CashFlowRE
Sign in Sign up
7250 S State Route 202
C Composite 57.3
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 +19.5/30.0
  • ARV discount +12.1/15.0
  • DSCR +6.2/10.0
  • Schools +5.8/10.0
  • 1% rule +4.8/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,900

7250 S State Route 202 · Tipp City, OH 45371
4 bd · 2.0 ba · 2,213 sqft · SingleFamily public records · 30 Days on market
Built 1920 0.50 ac lot $104/sqft · 10% below area Est $256k · 10% under

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

Listing remarks MLS

Looking for a country home? This 4-bedroom, 2-bath home sits on a spacious 1/2 acre lot and offers plenty of room both inside and out. Features include a large eat-in kitchen, first-floor bedroom, enclosed front porch, fenced backyard, and a 2-car detached garage. Enjoy the privacy of no rear neighbors and a peaceful backyard setting. Major updates completed in 2018 include the roof, furnace, central air, and water heater. Conveniently located in the desirable Bethel School District

Key facts

  • First-floor bedroom
  • No rear neighbors
  • Eat-in kitchen

Tags

EAT-IN KITCHENFIRST-FLOOR BEDROOMENCLOSED FRONT PORCHFENCED BACKYARDNO REAR NEIGHBORSMAJOR UPDATES

Property features AI

Finance

  • Financial info: Property is offered for sale

Exterior

  • Parking: Detached two-car garage
  • Utilities: Cable available
  • Home design: Two-story home; Frame construction; Residential zoning
  • Construction: Frame construction; Cellar foundation
  • Exterior features: Fenced yard; Patio; Outdoor storage; Shed(s)

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bedrooms: Bedroom on main level (12 x 11); Bedroom on second level (12 x 10); Bedroom on second level (12 x 111); Bedroom on second level (14 x 13)
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Forced air heating; Heat pump (heating and cooling)
  • Interior features: Ceiling fans; High-speed internet
  • Laundry & utility: Electric water heater

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 4-bed/2.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $260 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $224k (2.4% below list).
  • Recommended offer: $224k (2.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 3.1% in Tipp City — 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 (#125 in OH, #1,827 nationally) — a professional / high-income tenant draw. Strengths: schools A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Bethel Local (rural): math 63% / reading 69% proficiency, ranked #174 of 656 in OH (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 12% free/reduced lunch — higher-income household profile.
  • Market conditions: 250 active listings in the ZIP; solid renter incomes; 326 units permitted in Miami County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($226k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 19y 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 $140k; list at $230k implies a 64% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $224,409 (2.4% below list)

Questions for the listing agent

  1. Built in 1920 — 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. Schools are A-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?
  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
0.98%
Cap rate
7.65%
Cash-on-cash
4.84%
DSCR
1.22
GRM
8.5

CMA / ARV

ARV (median comp)
$256,270
List price
$229,900
Delta
-10.29%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-8.8%
Equity multiple
0.68×
Total profit
$-20,727
Equity at exit
$34,279
10-year hold
IRR
0.7%
Equity multiple
1.05×
Total profit
$3,196
Equity at exit
$19,878

Cash invested: $64,372 (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 45371

Active inventory
250
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$2,244 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$212 /mo · $2,541/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$471
Net cashflow
$260

Break-even live

Break-even rent $1,915
Max offer price $229,900
Occupancy floor 83%

Sensitivity live

Price -10% $390 -5% $325 +0% $260 +5% $195 +10% $130
Rent -10% $82 -5% $171 +0% $260 +5% $348 +10% $437
Rate -1.0pp $375 -0.5pp $318 base $260 +0.5pp $200 +1.0pp $139

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
$57,475
Closing costs
$6,897
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.

Listing history 47 events

  1. 2026-06-14
    statusdays on market $229,900 Pending 30 DOM
  2. 2026-06-13
    days on market $229,900 Active 29 DOM
    Show marketing remark (487 chars)

    Looking for a country home? This 4-bedroom, 2-bath home sits on a spacious 1/2 acre lot and offers plenty of room both inside and out. Features include a large eat-in kitchen, first-floor bedroom, enclosed front porch, fenced backyard, and a 2-car detached garage. Enjoy the privacy of no rear neighbors and a peaceful backyard setting. Major updates completed in 2018 include the roof, furnace, central air, and water heater. Conveniently located in the desirable Bethel School District

  3. 2026-06-10
    days on market $229,900 Active 27 DOM
  4. 2026-06-09
    days on market $229,900 Active 26 DOM
  5. 2026-06-08
    days on market $229,900 Active 25 DOM
  6. 2026-06-07
    days on market $229,900 Active 24 DOM
  7. 2026-06-03
    days on market $229,900 Active 20 DOM
  8. 2026-06-03
    days on market $229,900 Active 19 DOM
  9. 2026-06-01
    days on market $229,900 Active 18 DOM
  10. 2026-05-31
    days on market $229,900 Active 17 DOM
  11. 2026-05-14
    listed $229,900 Active 488-char remark
    Show marketing remark (487 chars)

    Looking for a country home? This 4-bedroom, 2-bath home sits on a spacious 1/2 acre lot and offers plenty of room both inside and out. Features include a large eat-in kitchen, first-floor bedroom, enclosed front porch, fenced backyard, and a 2-car detached garage. Enjoy the privacy of no rear neighbors and a peaceful backyard setting. Major updates completed in 2018 include the roof, furnace, central air, and water heater. Conveniently located in the desirable Bethel School District

  12. 2026-05-14
    listed $229,900 Active 487-char remark
    Show marketing remark (487 chars)

    Looking for a country home? This 4-bedroom, 2-bath home sits on a spacious 1/2 acre lot and offers plenty of room both inside and out. Features include a large eat-in kitchen, first-floor bedroom, enclosed front porch, fenced backyard, and a 2-car detached garage. Enjoy the privacy of no rear neighbors and a peaceful backyard setting. Major updates completed in 2018 include the roof, furnace, central air, and water heater. Conveniently located in the desirable Bethel School District

  13. 2018-10-09
    soldstatus $140,000
  14. 2018-10-05
    soldstatus $140,000 Sold
    Show marketing remark (356 chars)

    Make this your new home ! This 2 story, 4 bedroom, 2 bath home has been totally remodeled. Nice country setting with fenced in yard on a half an acre. Nice covered patio for summer lounging. Close to Tipp City, Huber Heights and major highways. Home has new roof, new furnace and water heater. Call for your private showing today. This one won't last long.

  15. 2018-10-05
    soldstatus $140,000 Closed
    Show marketing remark (356 chars)

    Make this your new home ! This 2 story, 4 bedroom, 2 bath home has been totally remodeled. Nice country setting with fenced in yard on a half an acre. Nice covered patio for summer lounging. Close to Tipp City, Huber Heights and major highways. Home has new roof, new furnace and water heater. Call for your private showing today. This one won't last long.

  16. 2018-10-05
    soldstatus $140,000
    Show marketing remark (356 chars)

    Make this your new home ! This 2 story, 4 bedroom, 2 bath home has been totally remodeled. Nice country setting with fenced in yard on a half an acre. Nice covered patio for summer lounging. Close to Tipp City, Huber Heights and major highways. Home has new roof, new furnace and water heater. Call for your private showing today. This one won't last long.

  17. 2018-08-20
    status Pending
    Show marketing remark (356 chars)

    Make this your new home ! This 2 story, 4 bedroom, 2 bath home has been totally remodeled. Nice country setting with fenced in yard on a half an acre. Nice covered patio for summer lounging. Close to Tipp City, Huber Heights and major highways. Home has new roof, new furnace and water heater. Call for your private showing today. This one won't last long.

  18. 2018-08-19
    historical
    Show marketing remark (356 chars)

    Make this your new home ! This 2 story, 4 bedroom, 2 bath home has been totally remodeled. Nice country setting with fenced in yard on a half an acre. Nice covered patio for summer lounging. Close to Tipp City, Huber Heights and major highways. Home has new roof, new furnace and water heater. Call for your private showing today. This one won't last long.

  19. 2018-07-26
    historical
  20. 2018-07-20
    historical Active/Pending
  21. 2018-07-05
    listed $140,000 Active
    Show marketing remark (356 chars)

    Make this your new home ! This 2 story, 4 bedroom, 2 bath home has been totally remodeled. Nice country setting with fenced in yard on a half an acre. Nice covered patio for summer lounging. Close to Tipp City, Huber Heights and major highways. Home has new roof, new furnace and water heater. Call for your private showing today. This one won't last long.

  22. 2018-07-05
    listed $140,000
    Show marketing remark (356 chars)

    Make this your new home ! This 2 story, 4 bedroom, 2 bath home has been totally remodeled. Nice country setting with fenced in yard on a half an acre. Nice covered patio for summer lounging. Close to Tipp City, Huber Heights and major highways. Home has new roof, new furnace and water heater. Call for your private showing today. This one won't last long.

  23. 2018-07-05
    listed $140,000 Active
    Show marketing remark (356 chars)

    Make this your new home ! This 2 story, 4 bedroom, 2 bath home has been totally remodeled. Nice country setting with fenced in yard on a half an acre. Nice covered patio for summer lounging. Close to Tipp City, Huber Heights and major highways. Home has new roof, new furnace and water heater. Call for your private showing today. This one won't last long.

  24. 2017-11-06
    historical
  25. 2017-10-31
    soldstatus $42,000 Closed
  26. 2017-10-31
    soldstatus $42,000 Sold
  27. 2017-10-16
    status Pending
  28. 2017-10-06
    historical Active/Pending
  29. 2017-09-29
    status Active
  30. 2017-09-17
    historical Active/Pending
  31. 2017-09-07
    price $42,000
  32. 2017-08-12
    price $53,800
  33. 2017-07-13
    price $56,900
  34. 2017-07-13
    price $58,900
  35. 2017-06-13
    listed $60,000 Active
  36. 2009-02-23
    soldstatus $114,730
  37. 2009-01-30
    soldstatus $114,730
  38. 2008-04-14
    listed $109,500
  39. 2008-03-22
    historical
  40. 2007-10-04
    listed $134,900
  41. 2007-10-01
    historical
  42. 2007-07-20
    listed $140,000
  43. 2007-07-19
    historical
  44. 2007-02-19
    listed $140,000
  45. 2005-11-16
    soldstatus $120,000
  46. 1997-09-15
    soldstatus $108,000
  47. 1979-09-01
    soldstatus $48,000

ⓘ 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
$2,541 · $212/mo
Projected year-2 tax
$3,064 · $255/mo
Expected delta
+$523/yr (+$44/mo · 20.6%)

ⓘ 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 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$26,929
− Mortgage interest
−$12,878
− Property taxes
−$2,541
− Insurance
−$1,150
− Repairs & maintenance
−$2,154
− Management
−$2,154
− Depreciation
−$6,688
Taxable loss
−$636
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$153
After-tax cash flow
$3,269/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
Bethel Local
NCES district ID
3904861
Math proficiency
63% ▼ -11.00%
Reading proficiency
69% ▼ -5.00%
Median HH income
$68,702
Composite
57.82/100
National rank
#1049
State rank
#174 of 656 in OH

Livability — Tipp City

Score
80/100
State rank
#125
US rank
#1827

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Miami County · 85,667 people
City population
22,865
Metro
Dayton-Kettering, OH
Population (ZIP)
22,865
Household income
$93,599
Rent vs Own
27.7% rent · 72.3% own
Severe rent burden
465.0

Population outlook (Miami County) Hauer SSP2

Today (2025)
107,816 people
By 2030
108,896 · +1.0%
By 2040
109,581 · +1.6%
By 2050
108,110 · +0.3%
By 2075
101,523 · -5.8%
By 2100
85,787 · -20.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 6% Asian 3% Hispanic / Latino 2% Black 2%
Common ancestry
Lithuanian 3% Romanian 3% Scotch-Irish 2%
Foreign-born
6% · Canada
Languages at home
92% English-only · Other Asian/Pacific 3% Russian/Polish/Slavic 1% Spanish 1%

Political lean MEDSL · Miami

2024 margin
Solid R (+45.1) · D 27.0% · R 72.1%
2008→2024 swing
-16.6pp toward R · 2008: -28.5pp · 2024: -45.1pp
All cycles
2024: R+45.1 2020: R+44.3 2016: R+45.6 2012: R+35.6 2008: R+28.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -178.63%
Current HPI
205.0064
Rent YoY
Metro
Dayton-Kettering, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+379.0% since first listed
39 events — show timeline
  • 2026-06-13 Pending WRIST
  • 2026-06-13 Pending Dayton MLS
  • 2026-05-14 Listed $229,900 Dayton MLS
  • 2026-05-14 Listed $229,900 WRIST
  • 2018-10-09 Sold (Public Records) $140,000 Public Records
  • 2018-10-05 Sold (MLS) $140,000 WRIST
  • 2018-10-05 Sold (MLS) $140,000 Dayton MLS
  • 2018-10-05 Sold (MLS) $140,000 Dayton MLS
  • 2018-08-20 Pending Dayton MLS
  • 2018-08-19 Listing Removed Dayton MLS
  • 2018-07-26 Listing Removed Dayton MLS
  • 2018-07-20 Contingent Dayton MLS
  • 2018-07-05 Listed $140,000 Dayton MLS
  • 2018-07-05 Listed $140,000 WRIST
  • 2018-07-05 Listed $140,000 Dayton MLS
  • 2017-11-06 Listing Removed Dayton MLS
  • 2017-10-31 Sold (MLS) $42,000 Dayton MLS
  • 2017-10-31 Sold (MLS) $42,000 Dayton MLS
  • 2017-10-16 Pending Dayton MLS
  • 2017-10-06 Contingent Dayton MLS
  • 2017-09-29 Relisted Dayton MLS
  • 2017-09-17 Contingent Dayton MLS
  • 2017-09-07 Price Changed $42,000 Dayton MLS
  • 2017-08-12 Price Changed $53,800 Dayton MLS
  • 2017-07-13 Price Changed $56,900 Dayton MLS
  • 2017-07-13 Price Changed $58,900 Dayton MLS
  • 2017-06-13 Listed $60,000 Dayton MLS
  • 2009-02-23 Sold (Public Records) $114,730 Public Records
  • 2009-01-30 Sold (MLS) $114,730 WRIST
  • 2008-04-14 Listed $109,500 WRIST
  • 2008-03-22 Listing Removed WRIST
  • 2007-10-04 Listed $134,900 WRIST
  • 2007-10-01 Listing Removed WRIST
  • 2007-07-20 Listed $140,000 WRIST
  • 2007-07-19 Listing Removed WRIST
  • 2007-02-19 Listed $140,000 WRIST
  • 2005-11-16 Sold (Public Records) $120,000 Public Records
  • 1997-09-15 Sold (Public Records) $108,000 Public Records
  • 1979-09-01 Sold (Public Records) $48,000 Public Records

Property tax history

+2.4%/yr

Latest (2025): $2,541 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…