Rental Property Investment Analysis
Investment metrics for 188 Stillmeadow Dr, Cincinnati, OH 45245
zillow
Condominium, Townhouse
📍 188 Stillmeadow Dr, Cincinnati, OH 45245
$249,000
🛏 3 bed
🚿 3 bath
📐 1,598 sqft
16
/ 100
Deal Score
F
High Risk Investment
Grade F · 16/100
Monthly Cash Flow
$-321
After all expenses
Cap Rate
4.68%
Below 6% threshold
Monthly Rent
$1,740/mo
Estimated
Total Expenses
$2,061/mo
All-in monthly
Cash-on-Cash
-6.73%
Low return
Annual Cash Flow
$-3,857
Per year
Break-Even Analysis
Break-Even Rent
$2,061 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Steady demand for suburban rental housing is supported by easy access to major regional thoroughfares and employment hubs.
- ▸Residents benefit from proximity to expansive green spaces and community parks that enhance the appeal for local families.
- ▸Well-established retail corridors provide convenient access to daily necessities which significantly contributes to long-term tenant retention rates.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (16/100) with a negative cash flow of $-321/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Condominium, Townhouse at 188 Stillmeadow Dr, Cincinnati, OH 45245 is listed at $249,000 with 3 bed / 3 bath and 1,598 sq ft.
The estimated monthly rent is $1,740, generating a negative monthly cash flow of $-321 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.68% and the cash-on-cash return is -6.73%. This deal received a score of 16/100 (Grade F: High Risk Investment).
More analyzed properties in Cincinnati
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk