CashFlowRE
Sign in Sign up
7231 Creekview Dr #9
B- Composite 69.15
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$100,000

7231 Creekview Dr #9 · Taylor Creek, OH 45247
2 bd · 1.5 ba · 880 sqft · Townhouse · 71 Days on market
Built 1984 Fair condition 1.82 ac lot $270/mo HOA · 16% of rent ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Own instead of rent or add to your portfolio, with this condo conveniently located in Taylor Creek. Add your own touches in this 3rd floor condo featuring vaulted ceilings, balcony, new HVAC in 2023, a wood fireplace, 2 bedrooms and 1.5 bathrooms. Enjoy the community pool and clubhouse. Set up your showing today.

Key facts

  • Added privacy
  • New hvac
  • Natural light

Tags

TOP-FLOOR LIVINGWOOD-BURNING FIREPLACEIN-UNIT WASHER AND DRYERNEW HVACADDED PRIVACYNATURAL LIGHT

Property features AI

Finance

  • Other: Residential zoning; Lot approximately 1.8226 acres (shared/condo context)
  • HOA & community: HOA managed by Rentz Management; Monthly association fee of $270; HOA covers sewer, snow removal, trash, association dues, clubhouse, and landscaping

Exterior

  • Parking: Common parking (details not provided)
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Traditional style; One-level unit (unit entry level 3); Unit located in a 3-level building
  • Construction: Brick construction; Poured foundation
  • Exterior features: Aluminum windows; Pets allowed; Townhouse-style condo; Shingle roof

Interior

  • Kitchen: Tile floor; Wood cabinets; Oven/Range; Dishwasher; Refrigerator
  • Bedrooms: 2 bedrooms total; Primary bedroom on level 1 (14 x 12); Second bedroom on level 1 (11 x 9)
  • Flooring: Tile in kitchen; Wall-to-wall carpet in living and dining areas
  • Bathrooms: 1 full bathroom on level 1; 1 half bathroom on level 1
  • Heating & cooling: Heat pump and electric heating; Central air conditioning; Gas water heating
  • Interior features: Common hallway entry; Laundry in unit; Walkout from living room; Wall-to-wall carpet in living and dining areas; Tile floor and wood cabinets in kitchen; Fireplace with wood fuel
  • Laundry & utility: Washer and dryer in unit

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/1.5-bath townhouse listed at $100k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $389 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $94k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#794 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: schools D-, amenities F, commute F.
  • Northwest Local (suburban): math 38% / reading 46% proficiency, ranked #508 of 656 in OH (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 51 active listings in the ZIP; solid renter incomes; 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 $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $94,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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.
  8. 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.
  9. 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
1.71%
Cap rate
10.96%
Cash-on-cash
16.65%
DSCR
1.74
GRM
4.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
8.0%
Equity multiple
1.31×
Total profit
$8,738
Equity at exit
$14,910
10-year hold
IRR
17.3%
Equity multiple
2.44×
Total profit
$40,259
Equity at exit
$8,646

Cash invested: $28,000 (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 45247

Active inventory
51
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,708 medium interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,500/yr
Insurance
$42
HOA
$270
Vacancy / Maint / Mgmt
$359
Net cashflow
$389

Break-even live

Break-even rent $1,217
Max offer price $100,000
Occupancy floor 72%

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
$25,000
Closing costs
$3,000
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.

HOA detail

Monthly dues
$270 · $3,240/yr
Likely covers
pool

Listing history 20 events

  1. 2026-06-18
    days on market $100,000 Active 71 DOM
  2. 2026-06-17
    days on market $100,000 Active 70 DOM
  3. 2026-06-16
    days on market $100,000 Active 69 DOM
  4. 2026-06-15
    days on market $100,000 Active 68 DOM
  5. 2026-06-13
    days on market $100,000 Active 66 DOM
  6. 2026-06-12
    days on market $100,000 Active 65 DOM
  7. 2026-06-09
    days on market $100,000 Active 62 DOM
  8. 2026-06-08
    days on market $100,000 Active 61 DOM
  9. 2026-06-08
    days on market $100,000 Active 60 DOM
  10. 2026-06-07
    pricedays on market $100,000 Active 59 DOM
  11. 2026-06-04
    days on market $105,000 Active 56 DOM
  12. 2026-06-02
    days on market $105,000 Active 55 DOM
  13. 2026-06-01
    days on market $105,000 Active 54 DOM
  14. 2026-05-31
    days on market $105,000 Active 53 DOM
  15. 2026-05-10
    price $105,000
  16. 2026-04-24
    price $110,000
  17. 2026-04-08
    listed $115,000 Active
  18. 2025-04-25
    soldstatus $110,000 Sold 314-char remark
    Show marketing remark (314 chars)

    Own instead of rent or add to your portfolio, with this condo conveniently located in Taylor Creek. Add your own touches in this 3rd floor condo featuring vaulted ceilings, balcony, new HVAC in 2023, a wood fireplace, 2 bedrooms and 1.5 bathrooms. Enjoy the community pool and clubhouse. Set up your showing today.

  19. 2025-03-25
    historical Contingency Pending 314-char remark
    Show marketing remark (314 chars)

    Own instead of rent or add to your portfolio, with this condo conveniently located in Taylor Creek. Add your own touches in this 3rd floor condo featuring vaulted ceilings, balcony, new HVAC in 2023, a wood fireplace, 2 bedrooms and 1.5 bathrooms. Enjoy the community pool and clubhouse. Set up your showing today.

  20. 2025-03-04
    listed $110,000 Active 314-char remark
    Show marketing remark (314 chars)

    Own instead of rent or add to your portfolio, with this condo conveniently located in Taylor Creek. Add your own touches in this 3rd floor condo featuring vaulted ceilings, balcony, new HVAC in 2023, a wood fireplace, 2 bedrooms and 1.5 bathrooms. Enjoy the community pool and clubhouse. Set up your showing today.

ⓘ 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 4/10 Moderate 7 d/yr ≥102°F today · 20 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 · 4 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
$20,502
− Mortgage interest
−$5,602
− Property taxes
−$1,500
− Insurance
−$500
− Repairs & maintenance
−$1,640
− Management
−$1,640
− HOA
−$3,240
− Depreciation
−$2,909
Taxable income
$3,471
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$833
After-tax cash flow
$3,830/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.

Condition & rehab AI · 13 photos

Fair 45/100 Moderate rehab

This 2-bedroom, 1.5-bathroom condo at Taylor Creek Condominiums requires moderate repairs and maintenance, particularly in the exterior and landscaping areas. With some updates, it has the potential to significantly increase its value for resale or rental.

Repairs flagged

  • Minor Exterior paint — Some discoloration and minor cracking on the brick facade.
  • Minor Landscaping — Shrubs and trees appear somewhat sparse and in need of trimming.

Value-add opportunities

  • Resale Paint interior walls — Fresh paint can make a significant difference in the home's appearance and appeal to potential buyers.
  • Resale Replace carpet in living areas — New carpet can improve the home's overall look and feel, making it more appealing to potential buyers.
  • Both Trim and maintain landscaping — Well-maintained landscaping can enhance curb appeal and add value to both resale and rental properties.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exterior paint · Some discoloration and minor cracking on the brick facade. Minor $500–3,000
Landscaping · Shrubs and trees appear somewhat sparse and in need of trimming. Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Resale Paint interior walls — Fresh paint can make a significant difference in the home's appearance and appeal to potential buyers.
  • Resale Replace carpet in living areas — New carpet can improve the home's overall look and feel, making it more appealing to potential buyers.
  • Both Trim and maintain landscaping — Well-maintained landscaping can enhance curb appeal and add value to both resale and rental properties.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Northwest Local
NCES district ID
3904736
Math proficiency
38% ▼ -18.00%
Reading proficiency
46% ▼ -10.00%
Median HH income
$58,765
Composite
36.97/100
National rank
#4528
State rank
#508 of 656 in OH

Livability — Taylor Creek

Score
64/100
State rank
#794
US rank
#14500

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Taylor Creek, OH
County
Hamilton · 838,887 people
City population
23,588
Metro
Cincinnati, OH-KY-IN
Population (ZIP)
23,588
Household income
$95,810
Rent vs Own
18.9% rent · 81.1% own
Severe rent burden
10.7

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% Black 7% Two or more races 4%
Common ancestry
Romanian 3% Lithuanian 2% Italian 2%
Foreign-born
3% · China
Languages at home
96% English-only · Arabic 1% Russian/Polish/Slavic 1% Spanish 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
▼ -126.31%
Current HPI
204.334
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

-4.5% since first listed
6 events — show timeline
  • 2026-05-10 Price Changed $105,000 Cincy MLS
  • 2026-04-24 Price Changed $110,000 Cincy MLS
  • 2026-04-08 Listed $115,000 Cincy MLS
  • 2025-04-25 Sold (MLS) $110,000 Cincy MLS
  • 2025-03-25 Contingent Cincy MLS
  • 2025-03-04 Listed $110,000 Cincy MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…