CashFlowRE
Sign in Sign up
4244 N Lockwood Ave 🏷️ Likely Rental
B Composite 72.73
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 +28.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • Rent growth +4.0/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$84,000

4244 N Lockwood Ave · Toledo, OH 43612
3 bd · 1.0 ba · 983 sqft · SingleFamily public records · 146 Days on market
Built 1950 4,900 sqft lot $85/sqft · 26% below area Est $113k · 26% under

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

Listing remarks MLS

Well-positioned rental property in Toledo, previously rented for $950/month. May be purchased individually or bundled with 1013 Clymena Street and 755 Dearborn for added investment value. No seller financing.

Key facts

  • 4,900 sq ft lot
  • Garage
  • Built 1950

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $84,000 price doesn't fit this home's estimated sale value (~$113,073) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $84k.

Deal economics

  • At list price, monthly cash flow is $271 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $84k).
  • Recommended offer: $74k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 7.7% in Toledo — 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 66/100 on livability (#645 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, crime F, commute F.
  • Toledo City (urban): math 15% / reading 24% proficiency, ranked #634 of 656 in OH (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Whittier Elementary School (math 6% / reading 13%, grade F, #1,505 of 1,584 statewide, top 95%, 509 students, 0% FRL); Start High School (math 11% / reading 33%, grade F, #672 of 781 statewide, top 86%, 1,242 students, 50% FRL) — zoned schools average 25% FRL vs 72% district-wide (47 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+6.0%/yr); 99 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $581 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lucas County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 6.0% rent growth), your $24k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 146 days — a 12% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 8y ago; this cycle's ask has dropped $6k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $73,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 146 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 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 D-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. 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?
  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
1.30%
Cap rate
10.16%
Cash-on-cash
13.83%
DSCR
1.62
GRM
6.4

CMA / ARV

ARV (median comp)
$113,073
List price
$84,000
Delta
-25.71%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1023 Hawk St 0.52mi 3/1.0 965 (-2%) 3mo $152,000 $158 70
904 Annabelle Dr 0.57mi 3/1.0 972 (-1%) 2mo $102,000 $105 70
1221 Eleanor Ave 0.23mi 3/1.0 1,098 (+12%) 1mo $120,000 $109 69
4139 Walker Ave 0.32mi 2/1.0 (-1) 868 (-12%) 1mo $73,000 $84 60
4048 Asbury Dr 0.47mi 3/1.0 1,091 (+11%) 1mo $89,600 $82 59
706 W Gramercy Ave 0.70mi 2/1.0 (-1) 966 (-2%) 2mo $99,000 $102 58
610 Dryden Dr 0.59mi 3/1.5 1,087 (+11%) 2mo $71,500 $66 51
4406 Asbury Dr 0.46mi 4/2.0 (+1) 1,089 (+11%) 2mo $115,000 $106 50
4352 Packard Rd 0.68mi 2/1.5 (-1) 926 (-6%) 2mo $56,650 $61 50
520 Waggoner Blvd 0.73mi 2/1.0 (-1) 896 (-9%) 2mo $110,000 $123 45
802 W Capistrano Ave 0.74mi 3/1.0 1,102 (+12%) 1mo $150,000 $136 44
3917 Almeda Dr 0.71mi 2/1.0 (-1) 839 (-15%) 2mo $103,000 $123 36

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 · 6.01% rent growth · sell at horizon

5-year hold
IRR
7.4%
Equity multiple
1.30×
Total profit
$7,074
Equity at exit
$12,525
10-year hold
IRR
19.2%
Equity multiple
2.84×
Total profit
$43,334
Equity at exit
$7,263

Cash invested: $23,520 (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 43612

Home prices YoY
-17.5%
Rents YoY
6.0%
Active inventory
99
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,091 high interval (Pro) →
Mortgage (P&I)
$441
Tax from tax record
$115 /mo · $1,384/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$271

Break-even live

Break-even rent $748
Max offer price $84,000
Occupancy floor 70%

Sensitivity live

Price -10% $319 -5% $295 +0% $271 +5% $247 +10% $223
Rent -10% $185 -5% $228 +0% $271 +5% $314 +10% $357
Rate -1.0pp $313 -0.5pp $292 base $271 +0.5pp $249 +1.0pp $227

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
$21,000
Closing costs
$2,520
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4158 Mayfield Dr Toledo, OH 2.0 1.0 960 $850 $0.89 15d 1 0.14mi
3915 Willys Pkwy Unit 3915 Toledo, OH 3.0 1.0 1080 $800 $0.74 22d 1 0.36mi
4406 Asbury Dr Toledo, OH 4.0 2.0 1089 $1,550 $1.42 15d 1 0.48mi
4039 Vermaas Ave Toledo, OH 2.0 1.0 900 $900 $1.00 25d 1 0.51mi
1338 Crestwood Rd Toledo, OH 3.0 1.0 1000 $1,250 $1.25 15d 1 0.56mi
3901 Leybourn Ave Toledo, OH 3.0 1.0 840 $1,150 $1.37 25d 1 0.61mi
3615 Berkeley Dr Toledo, OH 3.0 1.0 1096 $1,400 $1.28 15d 1 0.61mi
4220 Caroline Ave Toledo, OH 3.0 1.0 944 $1,095 $1.16 45d 1 0.64mi
3950 Woodhaven Dr Toledo, OH 2.0 1.0 1072 $745 $0.69 25d 1 0.66mi
3541 Willys Pkwy Toledo, OH 3.0 1.0 1113 $1,400 $1.26 45d 1 0.68mi
3817 Burton Ave Toledo, OH 3.0 1.0 754 $1,015 $1.35 22d 1 0.70mi
1489 Berdan Ave Toledo, OH 3.0 1.0 1068 $1,250 $1.17 45d 1 0.70mi
4412 Packard Rd Toledo, OH 2.0 1.0 672 $900 $1.34 15d 1 0.70mi
4435 Jackman Rd Toledo, OH 1.0–2.0 1.0 725 $922 $1.27 15d 3 0.85mi
823 Custer Dr Unit Upstairs Toledo, OH 2.0 1.0 700 $925 $1.32 15d 1 0.92mi
244 Sunset Blvd Toledo, OH 2.0 1.0 726 $1,045 $1.44 22d 1 1.01mi
1732 Talbot St Toledo, OH 2.0 1.0 840 $995 $1.18 25d 1 1.02mi
1705 Marlow Rd Toledo, OH 2.0 1.0 738 $1,000 $1.36 25d 1 1.10mi
1846 Loxley Rd Toledo, OH 2.0 1.0 876 $900 $1.03 45d 1 1.17mi
3683 Upton Ave Toledo, OH 3.0 1.0 1119 $1,100 $0.98 45d 1 1.19mi
5207 Bennett Rd Toledo, OH 2.0 2.0 1109 $1,200 $1.08 15d 1 1.25mi
2027 Berkshire Pl Toledo, OH 2.0 1.0 600 $845 $1.41 25d 1 1.26mi
927 W Northgate Pkwy Toledo, OH 2.0 1.0 896 $1,100 $1.23 15d 1 1.27mi
1951 Loxley Rd Toledo, OH 2.0 1.0 804 $975 $1.21 25d 1 1.29mi
1733 Christian Ave Unit 5 Toledo, OH 2.0 1.0 839 $700 $0.83 45d 1 1.31mi
1801 Christian Ave Toledo, OH 1.0–2.0 1.0 750 $939 $1.25 15d 1 1.35mi
1718 Giant St Toledo, OH 3.0 1.0 1080 $1,395 $1.29 15d 1 1.37mi
5317 Jackman Rd Unit 4 Toledo, OH 2.0 1.0 625 $655 $1.05 25d 1 1.42mi
1804 Bigelow St Toledo, OH 3.0 1.0 995 $937 $0.94 45d 1 1.47mi
1838 Giant St Toledo, OH 3.0 1.0 962 $1,200 $1.25 15d 1 1.47mi
2244 W Sylvania Ave Unit 6 Toledo, OH 2.0 1.0 800 $795 $0.99 45d 1 1.48mi
1732 Newport Ave Toledo, OH 3.0 1.0 896 $1,350 $1.51 25d 1 1.49mi

Listing history 45 events

  1. 2026-06-21
    days on market $84,000 Active 146 DOM
  2. 2026-06-18
    days on market $84,000 Active 143 DOM
  3. 2026-06-17
    days on market $84,000 Active 142 DOM
  4. 2026-06-16
    pricedays on market $84,000 Active 141 DOM
  5. 2026-06-15
    days on market $90,000 Active 140 DOM
  6. 2026-06-14
    days on market $90,000 Active 138 DOM
  7. 2026-06-10
    days on market $90,000 Active 135 DOM
  8. 2026-06-09
    days on market $90,000 Active 134 DOM
  9. 2026-06-08
    days on market $90,000 Active 133 DOM
  10. 2026-06-07
    days on market $90,000 Active 132 DOM
  11. 2026-06-05
    days on market $90,000 Active 129 DOM
  12. 2026-06-03
    days on market $90,000 Active 128 DOM
  13. 2026-06-02
    days on market $90,000 Active 127 DOM
  14. 2026-06-01
    days on market $90,000 Active 126 DOM
  15. 2026-05-31
    days on market $90,000 Active 125 DOM
  16. 2026-05-30
    days on market $90,000 Active 124 DOM
  17. 2026-01-26
    listed $90,000 Active 208-char remark
    Show marketing remark (208 chars)

    Well-positioned rental property in Toledo, previously rented for $950/month. May be purchased individually or bundled with 1013 Clymena Street and 755 Dearborn for added investment value. No seller financing.

  18. 2025-10-16
    status Active
  19. 2025-10-14
    price $22,500
  20. 2025-09-18
    status Pending
  21. 2025-09-17
    historical
  22. 2025-06-24
    listed $90,000 Active
  23. 2024-12-31
    historical
  24. 2024-12-17
    historical $1,000
  25. 2024-11-27
    listed $1,000
  26. 2024-11-17
    historical $1,000
  27. 2024-10-22
    listed $1,000
  28. 2024-07-31
    status Active
  29. 2024-07-06
    historical Contingent
  30. 2024-07-01
    price $89,900
  31. 2024-07-01
    price $84,900
  32. 2024-07-01
    listed $85,000 Active
  33. 2024-06-30
    historical
  34. 2024-04-06
    price $90,000
  35. 2023-12-29
    listed $109,900 Active
  36. 2022-10-03
    soldstatus $74,900
  37. 2022-07-22
    historical
  38. 2022-06-28
    price $64,000
  39. 2022-05-19
    status Active
  40. 2022-05-10
    historical Contingent
  41. 2022-05-03
    listed $69,000 Active
  42. 2018-11-27
    soldstatus $59,900
  43. 2018-09-05
    soldstatus $22,500
  44. 2018-03-05
    listed $39,900
  45. 1995-04-18
    soldstatus $39,650

ⓘ 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
$1,384 · $115/mo
Projected year-2 tax
$1,384 · $115/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 3/10 Moderate 7 d/yr ≥101°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$13,091
− Mortgage interest
−$4,705
− Property taxes
−$1,384
− Insurance
−$420
− Repairs & maintenance
−$1,047
− Management
−$1,047
− Depreciation
−$2,444
Taxable income
$2,044
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$490
After-tax cash flow
$2,761/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
Toledo City
NCES district ID
3904490
Math proficiency
15% ▼ -16.00%
Reading proficiency
24% ▼ -13.00%
Median HH income
$32,137
Composite
15.76/100
National rank
#9276
State rank
#634 of 656 in OH

Livability — Toledo

Score
66/100
State rank
#645
US rank
#11442

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Toledo, OH
County
Lucas County · 380,724 people
City population
280,811
Metro
Toledo, OH
Population (ZIP)
28,480
Household income
$50,728
Rent vs Own
45.4% rent · 54.6% own
Severe rent burden
1203.0

Population outlook (Lucas County) Hauer SSP2

Today (2025)
420,751 people
By 2030
410,187 · -2.5%
By 2040
384,019 · -8.7%
By 2050
355,125 · -15.6%
By 2075
291,683 · -30.7%
By 2100
233,670 · -44.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (63%)
Race & ethnicity
White 63% Black 23% Two or more races 10% Hispanic / Latino 9%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Romanian 9% Lithuanian 3% Italian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% French/Haitian/Cajun 1%

Political lean MEDSL · Lucas

2024 margin
D (+12.6) · D 55.8% · R 43.2%
2008→2024 swing
-18.9pp toward R · 2008: 31.4pp · 2024: 12.6pp
All cycles
2024: D+12.6 2020: D+16.8 2016: D+17.4 2012: D+30.4 2008: D+31.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.05%
Current HPI
235.5389
Rent YoY
▲ 6.01%
Metro
Toledo, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+127.0% since first listed
29 events — show timeline
  • 2026-01-26 Listed $90,000 NORIS
  • 2025-10-16 Relisted NORIS
  • 2025-10-14 Price Changed $22,500 NORIS
  • 2025-09-18 Pending NORIS
  • 2025-09-17 Listing Removed NORIS
  • 2025-06-24 Listed $90,000 NORIS
  • 2024-12-31 Listing Removed NORIS
  • 2024-12-17 Rental Removed $1,000 RENTALBEAST
  • 2024-11-27 Listed for Rent $1,000 RENTALBEAST
  • 2024-11-17 Rental Removed $1,000 RENTALBEAST
  • 2024-10-22 Listed for Rent $1,000 RENTALBEAST
  • 2024-07-31 Relisted NORIS
  • 2024-07-06 Contingent NORIS
  • 2024-07-01 Price Changed $89,900 NORIS
  • 2024-07-01 Price Changed $84,900 NORIS
  • 2024-07-01 Listed $85,000 NORIS
  • 2024-06-30 Listing Removed NORIS
  • 2024-04-06 Price Changed $90,000 NORIS
  • 2023-12-29 Listed $109,900 NORIS
  • 2022-10-03 Sold (Public Records) $74,900 Public Records
  • 2022-07-22 Listing Removed NORIS
  • 2022-06-28 Price Changed $64,000 NORIS
  • 2022-05-19 Relisted NORIS
  • 2022-05-10 Contingent NORIS
  • 2022-05-03 Listed $69,000 NORIS
  • 2018-11-27 Sold (Public Records) $59,900 Public Records
  • 2018-09-05 Sold (MLS) $22,500 NORIS
  • 2018-03-05 Listed $39,900 NORIS
  • 1995-04-18 Sold (Public Records) $39,650 Public Records

Property tax history

+1.2%/yr

Latest (2025): $1,384 · -6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…