CashFlowRE
Sign in Sign up
7946 Fairhope Ct
B Composite 70.23
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
  • Livability +4.1/5.0
  • Schools +3.2/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,900

7946 Fairhope Ct · Finneytown, OH 45224
3 bd · 1.0 ba · 1,026 sqft · SingleFamily public records · 143 Days on market
Built 1960 0.41 ac lot $78/sqft · 59% below area

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

Listing remarks MLS

Welcome to 7946 Fairhope Ct, Cincinnati, OHa 3-bedroom, 1-bath home offering a spacious layout and plenty of potential. The large living room is filled with natural light and neutral colors, creating a bright foundation ready for your personal touches. An eat-in kitchen provides functional space for everyday meals and gatherings. Outside, the large fenced backyard offers room for entertaining, gardening, or future expansion, though landscaping and updates are neededmaking this a great opportunity for investors or buyers looking to add value. With solid bones and generous indoor and outdoor space, this home is a blank canvas ready to be transformed into something special.

Key facts

  • Large living room
  • Eat-in kitchen
  • Fenced backyard

Tags

LARGE LIVING ROOMEAT-IN KITCHENFENCED BACKYARDGENEROUS INDOOR SPACEGENEROUS OUTDOOR SPACE

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 3-bed/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $792 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 18.2% vs local median 5.3% in Finneytown — 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 82/100 on livability (#70 in OH, #1,092 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities C-.
  • Finneytown Local (suburban): math 25% / reading 46% proficiency, ranked #549 of 656 in OH (top 84%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.8%/yr); 49 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 801 units permitted in Hamilton County in 2024 (190 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($56k/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 $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 1.8% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 143 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 30y ago; this cycle's ask has dropped $25k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $62k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price.
Recommended offer $70,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 143 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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 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?
  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
2.32%
Cap rate
18.18%
Cash-on-cash
42.46%
DSCR
2.89
GRM
3.6

CMA / ARV

ARV (median comp)
$194,743
List price
$79,900
Delta
-58.97%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6853 Warder Dr 0.66mi 2/1.0 (-1) 989 (-4%) 10mo $152,500 $154 50
6887 Warder Dr 0.64mi 3/2.0 989 (-4%) 22mo $220,000 $222 42
6837 Warder Dr 0.67mi 2/1.0 (-1) 876 (-15%) 0mo $115,000 $131 39

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 · 1.82% rent growth · sell at horizon

5-year hold
IRR
37.8%
Equity multiple
2.58×
Total profit
$35,393
Equity at exit
$11,913
10-year hold
IRR
43.7%
Equity multiple
4.91×
Total profit
$87,432
Equity at exit
$6,908

Cash invested: $22,372 (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 45224

Rents YoY
1.8%
Active inventory
49
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,854 high interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$221 /mo · $2,654/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$389
Net cashflow
$792

Break-even live

Break-even rent $852
Max offer price $79,900
Occupancy floor 52%

Sensitivity live

Price -10% $837 -5% $814 +0% $792 +5% $769 +10% $746
Rent -10% $645 -5% $718 +0% $792 +5% $865 +10% $938
Rate -1.0pp $832 -0.5pp $812 base $792 +0.5pp $771 +1.0pp $750

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
$19,975
Closing costs
$2,397
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
777 W Galbraith Rd Cincinnati, OH 3.0 1.0 961 $1,700 $1.77 17d 1 0.11mi
8240 Galbraith Point Ln Cincinnati, OH 2.0–3.0 1.5–2.5 1241 $2,249 $1.81 2d 7 0.29mi
1015 Thunderbird Ave Cincinnati, OH 3.0 1.5 1494 $2,146 $1.44 45d 1 0.77mi
375 W Galbraith Rd Unit 361-03 Cincinnati, OH 2.0 1.0 730 $1,149 $1.57 13d 1 1.10mi
200 W Galbraith Rd Cincinnati, OH 3.0 1.0–2.5 1418 $2,711 $1.91 2d 181 1.14mi
8565 Daly Rd Unit 8565 5 Cincinnati, OH 2.0 1.0 1100 $1,299 $1.18 24d 1 1.22mi
1017 W North Bend Rd Cincinnati, OH 4.0 2.0 1450 $1,951 $1.35 13d 1 1.27mi

Listing history 43 events

  1. 2026-06-21
    days on market $79,900 Active 143 DOM
  2. 2026-06-18
    days on market $79,900 Active 140 DOM
  3. 2026-06-17
    days on market $79,900 Active 139 DOM
  4. 2026-06-16
    days on market $79,900 Active 138 DOM
  5. 2026-06-15
    days on market $79,900 Active 137 DOM
  6. 2026-06-13
    pricedays on market $79,900 Active 135 DOM
  7. 2026-06-09
    days on market $84,900 Active 131 DOM
  8. 2026-06-08
    days on market $84,900 Active 130 DOM
  9. 2026-06-07
    days on market $84,900 Active 129 DOM
  10. 2026-06-05
    days on market $84,900 Active 126 DOM
  11. 2026-06-03
    days on market $84,900 Active 125 DOM
  12. 2026-06-02
    days on market $84,900 Active 124 DOM
  13. 2026-06-01
    days on market $84,900 Active 123 DOM
  14. 2026-05-31
    days on market $84,900 Active 122 DOM
  15. 2026-05-17
    historical Contingency Pending 682-char remark
    Show marketing remark (682 chars)

    Welcome to 7946 Fairhope Ct, Cincinnati, OHa 3-bedroom, 1-bath home offering a spacious layout and plenty of potential. The large living room is filled with natural light and neutral colors, creating a bright foundation ready for your personal touches. An eat-in kitchen provides functional space for everyday meals and gatherings. Outside, the large fenced backyard offers room for entertaining, gardening, or future expansion, though landscaping and updates are neededmaking this a great opportunity for investors or buyers looking to add value. With solid bones and generous indoor and outdoor space, this home is a blank canvas ready to be transformed into something special.

  16. 2026-05-07
    price $84,900 682-char remark
    Show marketing remark (682 chars)

    Welcome to 7946 Fairhope Ct, Cincinnati, OHa 3-bedroom, 1-bath home offering a spacious layout and plenty of potential. The large living room is filled with natural light and neutral colors, creating a bright foundation ready for your personal touches. An eat-in kitchen provides functional space for everyday meals and gatherings. Outside, the large fenced backyard offers room for entertaining, gardening, or future expansion, though landscaping and updates are neededmaking this a great opportunity for investors or buyers looking to add value. With solid bones and generous indoor and outdoor space, this home is a blank canvas ready to be transformed into something special.

  17. 2026-04-14
    price $94,900 682-char remark
    Show marketing remark (682 chars)

    Welcome to 7946 Fairhope Ct, Cincinnati, OHa 3-bedroom, 1-bath home offering a spacious layout and plenty of potential. The large living room is filled with natural light and neutral colors, creating a bright foundation ready for your personal touches. An eat-in kitchen provides functional space for everyday meals and gatherings. Outside, the large fenced backyard offers room for entertaining, gardening, or future expansion, though landscaping and updates are neededmaking this a great opportunity for investors or buyers looking to add value. With solid bones and generous indoor and outdoor space, this home is a blank canvas ready to be transformed into something special.

  18. 2026-03-10
    status Active 682-char remark
    Show marketing remark (682 chars)

    Welcome to 7946 Fairhope Ct, Cincinnati, OHa 3-bedroom, 1-bath home offering a spacious layout and plenty of potential. The large living room is filled with natural light and neutral colors, creating a bright foundation ready for your personal touches. An eat-in kitchen provides functional space for everyday meals and gatherings. Outside, the large fenced backyard offers room for entertaining, gardening, or future expansion, though landscaping and updates are neededmaking this a great opportunity for investors or buyers looking to add value. With solid bones and generous indoor and outdoor space, this home is a blank canvas ready to be transformed into something special.

  19. 2026-02-06
    historical Contingency Pending 682-char remark
    Show marketing remark (682 chars)

    Welcome to 7946 Fairhope Ct, Cincinnati, OHa 3-bedroom, 1-bath home offering a spacious layout and plenty of potential. The large living room is filled with natural light and neutral colors, creating a bright foundation ready for your personal touches. An eat-in kitchen provides functional space for everyday meals and gatherings. Outside, the large fenced backyard offers room for entertaining, gardening, or future expansion, though landscaping and updates are neededmaking this a great opportunity for investors or buyers looking to add value. With solid bones and generous indoor and outdoor space, this home is a blank canvas ready to be transformed into something special.

  20. 2026-01-29
    listed $104,900 Active 682-char remark
    Show marketing remark (682 chars)

    Welcome to 7946 Fairhope Ct, Cincinnati, OHa 3-bedroom, 1-bath home offering a spacious layout and plenty of potential. The large living room is filled with natural light and neutral colors, creating a bright foundation ready for your personal touches. An eat-in kitchen provides functional space for everyday meals and gatherings. Outside, the large fenced backyard offers room for entertaining, gardening, or future expansion, though landscaping and updates are neededmaking this a great opportunity for investors or buyers looking to add value. With solid bones and generous indoor and outdoor space, this home is a blank canvas ready to be transformed into something special.

  21. 2018-02-13
    soldstatus $62,500
  22. 2018-02-01
    soldstatus $62,500 Sold 188-char remark
    Show marketing remark (188 chars)

    Nice ranch home in cul-de-sac perfect for first time buyer, investor, or empty nester. Currently rented for $950 a month. Beautiful, laminate floors throughout and small private back yard!

  23. 2017-12-05
    historical Accept Backup Offers 188-char remark
    Show marketing remark (188 chars)

    Nice ranch home in cul-de-sac perfect for first time buyer, investor, or empty nester. Currently rented for $950 a month. Beautiful, laminate floors throughout and small private back yard!

  24. 2017-11-10
    listed $70,000 Active 188-char remark
    Show marketing remark (188 chars)

    Nice ranch home in cul-de-sac perfect for first time buyer, investor, or empty nester. Currently rented for $950 a month. Beautiful, laminate floors throughout and small private back yard!

  25. 2012-04-18
    soldstatus $17,000
  26. 2012-01-27
    listed $21,900
  27. 2011-08-03
    historical
  28. 2010-12-28
    listed $45,000
  29. 2010-10-07
    historical
  30. 2010-04-07
    listed $84,900
  31. 2005-02-09
    soldstatus $79,900
  32. 2005-01-26
    soldstatus $79,900
  33. 2004-11-15
    listed $79,900
  34. 2004-10-20
    historical
  35. 2004-08-15
    listed $79,900
  36. 2002-06-24
    historical
  37. 2001-01-05
    historical
  38. 2000-07-04
    listed $75,900
  39. 2000-05-08
    listed $78,000
  40. 1997-01-10
    soldstatus $57,000
  41. 1997-01-10
    soldstatus $57,000
  42. 1996-12-31
    soldstatus $57,000
  43. 1996-08-10
    listed $59,950

ⓘ 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
$2,654 · $221/mo
Projected year-2 tax
$2,654 · $221/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥103°F today · 19 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 · 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
$22,253
− Mortgage interest
−$4,476
− Property taxes
−$2,654
− Insurance
−$400
− Repairs & maintenance
−$1,780
− Management
−$1,780
− Depreciation
−$2,324
Taxable income
$8,839
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,121
After-tax cash flow
$7,377/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
Finneytown Local
NCES district ID
3904733
Math proficiency
25% ▼ -25.00%
Reading proficiency
46% ▼ -10.00%
Median HH income
$61,535
Composite
31.78/100
National rank
#5890
State rank
#549 of 656 in OH

Livability — Finneytown

Score
82/100
State rank
#70
US rank
#1092

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Finneytown, OH
County
Hamilton County · 701,295 people
City population
22,186
Metro
Cincinnati, OH-KY-IN
Population (ZIP)
21,900
Household income
$56,471
Rent vs Own
40.5% rent · 59.5% own
Severe rent burden
1382.0

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
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Black 51% White 37% Two or more races 6% Hispanic / Latino 5%
Common ancestry
Lithuanian 2% Italian 2% Slovak 1%
Foreign-born
5% · Canada
Languages at home
95% English-only · Spanish 3%

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
▼ -148.06%
Current HPI
224.1379
Rent YoY
▲ 1.82%
Metro
Cincinnati, OH-KY-IN
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+41.6% since first listed
29 events — show timeline
  • 2026-05-17 Contingent Cincy MLS
  • 2026-05-07 Price Changed $84,900 Cincy MLS
  • 2026-04-14 Price Changed $94,900 Cincy MLS
  • 2026-03-10 Relisted Cincy MLS
  • 2026-02-06 Contingent Cincy MLS
  • 2026-01-29 Listed $104,900 Cincy MLS
  • 2018-02-13 Sold (Public Records) $62,500 Public Records
  • 2018-02-01 Sold (MLS) $62,500 Cincy MLS
  • 2017-12-05 Contingent Cincy MLS
  • 2017-11-10 Listed $70,000 Cincy MLS
  • 2012-04-18 Sold (MLS) $17,000 Cincy MLS
  • 2012-01-27 Listed $21,900 Cincy MLS
  • 2011-08-03 Listing Removed Cincy MLS
  • 2010-12-28 Listed $45,000 Cincy MLS
  • 2010-10-07 Listing Removed Cincy MLS
  • 2010-04-07 Listed $84,900 Cincy MLS
  • 2005-02-09 Sold (Public Records) $79,900 Public Records
  • 2005-01-26 Sold (MLS) $79,900 Cincy MLS
  • 2004-11-15 Listed $79,900 Cincy MLS
  • 2004-10-20 Listing Removed Cincy MLS
  • 2004-08-15 Listed $79,900 Cincy MLS
  • 2002-06-24 Listing Removed Cincy MLS
  • 2001-01-05 Listing Removed Cincy MLS
  • 2000-07-04 Listed $75,900 Cincy MLS
  • 2000-05-08 Listed $78,000 Cincy MLS
  • 1997-01-10 Sold (Public Records) $57,000 Public Records
  • 1997-01-10 Sold (Public Records) $57,000 Public Records
  • 1996-12-31 Sold (MLS) $57,000 Cincy MLS
  • 1996-08-10 Listed $59,950 Cincy MLS

Property tax history

+2.4%/yr

Latest (2025): $2,654 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…