CashFlowRE
Sign in Sign up
164 Corinth St
B+ Composite 76.3
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
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • ARV discount +9.3/15.0
  • Appreciation +5.4/10.0
  • Rent growth +4.5/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0

$69,900

164 Corinth St · Toledo, OH 43609
3 bd · 1.0 ba · 946 sqft · SingleFamily public records · 27 Days on market
Built 1916 3,800 sqft lot Est $73k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located on a dead-end street in South Toledo, this is a great addition to an investment portfolio. Tenant has voucher for $1146/mo and the tenant pays electric, gas, water/sewer and is responsible for lawn care. House has replacement windows throughout, a wonderful front porch and a private backyard. Showings available after an accepted offer. Potential of over 18% ROI!!!

Key facts

  • Large living room
  • Deep backyard
  • Hardwood floors

Tags

LARGE LIVING ROOMSEPARATE FORMAL DINING ROOMHARDWOOD FLOORSDEEP BACKYARD

Property features AI

Exterior

  • Parking: Driveway with gravel surface
  • Utilities: Electricity connected (circuit breakers); Natural gas connected; Public water; Sanitary sewer
  • Home design: Single-family house; Two stories
  • Construction: Wood siding; Block foundation; Asphalt shingle roof
  • Exterior features: Private yard; Front porch; Located on a cul-de-sac; Asphalt road frontage (no throughway)

Interior

  • Kitchen: Electric range connection; Water heater included
  • Bedrooms: Three upstairs bedrooms (each with ceiling fan)
  • Flooring: Carpet; Tile; Wood
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas, gravity system); Heating present
  • Interior features: Ceiling fans throughout; Window screens; Door screens; Full basement
  • Laundry & utility: Washer/dryer hookups in basement (electric and gas dryer hookups)

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 $70k.

Deal economics

  • At list price, monthly cash flow is $365 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.6% 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: Walbridge Elementary School (math 8% / reading 22%, grade F, #1,382 of 1,584 statewide, top 88%, 280 students, 0% FRL); Bowsher High School (math 23% / reading 45%, grade F, #596 of 781 statewide, top 76%, 1,240 students, 49% 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 (+7.8%/yr); 99 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 53% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($483 loan paydown + $524 appreciation (0.8% local appreciation)).
  • Lucas County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.8% appreciation + 7.8% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y 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.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $68,851 (1.5% below list)

Questions for the listing agent

  1. Built in 1916 — 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 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.48%
Cap rate
12.56%
Cash-on-cash
22.39%
DSCR
2.00
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$72,842
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1335 Colburn St 0.44mi 3/1.0 962 (+2%) 10mo $22,500 $23 68
1152 Colton St 0.35mi 3/1.0 1,046 (+11%) 1mo $65,000 $62 65
1402 Prouty Ave 0.49mi 3/1.0 1,030 (+9%) 1mo $50,000 $49 61
109 Wellington St 0.45mi 2/1.0 (-1) 859 (-9%) 3mo $4,500 $5 56
502 Brighton Ave 0.60mi 2/1.0 (-1) 884 (-7%) 1mo $123,900 $140 56
624 Carlton St 0.61mi 3/2.0 1,013 (+7%) 2mo $134,888 $133 54
678 Lorain St 0.66mi 3/1.0 1,006 (+6%) 7mo $26,000 $26 53
1461 Ingomar Ave 0.60mi 3/2.0 1,008 (+7%) 7mo $79,900 $79 52
648 Carlton St 0.65mi 2/1.0 (-1) 880 (-7%) 2mo $86,000 $98 51
516 Lodge Ave 0.57mi 2/1.0 (-1) 873 (-8%) 11mo $82,000 $94 47
219 Storrs 0.73mi 3/1.0 1,056 (+12%) 2mo $81,800 $77 45
913 Prouty Ave 0.73mi 4/1.0 (+1) 1,061 (+12%) 11mo $65,900 $62 32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.75% appreciation · 7.8% rent growth · sell at horizon

5-year hold
IRR
28.0%
Equity multiple
2.48×
Total profit
$28,946
Equity at exit
$22,956
10-year hold
IRR
33.5%
Equity multiple
5.65×
Total profit
$90,945
Equity at exit
$29,816

Cash invested: $19,572 (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 43609

Home prices YoY
0.3%
Rents YoY
7.8%
Active inventory
99
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,033 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$55 /mo · $665/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$217
Net cashflow
$365

Break-even live

Break-even rent $571
Max offer price $69,900
Occupancy floor 60%

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
$17,475
Closing costs
$2,097
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1321 Gordon St Toledo, OH 3.0 1.0 1121 $1,050 $0.94 43d 1 0.17mi
1418 Colburn St Toledo, OH 3.0 1.0 992 $1,200 $1.21 13d 1 0.43mi
1037 Orchard St Toledo, OH 2.0 1.0 696 $820 $1.18 21d 1 0.67mi
223 Charles St Toledo, OH 2.0 1.0 612 $875 $1.43 43d 1 0.67mi
705 Nicholas St Toledo, OH 2.0 1.0 1037 $900 $0.87 43d 1 0.68mi
827 Colburn St Toledo, OH 2.0 1.0 1092 $750 $0.69 43d 1 0.83mi
1785 Tecumseh St Toledo, OH 2.0 1.0 930 $900 $0.97 43d 1 0.91mi
771 Orchard St Unit 7715 Toledo, OH 2.0 1.0 1086 $645 $0.59 23d 1 0.94mi
1734 Arlington Ave Toledo, OH 2.0 1.0 700 $800 $1.14 13d 1 1.07mi
2594 Broadway St Toledo, OH 2.0 1.0 1076 $825 $0.77 43d 1 1.13mi
307 Danberry St Toledo, OH 2.0 1.0 988 $950 $0.96 43d 1 1.23mi
2044 Arlington Ave Toledo, OH 2.0 1.0 800 $825 $1.03 21d 1 1.36mi
2314 Airline Ave Toledo, OH 3.0 1.0 1123 $1,478 $1.32 23d 1 1.37mi
244 Knower St Toledo, OH 3.0 1.0 1120 $995 $0.89 13d 1 1.42mi
1026 Oakwood Ave Toledo, OH 2.0 1.0 1100 $850 $0.77 43d 1 1.46mi

Listing history 25 events

  1. 2026-06-18
    days on market $69,900 Active 27 DOM
  2. 2026-06-17
    days on market $69,900 Active 26 DOM
  3. 2026-06-16
    days on market $69,900 Active 25 DOM
  4. 2026-06-15
    days on market $69,900 Active 24 DOM
  5. 2026-06-14
    days on market $69,900 Active 22 DOM
  6. 2026-06-10
    days on market $69,900 Active 19 DOM
  7. 2026-06-09
    days on market $69,900 Active 18 DOM
  8. 2026-06-08
    days on market $69,900 Active 17 DOM
  9. 2026-06-07
    days on market $69,900 Active 16 DOM
  10. 2026-06-05
    days on market $69,900 Active 13 DOM
  11. 2026-06-03
    days on market $69,900 Active 12 DOM
  12. 2026-06-02
    days on market $69,900 Active 11 DOM
  13. 2026-06-01
    days on market $69,900 Active 10 DOM
  14. 2026-05-31
    days on market $69,900 Active 9 DOM
  15. 2026-05-30
    days on market $69,900 Active 8 DOM
  16. 2026-05-22
    listed $69,900 Active
  17. 2025-09-11
    soldstatus $65,000 Closed 375-char remark
    Show marketing remark (375 chars)

    Located on a dead-end street in South Toledo, this is a great addition to an investment portfolio. Tenant has voucher for $1146/mo and the tenant pays electric, gas, water/sewer and is responsible for lawn care. House has replacement windows throughout, a wonderful front porch and a private backyard. Showings available after an accepted offer. Potential of over 18% ROI!!!

  18. 2025-09-05
    status Pending 375-char remark
    Show marketing remark (375 chars)

    Located on a dead-end street in South Toledo, this is a great addition to an investment portfolio. Tenant has voucher for $1146/mo and the tenant pays electric, gas, water/sewer and is responsible for lawn care. House has replacement windows throughout, a wonderful front porch and a private backyard. Showings available after an accepted offer. Potential of over 18% ROI!!!

  19. 2025-09-05
    price $65,000 375-char remark
    Show marketing remark (375 chars)

    Located on a dead-end street in South Toledo, this is a great addition to an investment portfolio. Tenant has voucher for $1146/mo and the tenant pays electric, gas, water/sewer and is responsible for lawn care. House has replacement windows throughout, a wonderful front porch and a private backyard. Showings available after an accepted offer. Potential of over 18% ROI!!!

  20. 2025-07-09
    historical Contingent 375-char remark
    Show marketing remark (375 chars)

    Located on a dead-end street in South Toledo, this is a great addition to an investment portfolio. Tenant has voucher for $1146/mo and the tenant pays electric, gas, water/sewer and is responsible for lawn care. House has replacement windows throughout, a wonderful front porch and a private backyard. Showings available after an accepted offer. Potential of over 18% ROI!!!

  21. 2025-07-03
    listed $60,000 Active 375-char remark
    Show marketing remark (375 chars)

    Located on a dead-end street in South Toledo, this is a great addition to an investment portfolio. Tenant has voucher for $1146/mo and the tenant pays electric, gas, water/sewer and is responsible for lawn care. House has replacement windows throughout, a wonderful front porch and a private backyard. Showings available after an accepted offer. Potential of over 18% ROI!!!

  22. 2013-11-06
    historical
  23. 2013-08-28
    listed $19,900
  24. 2006-08-30
    historical
  25. 2006-04-18
    listed $49,900

ⓘ 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
$665 · $55/mo
Projected year-2 tax
$878 · $73/mo
Expected delta
+$213/yr (+$18/mo · 32.0%)

ⓘ 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 · 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
$12,400
− Mortgage interest
−$3,915
− Property taxes
−$665
− Insurance
−$350
− Repairs & maintenance
−$992
− Management
−$992
− Depreciation
−$2,033
Taxable income
$3,453
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$829
After-tax cash flow
$3,554/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)
21,404
Household income
$42,313
Rent vs Own
55.7% rent · 44.3% own
Severe rent burden
1603.0

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 0.66)
Race & ethnicity
White 47% Black 29% Hispanic / Latino 17% Two or more races 9%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Romanian 5% Lithuanian 2% Italian 1%
Foreign-born
4% · Canada, China
Languages at home
92% English-only · Spanish 5% Arabic 1% 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
▲ 0.75%
Current HPI
235.2515
Rent YoY
▲ 7.80%
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

+40.1% since first listed
10 events — show timeline
  • 2026-05-22 Listed $69,900 NORIS
  • 2025-09-11 Sold (MLS) $65,000 NORIS
  • 2025-09-05 Pending NORIS
  • 2025-09-05 Price Changed $65,000 NORIS
  • 2025-07-09 Contingent NORIS
  • 2025-07-03 Listed $60,000 NORIS
  • 2013-11-06 Listing Removed NORIS
  • 2013-08-28 Listed $19,900 NORIS
  • 2006-08-30 Listing Removed NORIS
  • 2006-04-18 Listed $49,900 NORIS

Property tax history

+3.0%/yr

Latest (2025): $665 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…