CashFlowRE
Sign in Sign up
1735 Selkirk St
B- Composite 68.72
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
  • Rent growth +3.8/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$60,000

1735 Selkirk St · Toledo, OH 43605
5 bd · 1.0 ba · 1,470 sqft · SingleFamily public records · 1 Days on market
Built 1907 7,000 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Large wrap porch invites you into this charming home. Energy efficient vinyl clad windows allow for lots of natural light. Formal dining room, eat in kitchen convenient main floor laundry rm. Main floor master with potential 3 up. Full professionally waterproofed basement. Hardwood under carpet. Complete with appliances including dishwasher, washer and dryer. Across from casino, don't delay!

Key facts

  • 7,000 sq ft lot
  • Built 1907

Property features AI

Exterior

  • Parking: Driveway; On-street parking; Accessible parking; Concrete parking surface
  • Utilities: Public water; Public sewer; Natural gas connected; Cable connected; WiFi connected
  • Home design: Single-family residence (house); One and one-half levels; No attached units / no common walls
  • Construction: Aluminum siding; Shingle roof; Block foundation; Built (year source: public records)
  • Exterior features: Front porch; City street frontage; Asphalt road surface

Interior

  • Kitchen: Electric oven; Refrigerator
  • Bedrooms: Bedroom on upper level (15 x 8); Bedroom on upper level (9 x 8); Additional main-level room (11 x 10) — identified as a room on main level
  • Flooring: Carpet; Linoleum
  • Bathrooms: 1 bathroom
  • Heating & cooling: Forced air heating; Ceiling fan(s); Wall unit(s) for cooling
  • Interior features: Storage; Ceiling fan(s); Has full basement with block foundation
  • Laundry & utility: Washer; Dryer; Laundry on main level; 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 5-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $700 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $60k).
  • Cap rate 20.3% vs local median 7.6% 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: Oakdale Elementary School (math 13% / reading 21%, grade F, #1,337 of 1,584 statewide, top 86%, 385 students, 0% FRL); Waite High School (math 12% / reading 24%, grade F, #687 of 781 statewide, top 88%, 997 students, 0% FRL) — zoned schools average 0% FRL vs 72% district-wide (72 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+5.4%/yr); 117 active listings in the ZIP; lower-income renter base — watch delinquency; 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).
  • At $1,535/mo this rent would consume 47% of the median local household income ($39k/yr) (locally 1257% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $415 of loan paydown is wiped out by about $2k 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 + 5.4% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 10y 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 $27k; list at $60k implies a 121% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.5% of price; built in 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $60,000

Questions for the listing agent

  1. Built in 1907 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
2.56%
Cap rate
20.29%
Cash-on-cash
49.98%
DSCR
3.22
GRM
3.3

CMA / ARV

ARV (on-the-fly)
$155,820
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1915 Sheffield Pl 0.41mi 4/2.0 (-1) 1,512 (+3%) 12mo $160,000 $106 57

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 · 5.37% rent growth · sell at horizon

5-year hold
IRR
50.6%
Equity multiple
3.30×
Total profit
$38,675
Equity at exit
$8,946
10-year hold
IRR
57.1%
Equity multiple
7.40×
Total profit
$107,542
Equity at exit
$5,188

Cash invested: $16,800 (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 43605

Home prices YoY
-25.6%
Rents YoY
5.4%
Active inventory
117
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$1,535 medium interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$173 /mo · $2,077/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$700

Break-even live

Break-even rent $649
Max offer price $60,000
Occupancy floor 49%

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
$15,000
Closing costs
$1,800
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 7 events

  1. 2026-05-12
    status Pending
  2. 2026-05-12
    listed $60,000 Active
  3. 2025-10-14
    price $27,000 395-char remark
    Show marketing remark (395 chars)

    Large wrap porch invites you into this charming home. Energy efficient vinyl clad windows allow for lots of natural light. Formal dining room, eat in kitchen convenient main floor laundry rm. Main floor master with potential 3 up. Full professionally waterproofed basement. Hardwood under carpet. Complete with appliances including dishwasher, washer and dryer. Across from casino, don't delay!

  4. 2016-09-14
    soldstatus $27,200
  5. 2016-09-13
    soldstatus $27,000 395-char remark
    Show marketing remark (395 chars)

    Large wrap porch invites you into this charming home. Energy efficient vinyl clad windows allow for lots of natural light. Formal dining room, eat in kitchen convenient main floor laundry rm. Main floor master with potential 3 up. Full professionally waterproofed basement. Hardwood under carpet. Complete with appliances including dishwasher, washer and dryer. Across from casino, don't delay!

  6. 2016-09-08
    price $29,900 395-char remark
    Show marketing remark (395 chars)

    Large wrap porch invites you into this charming home. Energy efficient vinyl clad windows allow for lots of natural light. Formal dining room, eat in kitchen convenient main floor laundry rm. Main floor master with potential 3 up. Full professionally waterproofed basement. Hardwood under carpet. Complete with appliances including dishwasher, washer and dryer. Across from casino, don't delay!

  7. 2016-07-07
    listed $29,900 395-char remark
    Show marketing remark (395 chars)

    Large wrap porch invites you into this charming home. Energy efficient vinyl clad windows allow for lots of natural light. Formal dining room, eat in kitchen convenient main floor laundry rm. Main floor master with potential 3 up. Full professionally waterproofed basement. Hardwood under carpet. Complete with appliances including dishwasher, washer and dryer. Across from casino, don't delay!

ⓘ 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
$2,077 · $173/mo
Projected year-2 tax
$2,077 · $173/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 ≥100°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$18,417
− Mortgage interest
−$3,361
− Property taxes
−$2,077
− Insurance
−$300
− Repairs & maintenance
−$1,473
− Management
−$1,473
− Depreciation
−$1,745
Taxable income
$7,987
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,917
After-tax cash flow
$6,480/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)
24,441
Household income
$39,118
Rent vs Own
51.9% rent · 48.1% own
Severe rent burden
1257.0

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 57% Hispanic / Latino 21% Black 14% Two or more races 14%
Hispanic origin (detail)
Mexican 17% Puerto Rican 2%
Common ancestry
Romanian 3% Lithuanian 2% Portuguese 1%
Foreign-born
3% · Canada
Languages at home
91% English-only · Spanish 7% Arabic 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
▼ -47.85%
Current HPI
138.6894
Rent YoY
▲ 5.37%
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

+100.7% since first listed
7 events — show timeline
  • 2026-05-12 Pending NORIS
  • 2026-05-12 Listed $60,000 NORIS
  • 2025-10-14 Price Changed $27,000 NORIS
  • 2016-09-14 Sold (Public Records) $27,200 Public Records
  • 2016-09-13 Sold (MLS) $27,000 NORIS
  • 2016-09-08 Price Changed $29,900 NORIS
  • 2016-07-07 Listed $29,900 NORIS

Property tax history

+9.3%/yr

Latest (2025): $2,077 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…