CashFlowRE
Sign in Sign up
1748 Kentucky Ave
C+ Composite 64.34
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +4.6/15.0
  • 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

$74,900

1748 Kentucky Ave · Springfield, OH 45505
2 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 3 Days on market
Built 1919 4,791 sqft lot $74/sqft · 6% above area Est $70k · 6% over

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

Listing remarks MLS

Investor Alert! Catch a great opportunity! 1,008 Sqft 2 story vinyl home in busy rental area of town. Home offers: living room, dining room, kitchen, 2 bedrooms, full bath. Priced well below current tax value. Priced according to current condition. Will be sold strictly as is. Must have proof of funds along with a copy of a earnest money check. NOTE: Room sizes estimated. All information herein deemed reliable but not guaranteed, make your own observations. Call NOW!

Key facts

  • Wood floors
  • New flooring
  • Newer windows

Tags

FENCED-IN YARDNEW FLOORINGNEWER WINDOWSUPDATED ELECTRIC SERVICEWOOD FLOORS220 OUTLET

Property features AI

Exterior

  • Utilities: Supplied water; Public sewer; Natural gas connected; Sewer connected
  • Home design: Single family residence; House; Built in 1919; Located in the Hensley subdivision
  • Construction: Vinyl siding; Original construction (1919)
  • Exterior features: Fenced yard; Residential lot (approximately 0.11 acres, 40 x 125); Additional parcel included

Interior

  • Kitchen: Kitchen (standard appliances not specified)
  • Bedrooms: Two bedrooms
  • Flooring: Hardwood floors; Linoleum flooring
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating
  • Interior features: Six total rooms; Crawl space 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 2-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $454 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Cap rate 13.6% 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: 158 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 232 units permitted in Clark County in 2024 (116 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($44k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $518 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 $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 10y 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.

Risks & watch-outs

  • Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $74,900

Questions for the listing agent

  1. Built in 1919 — 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. 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?
  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
1.57%
Cap rate
13.57%
Cash-on-cash
25.99%
DSCR
2.16
GRM
5.3

CMA / ARV

ARV (median comp)
$70,412
List price
$74,900
Delta
6.37%
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
1748 Kentucky Ave 0.00mi 2/1.0 1,008 (0%) 1mo $75,000 $74 99
1820 Clay St 0.07mi 3/1.0 (+1) 1,092 (+8%) 2mo $75,000 $69 76
825 E Rose St 0.38mi 3/1.0 (+1) 1,008 (0%) 9mo $65,000 $64 70
918 E Rose St 0.45mi 3/1.0 (+1) 1,008 (0%) 9mo $136,000 $135 66
1502 Linden Ave 0.27mi 2/1.0 870 (-14%) 3mo $29,400 $34 62
1111 Lafayete Ave 0.68mi 3/1.0 (+1) 1,056 (+5%) 2mo $130,000 $123 53
900 E Rose St 0.43mi 3/1.0 (+1) 864 (-14%) 3mo $35,000 $41 49
775 E Southern Ave 0.51mi 2/1.0 884 (-12%) 9mo $108,000 $122 48
1170 Selma Rd 0.65mi 2/1.0 928 (-8%) 12mo $75,000 $81 47
650 E Southern Ave 0.50mi 3/1.0 (+1) 1,144 (+14%) 4mo $72,500 $63 45
113 Sturgeon St 0.68mi 3/1.0 (+1) 925 (-8%) 11mo $139,900 $151 41
2220 Superior Ave 0.57mi 2/1.0 857 (-15%) 13mo $127,000 $148 38

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
19.7%
Equity multiple
1.80×
Total profit
$16,782
Equity at exit
$11,168
10-year hold
IRR
27.9%
Equity multiple
3.47×
Total profit
$51,833
Equity at exit
$6,476

Cash invested: $20,972 (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 45505

Home prices YoY
-34.3%
Active inventory
158
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,179 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$54 /mo · $643/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$454

Break-even live

Break-even rent $604
Max offer price $74,900
Occupancy floor 56%

Sensitivity live

Price -10% $497 -5% $475 +0% $454 +5% $433 +10% $412
Rent -10% $361 -5% $408 +0% $454 +5% $501 +10% $547
Rate -1.0pp $492 -0.5pp $473 base $454 +0.5pp $435 +1.0pp $415

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
$18,725
Closing costs
$2,247
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
421 Catherine St Springfield, OH 3.0 2.0 1498 $1,500 $1.00 44d 1 0.23mi
313 E Rose St Springfield, OH 3.0 1.0 828 $1,200 $1.45 24d 1 0.33mi
1452 S Wittenberg Ave Springfield, OH 2.0 1.0 937 $1,010 $1.08 2d 1 0.75mi
515 Ludlow Ave Springfield, OH 3.0 1.0 1000 $950 $0.95 44d 1 1.29mi

Listing history 13 events

  1. 2026-05-05
    status Pending 1221-char remark
  2. 2026-05-02
    listed $74,900 Active 1221-char remark
  3. 2018-07-23
    soldstatus $9,200 Closed 471-char remark
    Show marketing remark (471 chars)

    Investor Alert! Catch a great opportunity! 1,008 Sqft 2 story vinyl home in busy rental area of town. Home offers: living room, dining room, kitchen, 2 bedrooms, full bath. Priced well below current tax value. Priced according to current condition. Will be sold strictly as is. Must have proof of funds along with a copy of a earnest money check. NOTE: Room sizes estimated. All information herein deemed reliable but not guaranteed, make your own observations. Call NOW!

  4. 2018-07-23
    soldstatus $9,200 471-char remark
    Show marketing remark (471 chars)

    Investor Alert! Catch a great opportunity! 1,008 Sqft 2 story vinyl home in busy rental area of town. Home offers: living room, dining room, kitchen, 2 bedrooms, full bath. Priced well below current tax value. Priced according to current condition. Will be sold strictly as is. Must have proof of funds along with a copy of a earnest money check. NOTE: Room sizes estimated. All information herein deemed reliable but not guaranteed, make your own observations. Call NOW!

  5. 2018-03-16
    listed $19,900 471-char remark
    Show marketing remark (471 chars)

    Investor Alert! Catch a great opportunity! 1,008 Sqft 2 story vinyl home in busy rental area of town. Home offers: living room, dining room, kitchen, 2 bedrooms, full bath. Priced well below current tax value. Priced according to current condition. Will be sold strictly as is. Must have proof of funds along with a copy of a earnest money check. NOTE: Room sizes estimated. All information herein deemed reliable but not guaranteed, make your own observations. Call NOW!

  6. 2016-12-31
    historical
  7. 2016-12-31
    historical
  8. 2016-10-14
    listed $10,000
  9. 2016-10-01
    listed $15,000
  10. 1991-04-26
    soldstatus $20,000
  11. 1987-02-19
    soldstatus $16,500
  12. 1985-07-02
    soldstatus $16,000
  13. 1985-05-17
    soldstatus $8,000

ⓘ 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
$643 · $54/mo
Projected year-2 tax
$905 · $75/mo
Expected delta
+$263/yr (+$22/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 ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$14,152
− Mortgage interest
−$4,196
− Property taxes
−$643
− Insurance
−$374
− Repairs & maintenance
−$1,132
− Management
−$1,132
− Depreciation
−$2,179
Taxable income
$4,497
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,079
After-tax cash flow
$4,371/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)
19,826
Household income
$43,819
Rent vs Own
47.3% rent · 52.7% own
Severe rent burden
950.0

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
Predominantly White (75%)
Race & ethnicity
White 75% Black 14% Two or more races 7% Hispanic / Latino 4%
Common ancestry
Slovak 1% German 1% Iranian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% French/Haitian/Cajun 1% German/W. Germanic 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
▼ -135.16%
Current HPI
258.9037
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

+837.5% since first listed
15 events — show timeline
  • 2026-06-01 Sold (Public Records) $75,000 Public Records
  • 2026-05-27 Sold (MLS) $75,000 WRIST
  • 2026-05-05 Pending WRIST
  • 2026-05-02 Listed $74,900 WRIST
  • 2018-07-23 Sold (MLS) $9,200 Dayton MLS
  • 2018-07-23 Sold (MLS) $9,200 Dayton MLS
  • 2018-03-16 Listed $19,900 Dayton MLS
  • 2016-12-31 Listing Removed WRIST
  • 2016-12-31 Listing Removed CBRMLS
  • 2016-10-14 Listed $10,000 WRIST
  • 2016-10-01 Listed $15,000 CBRMLS
  • 1991-04-26 Sold (Public Records) $20,000 Public Records
  • 1987-02-19 Sold (Public Records) $16,500 Public Records
  • 1985-07-02 Sold (Public Records) $16,000 Public Records
  • 1985-05-17 Sold (Public Records) $8,000 Public Records

Property tax history

+4.7%/yr

Latest (2025): $643 · -14.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…