1150 Beaumont Ave · Dayton, 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 101°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 0.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 5 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 +22.8/30.0
- ARV discount +15.0/15.0
- DSCR +7.3/10.0
- 1% rule +5.2/10.0
- Rent growth +5.0/5.0
- Livability +3.2/5.0
- Condition / age +2.5/5.0
- Schools +1.3/10.0
- Appreciation +0.0/10.0
$124,999
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This 2.5 story home offers Old World Charm with a gorgeous covered front porch and a fully private fenced-in back yard. Huge paver patio for entertaining and direct access to the two car garage. Inside is an eat-in kitchen plus a formal dining room with french doors that open onto the paver patio. Huge living room w/ faux fireplace. 3 bedrooms upstairs with a full bath & good closet storage. A third floor attic for additional storage, not to mention the full unfinished basement with a half bath. Beautiful lighting, hardwood floors, newer windows, New Furnace 2021. Close to the University of Dayton! Property being sold in As-Is condition. Motivated seller.
Key facts
- Covered front porch
- Large patio area
- Second kitchen
Tags
Property features AI
Finance
- Financial info: Offered for sale
Exterior
- Parking: No garage
- Utilities: Natural gas available; Sewer available; Water available (private source)
- Home design: Two-story house
- Construction: Brick, frame, and vinyl siding construction
- Exterior features: Partial fencing
Interior
- Kitchen: Range; Dishwasher; Refrigerator; Disposal
- Bedrooms: Three main-level bedrooms; Basement bonus/finished rooms
- Bathrooms: Two full bathrooms
- Heating & cooling: Natural gas heating; Central air conditioning
- Interior features: Second kitchen; Aluminum frame and vinyl windows; Full finished basement; Decorative fireplace (one)
- Laundry & utility: Washer; Dryer; Gas water heater
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $125k.
Deal economics
- At list price, monthly cash flow is $217 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $125k).
- Recommended offer: $123k (1.5% below list) — sets the bar for market timing.
Location & tenants
- Location reads 65/100 on livability (#716 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools C-, amenities C-, crime F.
- Dayton City (urban): math 12% / reading 21% proficiency, ranked #641 of 656 in OH (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising fast (+11.4%/yr); 92 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 907 units permitted in Montgomery County in 2024 (416 in 5+ unit buildings).
- This rent runs 33% of the median local income ($47k/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 $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
- Montgomery County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
- At projected returns (-3.0% appreciation + 8.0% rent growth), your $35k cash investment doubles in ~9 years — after that, you're playing with house money.
Negotiation context
- It's been on market 26 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 15y 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 $90k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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 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
- 1.02% ✓
- Cap rate
- 8.38%
- Cash-on-cash
- 7.45%
- DSCR
- 1.33
- GRM
- 8.1
CMA / ARV
- ARV (on-the-fly)
- $166,980
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 55 Illinois Ave | 0.20mi | 3/1.0 | 1,408 (+2%) | 1mo | $95,000 | $67 | 86 |
| 167 Indiana Ave | 0.33mi | 3/1.5 | 1,395 (+1%) | 2mo | $179,900 | $129 | 79 |
| 128 Missouri Ave | 0.28mi | 3/2.0 | 1,415 (+2%) | 2mo | $165,000 | $117 | 77 |
| 40 Anderson St | 0.58mi | 3/1.5 | 1,433 (+4%) | 1mo | $172,850 | $121 | 64 |
| 39 Gebhart St | 0.34mi | 3/2.0 | 1,248 (-10%) | 1mo | $39,504 | $32 | 64 |
| 712 Wellmeier Ave | 0.75mi | 3/1.0 | 1,390 (+1%) | 2mo | $210,000 | $151 | 62 |
| 566 Wyoming St | 0.55mi | 3/1.0 | 1,290 (-6%) | 1mo | $180,000 | $140 | 62 |
| 804 Linden Ave | 0.69mi | 3/2.0 | 1,395 (+1%) | 1mo | $86,000 | $62 | 61 |
| 800 Linden Ave | 0.69mi | 3/1.5 | 1,472 (+7%) | 0mo | $62,500 | $42 | 54 |
| 849 Wellmeier Ave | 0.71mi | 3/2.0 | 1,453 (+5%) | 2mo | $199,000 | $137 | 52 |
| 425 Huffman Ave | 0.74mi | 3/2.0 | 1,248 (-10%) | 1mo | $80,000 | $64 | 44 |
| 52 Clover St | 0.70mi | 2/1.0 (-1) | 1,230 (-11%) | 2mo | $205,000 | $167 | 43 |
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 · 8.0% rent growth · sell at horizon
- IRR
- 0.2%
- Equity multiple
- 1.01×
- Total profit
- $324
- Equity at exit
- $18,638
- IRR
- 14.2%
- Equity multiple
- 2.39×
- Total profit
- $48,793
- Equity at exit
- $10,808
Cash invested: $35,000 (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
ZIP-level market 45410
- Home prices YoY
- -21.4%
- Rents YoY
- 11.4%
- Active inventory
- 92
- Price-to-rent
- 8.1×
Monthly cashflow live
- Estimated rent
- $1,280 high interval (Pro) →
- Mortgage (P&I)
- −$656
- Tax from tax record
- −$86 /mo · $1,036/yr
- Insurance
- −$52
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$269
- Net cashflow
- $217
Break-even live
Sensitivity live
| Price | -10% $288 | -5% $253 | +0% $217 | +5% $182 | +10% $147 |
|---|---|---|---|---|---|
| Rent | -10% $116 | -5% $167 | +0% $217 | +5% $268 | +10% $318 |
| Rate | -1.0pp $280 | -0.5pp $249 | base $217 | +0.5pp $185 | +1.0pp $152 |
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
- $31,250
- Closing costs
- $3,750
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1411 Wyoming St Dayton, OH | 3.0 | 1.0 | 1256 | $1,095 | $0.87 | 3d | 1 | 0.13mi |
| 1515 Wyoming St Dayton, OH | 3.0 | 1.0 | 1400 | $1,000 | $0.71 | 44d | 1 | 0.21mi |
| 31 Bidleman St Dayton, OH | 2.0 | 1.5 | 1568 | $1,100 | $0.70 | 44d | 1 | 0.22mi |
| 1020 Walnut Hill Pl Dayton, OH | 3.0 | 1.0 | 1200 | $1,400 | $1.17 | 44d | 1 | 0.26mi |
| 20 Lucerne Ave Dayton, OH | 3.0 | 1.0 | 1378 | $1,200 | $0.87 | 44d | 1 | 0.27mi |
| 136 Indiana Ave Dayton, OH | 3.0 | 1.0 | 1194 | $1,250 | $1.05 | 24d | 1 | 0.27mi |
| 1038 Walnut Hill Pl Dayton, OH | 3.0 | 1.0 | 1232 | $1,095 | $0.89 | 44d | 1 | 0.27mi |
| 511 Parrot St Dayton, OH | 3.0 | 1.5 | 1618 | $1,100 | $0.68 | 15d | 1 | 0.29mi |
| 32 Gebhart St Dayton, OH | 4.0 | 1.0 | 1800 | $1,400 | $0.78 | 15d | 1 | 0.34mi |
| 1101 Phillips Ave Unit 1101 Dayton, OH | 3.0 | 1.5 | 1300 | $1,450 | $1.12 | 44d | 1 | 0.42mi |
| 313 Illinois Ave Dayton, OH | 3.0 | 1.0 | 1142 | $975 | $0.85 | 4d | 1 | 0.46mi |
| 2114 Wayne Ave Dayton, OH | 4.0 | 2.0 | 1723 | $1,595 | $0.93 | 44d | 1 | 0.47mi |
| 2132 Wayne Ave Dayton, OH | 3.0 | 2.0 | 1484 | $1,350 | $0.91 | 3d | 1 | 0.49mi |
| 637 Creighton Ave Dayton, OH | 3.0 | 1.0 | 1144 | $1,350 | $1.18 | 15d | 1 | 0.56mi |
| 2012 Saint Charles Ave Dayton, OH | 2.0 | 1.0 | 945 | $1,250 | $1.32 | 44d | 1 | 0.59mi |
| 920 E Stewart St Dayton, OH | 4.0 | 1.0 | 1322 | $1,425 | $1.08 | 44d | 1 | 0.60mi |
| 424 Bantz Ct Dayton, OH | 3.0 | 1.0 | 1192 | $1,050 | $0.88 | 4d | 1 | 0.61mi |
| 519 Wyoming St Dayton, OH | 3.0 | 1.5 | 1240 | $1,600 | $1.29 | 44d | 1 | 0.64mi |
| 534 Beckman St Dayton, OH | 3.0 | 2.0 | 1452 | $1,400 | $0.96 | 3d | 1 | 0.66mi |
| 1410 Phillips Ave Unit 1 Dayton, OH | 2.0 | 1.0 | 1000 | $950 | $0.95 | 44d | 1 | 0.67mi |
| 2600 Wayne Ave Dayton, OH | 4.0 | 1.5 | 1328 | $1,500 | $1.13 | 24d | 1 | 0.70mi |
| 2306 Alice St Dayton, OH | 3.0 | 1.0 | 918 | $1,200 | $1.31 | 4d | 1 | 0.70mi |
| 854 Santa Cruz Ave Dayton, OH | 3.0 | 1.0 | 1060 | $1,300 | $1.23 | 44d | 1 | 0.79mi |
| 229 James St Unit 228 Dayton, OH | 3.0 | 1.0 | 1700 | $1,200 | $0.71 | 24d | 1 | 0.80mi |
| 227 James St Unit 1 Dayton, OH | 3.0 | 1.0 | 1700 | $1,200 | $0.71 | 4d | 1 | 0.80mi |
| 228 James St Dayton, OH | 3.0 | 1.0 | 1700 | $1,200 | $0.71 | 44d | 1 | 0.80mi |
| 15 John St Unit 15 Dayton, OH | 2.0 | 1.0 | 1200 | $800 | $0.67 | 24d | 1 | 0.82mi |
| 2200 E 5th St Dayton, OH | 2.0 | 1.0 | 1000 | $825 | $0.82 | 24d | 1 | 0.83mi |
| 706 Kolping Ave Unit 706 Dayton, OH | 3.0 | 1.5 | 1172 | $1,300 | $1.11 | 3d | 1 | 0.86mi |
| 115 Livingston Ave Dayton, OH | 3.0 | 1.0 | 1624 | $1,450 | $0.89 | 45d | 1 | 0.95mi |
| 1354 Ohmer St Unit 1354A Dayton, OH | 2.0 | 1.0 | 900 | $675 | $0.75 | 24d | 1 | 0.95mi |
| 1354 Ohmer St Unit 1354C Dayton, OH | 2.0 | 1.0 | 900 | $700 | $0.78 | 44d | 1 | 0.95mi |
| 1354 Ohmer St Unit 1356C Dayton, OH | 2.0 | 2.0 | 1200 | $900 | $0.75 | 44d | 1 | 0.95mi |
| 25 Garret St Dayton, OH | 2.0 | 1.5 | 1364 | $1,750 | $1.28 | 24d | 1 | 0.98mi |
| 243 Oak St Dayton, OH | 3.0 | 1.5 | 1316 | $1,600 | $1.22 | 4d | 1 | 1.01mi |
| 425 Dayton Towers Dr Dayton, OH | 2.0 | 1.0–2.0 | 852 | $1,799 | $2.11 | 3d | 30 | 1.03mi |
| 2029 Brookline Ave Dayton, OH | 2.0 | 1.0 | 990 | $1,270 | $1.28 | 15d | 1 | 1.03mi |
| 314 Sheridan Ave Dayton, OH | 3.0 | 1.0 | 1258 | $1,150 | $0.91 | 4d | 1 | 1.05mi |
| 1300 Chardon Ct Dayton, OH | 2.0 | 1.0 | 970 | $1,200 | $1.24 | 3d | 1 | 1.07mi |
| 1430 Coventry Rd Dayton, OH | 2.0 | 1.0 | 1106 | $1,125 | $1.02 | 15d | 1 | 1.08mi |
Listing history 40 events
-
2026-06-18days on market $124,999 Active 26 DOM
-
2026-06-17days on market $124,999 Active 25 DOM
-
2026-06-16days on market $124,999 Active 24 DOM
-
2026-06-15days on market $124,999 Active 23 DOM
-
2026-06-14days on market $124,999 Active 21 DOM
-
2026-06-13pricedays on market $124,999 Active 20 DOM
-
2026-06-10days on market $127,999 Active 18 DOM
-
2026-06-09days on market $127,999 Active 17 DOM
-
2026-06-08days on market $127,999 Active 16 DOM
-
2026-06-07days on market $127,999 Active 15 DOM
-
2026-06-05days on market $127,999 Active 12 DOM
-
2026-06-03days on market $127,999 Active 11 DOM
-
2026-06-02pricedays on market $127,999 Active 10 DOM
-
2026-06-01days on market $129,999 Active 9 DOM
-
2026-05-31days on market $129,999 Active 8 DOM
-
2026-05-23$129,999 Active
-
2023-02-28soldstatus $90,000
-
2023-01-27soldstatus $90,000 Closed 669-char remark
Show marketing remark (669 chars)
This 2.5 story home offers Old World Charm with a gorgeous covered front porch and a fully private fenced-in back yard. Huge paver patio for entertaining and direct access to the two car garage. Inside is an eat-in kitchen plus a formal dining room with french doors that open onto the paver patio. Huge living room w/ faux fireplace. 3 bedrooms upstairs with a full bath & good closet storage. A third floor attic for additional storage, not to mention the full unfinished basement with a half bath. Beautiful lighting, hardwood floors, newer windows, New Furnace 2021. Close to the University of Dayton! Property being sold in As-Is condition. Motivated seller.
-
2023-01-27soldstatus $90,000 Sold 669-char remark
Show marketing remark (669 chars)
This 2.5 story home offers Old World Charm with a gorgeous covered front porch and a fully private fenced-in back yard. Huge paver patio for entertaining and direct access to the two car garage. Inside is an eat-in kitchen plus a formal dining room with french doors that open onto the paver patio. Huge living room w/ faux fireplace. 3 bedrooms upstairs with a full bath & good closet storage. A third floor attic for additional storage, not to mention the full unfinished basement with a half bath. Beautiful lighting, hardwood floors, newer windows, New Furnace 2021. Close to the University of Dayton! Property being sold in As-Is condition. Motivated seller.
-
2022-12-15historical Active/Pending 669-char remark
Show marketing remark (669 chars)
This 2.5 story home offers Old World Charm with a gorgeous covered front porch and a fully private fenced-in back yard. Huge paver patio for entertaining and direct access to the two car garage. Inside is an eat-in kitchen plus a formal dining room with french doors that open onto the paver patio. Huge living room w/ faux fireplace. 3 bedrooms upstairs with a full bath & good closet storage. A third floor attic for additional storage, not to mention the full unfinished basement with a half bath. Beautiful lighting, hardwood floors, newer windows, New Furnace 2021. Close to the University of Dayton! Property being sold in As-Is condition. Motivated seller.
-
2022-12-13price $95,000 669-char remark
Show marketing remark (669 chars)
This 2.5 story home offers Old World Charm with a gorgeous covered front porch and a fully private fenced-in back yard. Huge paver patio for entertaining and direct access to the two car garage. Inside is an eat-in kitchen plus a formal dining room with french doors that open onto the paver patio. Huge living room w/ faux fireplace. 3 bedrooms upstairs with a full bath & good closet storage. A third floor attic for additional storage, not to mention the full unfinished basement with a half bath. Beautiful lighting, hardwood floors, newer windows, New Furnace 2021. Close to the University of Dayton! Property being sold in As-Is condition. Motivated seller.
-
2022-11-30price $109,000 669-char remark
Show marketing remark (669 chars)
This 2.5 story home offers Old World Charm with a gorgeous covered front porch and a fully private fenced-in back yard. Huge paver patio for entertaining and direct access to the two car garage. Inside is an eat-in kitchen plus a formal dining room with french doors that open onto the paver patio. Huge living room w/ faux fireplace. 3 bedrooms upstairs with a full bath & good closet storage. A third floor attic for additional storage, not to mention the full unfinished basement with a half bath. Beautiful lighting, hardwood floors, newer windows, New Furnace 2021. Close to the University of Dayton! Property being sold in As-Is condition. Motivated seller.
-
2022-11-04$119,900 Active 669-char remark
Show marketing remark (669 chars)
This 2.5 story home offers Old World Charm with a gorgeous covered front porch and a fully private fenced-in back yard. Huge paver patio for entertaining and direct access to the two car garage. Inside is an eat-in kitchen plus a formal dining room with french doors that open onto the paver patio. Huge living room w/ faux fireplace. 3 bedrooms upstairs with a full bath & good closet storage. A third floor attic for additional storage, not to mention the full unfinished basement with a half bath. Beautiful lighting, hardwood floors, newer windows, New Furnace 2021. Close to the University of Dayton! Property being sold in As-Is condition. Motivated seller.
-
2018-12-13soldstatus $38,000 Closed 194-char remark
Show marketing remark (194 chars)
Don't miss the opportunity to purchase this home! 1,380 square foot, 3 bedroom, 1.5 bath two story with 2 car detached garage. Great location to Miami Valley Hospital, downtown Dayton and RT 35.
-
2018-12-13soldstatus $38,000 Sold 194-char remark
Show marketing remark (194 chars)
Don't miss the opportunity to purchase this home! 1,380 square foot, 3 bedroom, 1.5 bath two story with 2 car detached garage. Great location to Miami Valley Hospital, downtown Dayton and RT 35.
-
2018-11-29historical Active/Pending 194-char remark
Show marketing remark (194 chars)
Don't miss the opportunity to purchase this home! 1,380 square foot, 3 bedroom, 1.5 bath two story with 2 car detached garage. Great location to Miami Valley Hospital, downtown Dayton and RT 35.
-
2018-11-08price $50,000 194-char remark
Show marketing remark (194 chars)
Don't miss the opportunity to purchase this home! 1,380 square foot, 3 bedroom, 1.5 bath two story with 2 car detached garage. Great location to Miami Valley Hospital, downtown Dayton and RT 35.
-
2018-08-05price $61,900 194-char remark
Show marketing remark (194 chars)
Don't miss the opportunity to purchase this home! 1,380 square foot, 3 bedroom, 1.5 bath two story with 2 car detached garage. Great location to Miami Valley Hospital, downtown Dayton and RT 35.
-
2018-06-18$65,900 Active 194-char remark
Show marketing remark (194 chars)
Don't miss the opportunity to purchase this home! 1,380 square foot, 3 bedroom, 1.5 bath two story with 2 car detached garage. Great location to Miami Valley Hospital, downtown Dayton and RT 35.
-
2017-09-08historical
-
2017-05-18$64,000 Active
-
2017-05-02historical
-
2017-05-02soldstatus $900 Closed
-
2017-04-25$69,000 Active
-
2011-05-05soldstatus $23,000 Closed
-
2011-05-05soldstatus $23,000
-
2011-04-11historical
-
2011-03-23$24,900
-
2007-07-10soldstatus $63,500
-
1983-11-01soldstatus $30,000
ⓘ 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
- $1,036 · $86/mo
- Projected year-2 tax
- $1,493 · $124/mo
- Expected delta
- +$457/yr (+$38/mo · 44.1%)
ⓘ 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 · 18 d/yr by 30 yrs out
- Wind 2/10 Low 0% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
- $15,360
- − Mortgage interest
- −$7,002
- − Property taxes
- −$1,036
- − Insurance
- −$625
- − Repairs & maintenance
- −$1,229
- − Management
- −$1,229
- − Depreciation
- −$3,636
- Taxable income
- $603
- Est. tax owed @ 24.0%
- −$145
- After-tax cash flow
- $2,463/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
- Dayton City
- NCES district ID
- 3904384
- Math proficiency
- 12% ▼ -12.00%
- Reading proficiency
- 21% ▼ -11.00%
- Median HH income
- $28,688
- Composite
- 12.94/100
- National rank
- #9579
- State rank
- #641 of 656 in OH
Livability — Dayton
- Score
- 65/100
- State rank
- #716
- US rank
- #12895
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Dayton, OH
- County
- Montgomery County · 459,541 people
- City population
- 164,387
- Metro
- Dayton-Kettering, OH
- Population (ZIP)
- 14,694
- Household income
- $46,651
- Rent vs Own
- Severe rent burden
- 961.0
Population outlook (Montgomery County) Hauer SSP2
- Today (2025)
- 523,241 people
- By 2030
- 514,948 · -1.6%
- By 2040
- 493,378 · -5.7%
- By 2050
- 469,639 · -10.2%
- By 2075
- 418,360 · -20.0%
- By 2100
- 353,315 · -32.5%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (71%)
- Race & ethnicity
- White 71% Black 15% Hispanic / Latino 7% Two or more races 6% Asian 1%
- Hispanic origin (detail)
- Mexican 3%
- Common ancestry
- Lithuanian 2% Iranian 2% Slovak 2%
- Foreign-born
- 5% · Canada, United Kingdom
- Languages at home
- 91% English-only · Spanish 6% Tagalog/Filipino 1% Other Asian/Pacific 1%
Political lean MEDSL · Montgomery
- 2024 margin
- Toss-up / Even · D 49.8% · R 49.3%
- 2008→2024 swing
- -5.8pp toward R · 2008: 6.2pp · 2024: 0.5pp
- All cycles
- 2024: D+0.5 2020: D+2.2 2016: R+1.2 2012: D+3.1 2008: D+6.2
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -100.61%
- Current HPI
- 369.3938
- Rent YoY
- ▲ 11.37%
- Metro
- Dayton-Kettering, OH
- 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
+333.3% since first listed25 events — show timeline
- 2026-05-23 Listed $129,999 Dayton MLS
- 2023-02-28 Sold (Public Records) $90,000 Public Records
- 2023-01-27 Sold (MLS) $90,000 Dayton MLS
- 2023-01-27 Sold (MLS) $90,000 Dayton MLS
- 2022-12-15 Contingent — Dayton MLS
- 2022-12-13 Price Changed $95,000 Dayton MLS
- 2022-11-30 Price Changed $109,000 Dayton MLS
- 2022-11-04 Listed $119,900 Dayton MLS
- 2018-12-13 Sold (MLS) $38,000 Dayton MLS
- 2018-12-13 Sold (MLS) $38,000 Dayton MLS
- 2018-11-29 Contingent — Dayton MLS
- 2018-11-08 Price Changed $50,000 Dayton MLS
- 2018-08-05 Price Changed $61,900 Dayton MLS
- 2018-06-18 Listed $65,900 Dayton MLS
- 2017-09-08 Listing Removed — Dayton MLS
- 2017-05-18 Listed $64,000 Dayton MLS
- 2017-05-02 Listing Removed — Dayton MLS
- 2017-05-02 Sold (MLS) $900 Dayton MLS
- 2017-04-25 Listed $69,000 Dayton MLS
- 2011-05-05 Sold (MLS) $23,000 Dayton MLS
- 2011-05-05 Sold (MLS) $23,000 Dayton MLS
- 2011-04-11 Listing Removed — Dayton MLS
- 2011-03-23 Listed $24,900 Dayton MLS
- 2007-07-10 Sold (Public Records) $63,500 Public Records
- 1983-11-01 Sold (Public Records) $30,000 Public Records
Property tax history
-2.3%/yrLatest (2025): $1,036 · -0.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…