Pike (Dry Fork) Plan · Hooven, OH 45002

$54,995

1 bd · 1.0 ba · 546 sqft · SingleFamily · 320 Days on market

Good condition $470/mo HOA · 41% of rent

---

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 +18.7/30.0
• 1% rule +10.0/10.0
• ARV discount +7.5/15.0
• DSCR +5.9/10.0
• Schools +5.5/10.0
• Condition / age +4.0/5.0
• Rent growth +2.5/5.0
• Livability +2.1/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Located in a quiet, rural setting, just three minutes from I-275 in southwestern Ohio near the Great Miami River, Dry Fork Pointe is a mobile home community that is near the Ohio and the I-74 Indiana border, close to recreational parks and golfing areas. New amenities include a clubhouse, playground, basketball court and a ball field and Walking/Nature Trails. Whitewater Township in Hamilton County, Ohio, offers a small-town feel with close proximity to Cincinnati. Neighborhoods include grocery and other retails stores, community center, social services as well as churches.

Key facts

• Clubhouse
• Recreational parks
• Basketball court

Tags

• MOBILE HOME COMMUNITY
• CLUBHOUSE
• PLAYGROUND
• BASKETBALL COURT
• BALL FIELD
• RECREATIONAL PARKS

🏗️ New construction. Builder plan / spec listing (the home may be to-be-built); metrics use comparable previous sales.

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath single-family listed at $55k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $54 ($651/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $55k).
• Recommended offer: $48k (12.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 42/100 on livability (#1,194 in OH) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: schools F, amenities F, commute F.
• Southwest Local (town): math 62% / reading 65% proficiency, ranked #222 of 656 in OH (top 34%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Market conditions: 68 active listings in the ZIP; solid renter incomes; 801 units permitted in Hamilton County in 2024 (190 in 5+ unit buildings).
• This rent is only 16% of the median local income ($85k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.

Negotiation context

• It's been on market 320 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: HOA is 41% of rent.

Recommended offer $48,395 (12.0% below list)

Questions for the listing agent

1. It's been on market 320 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
6. 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.
7. 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.
8. 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: 2.08% ✓
• Cap rate: 7.48%
• Cash-on-cash: 4.23%
• DSCR: 1.19
• GRM: 4.0

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: -9.1%
• Equity multiple: 0.67×
• Total profit: $-5,150
• Equity at exit: $8,200

10-year hold

• IRR: 1.1%
• Equity multiple: 1.08×
• Total profit: $1,208
• Equity at exit: $4,755

Cash invested: $15,399 (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.

Methodology + full state rankings →

ZIP-level market 45002

• Home prices YoY: -28.9%
• Active inventory: 68
• Price-to-rent: 4.0×

Monthly cashflow live

• Estimated rent: $1,145 medium
• Mortgage (P&I): −$288
• Tax est. 1.5%: −$69 /mo · $825/yr
• Insurance: −$23
• HOA: −$470
• Vacancy / Maint / Mgmt: −$240
• Net cashflow: $54

Break-even live

Break-even rent $1,076

Max offer price $54,995

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: $13,749
• Closing costs: $1,650
• Reserves months: —
• Total cash needed: —

HOA detail

• Monthly dues: $470 · $5,640/yr
• Likely covers: water

Listing history 14 events

1. 2026-06-18
   days on market $54,995 Active 320 DOM
2. 2026-06-17
   days on market $54,995 Active 319 DOM
3. 2026-06-16
   days on market $54,995 Active 318 DOM
4. 2026-06-15
   days on market $54,995 Active 317 DOM
5. 2026-06-13
   days on market $54,995 Active 315 DOM
6. 2026-06-13
   days on market $54,995 Active 314 DOM
7. 2026-06-09
   days on market $54,995 Active 311 DOM
8. 2026-06-08
   days on market $54,995 Active 310 DOM
9. 2026-06-07
   days on market $54,995 Active 309 DOM
10. 2026-06-03
    days on market $54,995 Active 305 DOM
11. 2026-06-02
    days on market $54,995 Active 304 DOM
12. 2026-06-01
    days on market $54,995 Active 303 DOM
13. 2026-05-31
    days on market $54,995 Active 302 DOM
14. 2025-08-02
    listed $54,995 Active 580-char remark

    Show marketing remark (580 chars)

    Located in a quiet, rural setting, just three minutes from I-275 in southwestern Ohio near the Great Miami River, Dry Fork Pointe is a mobile home community that is near the Ohio and the I-74 Indiana border, close to recreational parks and golfing areas. New amenities include a clubhouse, playground, basketball court and a ball field and Walking/Nature Trails. Whitewater Township in Hamilton County, Ohio, offers a small-town feel with close proximity to Cincinnati. Neighborhoods include grocery and other retails stores, community center, social services as well as churches.

ⓘ 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 2/10 Low FEMA zone X (unshaded) · 6% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 4/10 Moderate 7 d/yr ≥104°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 3 unhealthy d/yr today · 5 by 30 yrs out

Taxation est. · year 1

• Rental income: $13,736
• − Mortgage interest: −$3,081
• − Property taxes: −$825
• − Insurance: −$275
• − Repairs & maintenance: −$1,099
• − Management: −$1,099
• − HOA: −$5,640
• − Depreciation: −$1,600
• Taxable income: $118
• Est. tax owed @ 24.0%: −$28
• After-tax cash flow: $623/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 · 12 photos

Good 80/100 Cosmetic rehab

This mobile home is in good condition with minimal repairs needed. It has a good curb appeal and fresh interior paint. The home is move-in ready with some updates that can significantly increase its value.

Value-add opportunities

• Both Paint exterior siding — Fresh paint enhances curb appeal and can add value.
• Both Clean and maintain windows — Clean windows improve natural light and add to the home's overall appeal.
• Both Replace worn-out flooring — Fresh flooring can improve the home's appearance and add value.
• Both Update kitchen appliances — Modern appliances can increase the home's appeal and value.
• Both Paint interior walls — Fresh paint can improve the home's appearance and add value.
• Both Replace worn-out flooring — Fresh flooring can improve the home's appearance and add value.

Renovation cost estimate screening

Value-add ROI direction

• Both Paint exterior siding — Fresh paint enhances curb appeal and can add value. ↑
• Both Clean and maintain windows — Clean windows improve natural light and add to the home's overall appeal. ↑
• Both Replace worn-out flooring — Fresh flooring can improve the home's appearance and add value. ↑
• Both Update kitchen appliances — Modern appliances can increase the home's appeal and value. ↑
• Both Paint interior walls — Fresh paint can improve the home's appearance and add value. ↑
• Both Replace worn-out flooring — Fresh flooring can improve the home's appearance and add value. ↑

ⓘ 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: Southwest Local
• NCES district ID: 3904738
• Math proficiency: 62% ▼ -14.00%
• Reading proficiency: 65% ▼ -10.00%
• Median HH income: $57,781
• Composite: 54.72/100
• National rank: #1321
• State rank: #222 of 656 in OH

Livability — Hooven

• Score: 42/100
• State rank: #1194
• US rank: #27069

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Hamilton · 838,887 people
• City population: 436
• Metro: Cincinnati, OH-KY-IN
• Population (ZIP): 14,647
• Household income: $84,597
• Rent vs Own: 24.8% rent · 75.2% own
• Severe rent burden: 12.0

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 (93%)
• Race & ethnicity: White 93% Two or more races 6% Hispanic / Latino 2%
• Common ancestry: Romanian 2% Slovak 2% Italian 2%
• Foreign-born: 1%
• Languages at home: 98% English-only · 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: ▼ -85.62%
• Current HPI: 210.9397
• Rent YoY: —
• Metro: —
• 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

1 event — show timeline

• 2025-08-02 Listed $54,995 Zillow