 1.0 912 $1,499 $1.64 1d 3 0.56mi
1837 Vanderbilt Dr Loveland, OH 4.0 2.5 1926 $3,300 $1.71 43d 1 0.76mi
1854 Lindenhall Dr Loveland, OH 4.0 2.5 1928 $2,525 $1.31 23d 1 0.87mi
3030 Stratford Ct Loveland, OH 2.0 2.5 1500 $2,100 $1.40 14d 1 1.30mi
3021 Stratford Ct Unit 1 Loveland, OH 3.0 2.0 1550 $2,125 $1.37 23d 1 1.31mi
3029 Stratford Ct Loveland, OH 3.0 2.0 1315 $2,250 $1.71 17d 1 1.32mi
2071 Stratford Ct Loveland, OH 3.0 1.5 1120 $1,895 $1.69 43d 1 1.38mi
8713 Harper Point Dr Cincinnati, OH 1.0–3.0 1.0–2.5 1050 $2,596 $2.47 1d 19 1.41mi

Listing history 21 events

  1. 2026-06-18
    days on market $259,000 Active 14 DOM
  2. 2026-06-17
    days on market $259,000 Active 13 DOM
  3. 2026-06-16
    days on market $259,000 Active 12 DOM
  4. 2026-06-15
    days on market $259,000 Active 11 DOM
  5. 2026-06-13
    days on market $259,000 Active 9 DOM
  6. 2026-06-13
    days on market $259,000 Active 8 DOM
  7. 2026-06-09
    days on market $259,000 Active 5 DOM
  8. 2026-06-08
    days on market $259,000 Active 4 DOM
  9. 2026-06-07
    days on market $259,000 Active 3 DOM
  10. 2026-06-05
    remarks 684-char remark
  11. 2026-06-05
    pricedays on marketlisting id $259,000 Active 1 DOM
  12. 2026-06-03
    days on market $269,000 Active 52 DOM
  13. 2026-06-02
    days on market $269,000 Active 51 DOM
  14. 2026-06-01
    days on market $269,000 Active 50 DOM
  15. 2026-05-31
    days on market $269,000 Active 49 DOM
  16. 2026-04-25
    price $269,000 551-char remark
    Show marketing remark (551 chars)

    Come check out this charming cul-de sac ranch in the desirable Loveland Heights. Including over 1500 sq ft (per auditor), 3 bedrooms, 2 full baths, hardwood floors in family room - dining area, and closets galore throughout the home. Real masonry fireplace with wood stove insert ho help with those winter heating bills. The large addition provides a large living room and master bedroom unique compared to most homes in the neighborhood. With it's private generous sized, yard, shed, and carport its a rare find in this area. New rubber roof in 2025.

  17. 2026-04-11
    listed $280,000 Active 551-char remark
    Show marketing remark (551 chars)

    Come check out this charming cul-de sac ranch in the desirable Loveland Heights. Including over 1500 sq ft (per auditor), 3 bedrooms, 2 full baths, hardwood floors in family room - dining area, and closets galore throughout the home. Real masonry fireplace with wood stove insert ho help with those winter heating bills. The large addition provides a large living room and master bedroom unique compared to most homes in the neighborhood. With it's private generous sized, yard, shed, and carport its a rare find in this area. New rubber roof in 2025.

  18. 2008-02-08
    historical
  19. 2007-08-08
    listed $138,500
  20. 2007-08-07
    historical
  21. 2007-05-17
    listed $144,900

ⓘ 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
$2,837 · $236/mo
Projected year-2 tax
$3,439 · $287/mo
Expected delta
+$602/yr (+$50/mo · 21.2%)

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 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 4/10 Moderate 5 unhealthy d/yr today · 7 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
$27,501
− Mortgage interest
−$14,508
− Property taxes
−$2,837
− Insurance
−$1,295
− Repairs & maintenance
−$2,200
− Management
−$2,200
− Depreciation
−$7,535
Taxable loss
−$3,074
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$738
After-tax cash flow
$2,033/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
Loveland City
NCES district ID
3904427
Math proficiency
76% ▼ -8.00%
Reading proficiency
78% ▼ -5.00%
Median HH income
$93,598
Composite
69.34/100
National rank
#314
State rank
#50 of 656 in OH

Livability — Loveland

Score
84/100
State rank
#49
US rank
#696

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Loveland, OH
County
Clermont County · 173,169 people
City population
57,211
Metro
Cincinnati, OH-KY-IN
Population (ZIP)
57,211
Household income
$114,827
Rent vs Own
19.6% rent · 80.4% own
Severe rent burden
928.0

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
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 5% Hispanic / Latino 4% Asian 4% Black 2%
Common ancestry
Slovak 3% Romanian 3% Italian 3%
Foreign-born
6% · Canada, South Korea
Languages at home
92% English-only · Other Asian/Pacific 2% Spanish 2% Russian/Polish/Slavic 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
▼ -240.61%
Current HPI
243.9481
Rent YoY
▲ 4.36%
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

+85.6% since first listed
6 events — show timeline
  • 2026-04-25 Price Changed $269,000 Cincy MLS
  • 2026-04-11 Listed $280,000 Cincy MLS
  • 2008-02-08 Listing Removed Cincy MLS
  • 2007-08-08 Listed $138,500 Cincy MLS
  • 2007-08-07 Listing Removed Cincy MLS
  • 2007-05-17 Listed $144,900 Cincy MLS

Property tax history

+4.0%/yr

Latest (2025): $2,837 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…