Duplex
2327 Stratford Ave · Cincinnati, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 4/10 · Minor
- Hot days now (above 103°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +27.4/30.0
- DSCR +9.6/10.0
- 1% rule +7.2/10.0
- ARV discount +5.0/15.0
- Livability +4.0/5.0
- Rent growth +3.0/5.0
- Schools +2.5/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$339,999
🖨 Deal sheet 📄 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 MLS
A Little Bit Of Work And This Building Could Be A Nice Money Maker.Newer Furnace & Hot Water Heater,Separate Electric/Circuit Breakers,Outside In Great Condition.Call Today For A Showing.
Key facts
- 1,960 sq ft lot
- Built 1875
- Listed 91 days
Property features AI
Finance
- Other: Lot size about 1,960 sq ft (0.045 acres); Two total units (one 2-bedroom unit and one 4-bedroom unit)
Exterior
- Parking: On-street parking
- Utilities: Public water; Public sewer; Natural gas
- Home design: Duplex; Three or more levels
- Construction: Wood siding exterior; Stone foundation
- Exterior features: Wood windows; Shingle roof
Interior
- Bedrooms: One unit with 2 bedrooms; One unit with 4 bedrooms
- Bathrooms: Each unit has one full bathroom
- Heating & cooling: Gas heating; Central air conditioning
- Interior features: Full basement
Neighborhood map
What this means for you Summary
Snapshot
- This is a 1×2.0bd/1.0ba + 1×4.0bd/1.0ba units multifamily listed at $340k.
Deal economics
- At list price, monthly cash flow is $999 ($12k/yr) — positive. Per door: $499/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($4k rent vs $340k).
- Recommended offer: $309k (9.0% below list) — sets the bar for market timing.
- Cap rate 9.8% vs local median 3.9% in Cincinnati — 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 80/100 on livability (#130 in OH, #1,856 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D, crime F.
- Cincinnati Public Schools (urban): math 25% / reading 36% proficiency, ranked #581 of 656 in OH (top 89%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising (+2.1%/yr); 71 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 801 units permitted in Hamilton County in 2024 (190 in 5+ unit buildings).
- At $4,146/mo this rent would consume 140% of the median local household income ($36k/yr) (locally 2461% 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 $10k of value loss. Plan a longer hold.
- At projected returns (-3.0% appreciation + 2.1% rent growth), your $95k cash investment doubles in ~10 years — after that, you're playing with house money.
Negotiation context
- It's been on market 91 days — a 9% lower offer ($309k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 25y 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 $80k; list at $340k implies a 325% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1875 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1875 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are B-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?
- 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?
- 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.
- 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.
- 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
- 1.22% ✓
- Cap rate
- 9.82%
- Cash-on-cash
- 12.59%
- DSCR
- 1.56
- GRM
- 6.8
CMA / ARV
- ARV (on-the-fly)
- $322,324
- Comps found
- 10
Show comp detail 10 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2232 Flora St | 0.17mi | 5/3.0 | 2,844 (+8%) | 13mo | $290,000 | $102 | 64 |
| 2226 Ravine St | 0.19mi | 4/2.0 (-1) | 2,270 (-14%) | 0mo | $297,500 | $131 | 62 |
| 133 Parker St | 0.30mi | 4/2.5 (-1) | 2,433 (-8%) | 10mo | $370,000 | $152 | 58 |
| 305 Warner St | 0.09mi | 6/4.0 (+1) | 3,012 (+14%) | 5mo | $430,000 | $143 | 56 |
| 1052 Marshall Ave | 0.73mi | 4/3.0 (-1) | 2,641 (-0%) | 4mo | $229,000 | $87 | 54 |
| 316 Emming St | 0.21mi | 4/3.0 (-1) | 2,941 (+11%) | 12mo | $310,000 | $105 | 53 |
| 447 Warner St | 0.26mi | 4/4.0 (-1) | 2,958 (+12%) | 4mo | $360,000 | $122 | 52 |
| 502 Riddle Rd | 0.69mi | 5/3.0 | 2,949 (+12%) | 6mo | $475,000 | $161 | 40 |
| 1 Foxhall Ct | 0.34mi | 4/4.5 (-1) | 3,000 (+14%) | 23mo | $332,500 | $111 | 28 |
| 124 Valencia St | 0.65mi | 6/2.0 (+1) | 2,339 (-12%) | 22mo | $100,000 | $43 | 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 · 2.07% rent growth · sell at horizon
- IRR
- 1.3%
- Equity multiple
- 1.05×
- Total profit
- $4,689
- Equity at exit
- $50,695
- IRR
- 10.0%
- Equity multiple
- 1.74×
- Total profit
- $70,581
- Equity at exit
- $29,397
Cash invested: $95,200 (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
ZIP-level market 45219
- Home prices YoY
- -28.3%
- Rents YoY
- 2.1%
- Active inventory
- 71
- Price-to-rent
- 15.8×
Monthly cashflow live
- Estimated rent
- $4,146 high interval (Pro) →
- Mortgage (P&I)
- −$1,783
- Tax from tax record
- −$352 /mo · $4,223/yr
- Insurance
- −$142
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$871
- Net cashflow
- $999
Break-even live
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 1× unit | 2.0 | 1 | $1,790 |
| 1× unit | 4.0 | 1 | $2,355 |
| Total (2 units) | $4,146 | ||
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
- $85,000
- Closing costs
- $10,200
- 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 20 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2317 Chickasaw St Cincinnati, OH | 5.0 | 2.0 | 2826 | $2,750 | $0.97 | 14d | 1 | 0.04mi |
| 2235 Victor St Cincinnati, OH | 4.0 | 2.0 | 2043 | $2,250 | $1.10 | 23d | 1 | 0.13mi |
| 2421 Fairview Ave Cincinnati, OH | 5.0 | 2.0 | 2400 | $3,300 | $1.38 | 23d | 1 | 0.31mi |
| 2271 Vine St Cincinnati, OH | 4.0 | 2.0 | 2268 | $1,525 | $0.67 | 4d | 1 | 0.48mi |
| 122 W Elder St Unit 1056110P Cincinnati, OH | 5.0 | 3.0 | 3444 | $7,875 | $2.29 | 1d | 1 | 0.75mi |
| 2800 Jefferson Ave Cincinnati, OH | 4.0 | 2.0 | 2500 | $625 | $0.25 | 19d | 1 | 0.77mi |
| 111 W Elder St Unit 1056044P Cincinnati, OH | 1.0–4.0 | 1.0–4.0 | 1835 | $7,140 | $3.89 | 10d | 2 | 0.79mi |
| 1610 Pleasant St Unit 1056041P Cincinnati, OH | 3.0–4.0 | 2.0–3.0 | 2960 | $7,037 | $2.38 | 10d | 2 | 0.90mi |
| 1537 Republic St Unit 1058850P Cincinnati, OH | 4.0 | 3.0 | 2421 | $10,677 | $4.41 | 21d | 1 | 0.97mi |
| 2813 Gerard St Unit 1540075P Cincinnati, OH | 4.0 | 3.0 | 2152 | $6,281 | $2.92 | 20d | 1 | 1.03mi |
| 258 Dorchester Ave Unit 1056079P Cincinnati, OH | 6.0 | 3.0 | 3498 | $7,661 | $2.19 | 14d | 1 | 1.05mi |
| 1424 Pleasant St Unit 1056038P Cincinnati, OH | 4.0 | 3.0 | 2960 | $7,167 | $2.42 | 14d | 1 | 1.07mi |
| 241 E University Ave Cincinnati, OH | 5.0 | 2.0 | 1836 | $4,000 | $2.18 | 23d | 1 | 1.13mi |
| 2105 Burnet Ave Unit 1056017P Cincinnati, OH | 4.0 | 2.0 | 2960 | $7,384 | $2.49 | 1d | 1 | 1.17mi |
| 1354 Broadway Unit 1056136P Cincinnati, OH | 4.0 | 3.0 | 2529 | $7,307 | $2.89 | 3d | 1 | 1.21mi |
| 120 E 13th St Unit 1056091P Cincinnati, OH | 4.0 | 2.0 | 3229 | $10,667 | $3.30 | 21d | 1 | 1.24mi |
| 126 E 13th St Unit 1056025P Cincinnati, OH | 5.0 | 4.0 | 2960 | $5,339 | $1.80 | 3d | 1 | 1.25mi |
| 1304 Broadway Unit 1056130P Cincinnati, OH | 1.0–5.0 | 1.0–4.0 | 2072 | $8,495 | $4.10 | 10d | 2 | 1.32mi |
| 516 E 12th St Unit 1314562P Cincinnati, OH | 4.0 | 2.0 | 2023 | $10,170 | $5.03 | 23d | 1 | 1.42mi |
| 3476 Cornell Pl Cincinnati, OH | 5.0 | 2.5 | 2930 | $3,095 | $1.06 | 4d | 1 | 1.45mi |
Listing history 18 events
-
2026-06-18days on market $339,999 Active 91 DOM
-
2026-06-17days on market $339,999 Active 90 DOM
-
2026-06-16days on market $339,999 Active 89 DOM
-
2026-06-15days on market $339,999 Active 88 DOM
-
2026-06-13days on market $339,999 Active 86 DOM
-
2026-06-13days on market $339,999 Active 85 DOM
-
2026-06-09days on market $339,999 Active 82 DOM
-
2026-06-08days on market $339,999 Active 81 DOM
-
2026-06-07days on market $339,999 Active 80 DOM
-
2026-06-03days on market $339,999 Active 76 DOM
-
2026-06-02days on market $339,999 Active 75 DOM
-
2026-06-01days on market $339,999 Active 74 DOM
-
2026-05-31days on market $339,999 Active 73 DOM
-
2026-04-18price $339,999
-
2026-03-19$349,999 Active
-
2001-10-05soldstatus $80,000
-
2001-09-14soldstatus $80,000 191-char remark
Show marketing remark (191 chars)
A Little Bit Of Work And This Building Could Be A Nice Money Maker.Newer Furnace & Hot Water Heater,Separate Electric/Circuit Breakers,Outside In Great Condition.Call Today For A Showing.
-
2001-07-25$82,900 191-char remark
Show marketing remark (191 chars)
A Little Bit Of Work And This Building Could Be A Nice Money Maker.Newer Furnace & Hot Water Heater,Separate Electric/Circuit Breakers,Outside In Great Condition.Call Today For A Showing.
ⓘ 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
- $4,223 · $352/mo
- Projected year-2 tax
- $4,764 · $397/mo
- Expected delta
- +$540/yr (+$45/mo · 12.8%)
ⓘ 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 ≥103°F today · 19 d/yr by 30 yrs out
- Wind 2/10 Low 100% 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
- $49,752
- − Mortgage interest
- −$19,045
- − Property taxes
- −$4,223
- − Insurance
- −$1,700
- − Repairs & maintenance
- −$3,980
- − Management
- −$3,980
- − Depreciation
- −$9,891
- Taxable income
- $6,932
- Est. tax owed @ 24.0%
- −$1,664
- After-tax cash flow
- $10,321/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
- Cincinnati Public Schools
- NCES district ID
- 3904375
- Math proficiency
- 25% ▼ -19.00%
- Reading proficiency
- 36% ▼ -14.00%
- Median HH income
- $35,743
- Composite
- 25.21/100
- National rank
- #7508
- State rank
- #581 of 656 in OH
Livability — Cincinnati
- Score
- 80/100
- State rank
- #130
- US rank
- #1856
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Cincinnati, OH
- County
- Hamilton County · 701,295 people
- City population
- 505,555
- Metro
- Cincinnati, OH-KY-IN
- Population (ZIP)
- 20,012
- Household income
- $35,657
- Rent vs Own
- Severe rent burden
- 2461.0
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 (67%)
- Race & ethnicity
- White 67% Black 16% Asian 7% Two or more races 6% Hispanic / Latino 4%
- Common ancestry
- Romanian 3% Italian 2% Slovak 1%
- Foreign-born
- 10% · China, Canada
- Languages at home
- 88% English-only · Chinese 3% Spanish 2% Other Indo-European 2%
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
- ▼ -134.46%
- Current HPI
- 340.1262
- Rent YoY
- ▲ 2.07%
- 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 |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+310.1% since first listed5 events — show timeline
- 2026-04-18 Price Changed $339,999 Cincy MLS
- 2026-03-19 Listed $349,999 Cincy MLS
- 2001-10-05 Sold (Public Records) $80,000 Public Records
- 2001-09-14 Sold (MLS) $80,000 Cincy MLS
- 2001-07-25 Listed $82,900 Cincy MLS
Property tax history
+5.5%/yrLatest (2025): $4,223 · +0.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…