CashFlowRE
Sign in Sign up
1915 Mason St
B+ Composite 76.22
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$70,000

1915 Mason St · Toledo, OH 43605
3 bd · 1.0 ba · 1,199 sqft · SingleFamily public records · 5 Days on market
Built 1916 3,800 sqft lot Est $98k · 29% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

3 bedroom home, with living room, dining room, and partly finished basement. Call today to schedule your appointment to see this great value. Extra's include enclosed front porch, fenced yard, and 2.5 car garage. Don't let this one pass you by. Call before its gone.

Key facts

  • Fenced yard
  • Living room
  • Dining room

Tags

LIVING ROOMDINING ROOMPARTLY FINISHED BASEMENTENCLOSED FRONT PORCHFENCED YARD

Property features AI

Exterior

  • Parking: Detached garage (approximately 2.5 car)
  • Utilities: Electricity connected; Natural gas connected; Public water; Public sewer
  • Home design: Single-family residence; One and one-half levels; No attached units; No common walls
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Shingle roof

Interior

  • Kitchen: Eat-in kitchen (large; approx. 17 x 14)
  • Bedrooms: Bedroom 2 (upper); Bedroom 3 (upper)
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Eat-in kitchen; Basement
  • Laundry & utility: Laundry in basement

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 $414 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Cap rate 13.4% 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: Raymer Elementary School (math 14% / reading 16%, grade F, #1,377 of 1,584 statewide, top 87%, 424 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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).
  • This rent runs 34% of the median local income ($39k/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 $484 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 $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $54k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,000

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
1.58%
Cap rate
13.39%
Cash-on-cash
25.34%
DSCR
2.13
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$98,318
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1940 Hurd St 0.28mi 3/1.0 1,200 (+0%) 4mo $99,900 $83 84
256 Midvale Ave 0.24mi 3/1.0 1,180 (-2%) 4mo $137,300 $116 83
2017 Kelsey Ave 0.26mi 3/1.0 1,152 (-4%) 1mo $119,900 $104 80
2003 Idaho St 0.32mi 3/1.0 1,172 (-2%) 5mo $120,000 $102 77
429 Dover Pl 0.28mi 3/1.0 1,155 (-4%) 6mo $66,000 $57 76
463 Howland Ave 0.04mi 3/1.0 1,027 (-14%) 4mo $65,000 $63 70
444 Raymer Blvd 0.29mi 2/1.5 (-1) 1,283 (+7%) 5mo $90,000 $70 63
590 Sylvandale Ave 0.72mi 3/1.0 1,193 (-0%) 4mo $180,000 $151 62
1129 Camden St 0.69mi 3/1.0 1,260 (+5%) 4mo $55,000 $44 56
302 Parker Ave 0.57mi 3/1.0 1,330 (+11%) 7mo $93,000 $70 50
1012 Idaho St 0.65mi 3/1.0 1,041 (-13%) 0mo $84,900 $82 47
1133 Nevada St 0.50mi 2/1.0 (-1) 1,044 (-13%) 4mo $36,000 $34 47

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
21.5%
Equity multiple
1.90×
Total profit
$17,710
Equity at exit
$10,437
10-year hold
IRR
31.1%
Equity multiple
4.11×
Total profit
$60,980
Equity at exit
$6,052

Cash invested: $19,600 (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
5.3×

Monthly cashflow live

Estimated rent
$1,105 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$63 /mo · $751/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$414

Break-even live

Break-even rent $581
Max offer price $70,000
Occupancy floor 58%

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
$17,500
Closing costs
$2,100
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
508 Howland Ave Toledo, OH 3.0 1.0 840 $1,000 $1.19 44d 1 0.13mi
571 Howland Ave Toledo, OH 2.0 1.0 874 $875 $1.00 44d 1 0.19mi
2074 Starr Ave Toledo, OH 3.0 1.0 1115 $1,025 $0.92 23d 1 0.20mi
557 Valleywood Dr Toledo, OH 3.0 1.0 848 $1,100 $1.30 44d 1 0.28mi
1614 Nevada St Toledo, OH 2.0 1.0 1172 $1,000 $0.85 21d 1 0.30mi
2129 Nevada St Toledo, OH 3.0 1.0 1352 $1,200 $0.89 14d 1 0.37mi
223 Valleywood Dr Toledo, OH 2.0 1.0 1098 $1,099 $1.00 23d 1 0.39mi
722 Coyne Ave Toledo, OH 2.0 1.0 900 $1,000 $1.11 14d 1 0.49mi
732 Coyne Ave Toledo, OH 3.0 1.0 968 $1,145 $1.18 14d 1 0.50mi
1505 Navarre Ave Toledo, OH 3.0 1.0 1331 $1,145 $0.86 44d 1 0.53mi
1123 Nevada St Toledo, OH 2.0 1.0 792 $900 $1.14 14d 1 0.54mi
724 Plymouth St Toledo, OH 2.0 1.0 819 $750 $0.92 44d 1 0.58mi
653 Oswald St Toledo, OH 2.0 1.0 920 $800 $0.87 44d 1 0.64mi
948 White St Toledo, OH 3.0 1.0 1024 $1,135 $1.11 14d 1 0.66mi
221 Licking St Unit 2 Toledo, OH 3.0 1.0 1048 $1,099 $1.05 23d 1 0.75mi
1106 White St Toledo, OH 3.0 1.0 1200 $1,015 $0.85 14d 1 0.75mi
1306 Mott Ave Toledo, OH 3.0 1.5 1282 $1,149 $0.90 44d 1 0.79mi
1305 Mott Ave Toledo, OH 3.0 1.0 1080 $1,000 $0.93 44d 1 0.80mi
29 Garfield Pl Toledo, OH 4.0 2.0 1300 $1,250 $0.96 14d 1 0.83mi
420 Platt St Toledo, OH 2.0 1.0 1499 $685 $0.46 21d 1 0.83mi
414 Platt St Unit ST-3 Toledo, OH 3.0 1.0 1500 $1,150 $0.77 23d 1 0.84mi
128 Carbon St Toledo, OH 3.0 1.0 1113 $1,200 $1.08 23d 1 0.88mi
908 Forsythe St Unit Upstairs Toledo, OH 2.0 1.0 1164 $900 $0.77 14d 1 0.92mi
908 Forsythe St Unit Downstairs Toledo, OH 3.0 1.0 1164 $950 $0.82 44d 1 0.92mi
921 Berry St Toledo, OH 4.0 1.0 1204 $1,350 $1.12 14d 1 0.97mi
470 2nd St Unit 1 Toledo, OH 2.0 1.0 950 $799 $0.84 44d 1 1.02mi
1848 Genesee St Toledo, OH 3.0 1.0 1069 $1,300 $1.22 23d 1 1.05mi
1848 Genesee St Toledo, OH 3.0 1.0 1069 $1,200 $1.12 44d 1 1.05mi
537 Potter St Toledo, OH 2.0 1.0 1200 $625 $0.52 23d 1 1.06mi
1964 Burr St Toledo, OH 3.0 1.0 1159 $1,250 $1.08 44d 1 1.09mi
1205 Liberty St Unit NA Toledo, OH 3.0 1.0 864 $1,195 $1.38 44d 1 1.10mi
946 Butler St Toledo, OH 2.0 1.0 944 $650 $0.69 44d 1 1.16mi
625 Riverside Dr Toledo, OH 1.0–2.0 1.0–2.0 860 $1,767 $2.05 14d 37 1.23mi
834 Oak St Toledo, OH 3.0 1.0 1064 $900 $0.85 44d 1 1.24mi
1103 S Wheeling St Oregon, OH 2.0 1.0 825 $1,049 $1.27 44d 1 1.29mi
950 Oak St Unit 1 Toledo, OH 2.0 1.0 725 $700 $0.97 44d 1 1.33mi
20 Greenwood Ave Toledo, OH 3.0 1.0 1496 $1,150 $0.77 14d 1 1.38mi
1537 Carlyle St Toledo, OH 2.0 1.0 800 $800 $1.00 23d 1 1.43mi
1119 N Summit St Toledo, OH 2.0 2.0 1500 $1,890 $1.26 44d 1 1.48mi
1119 N Summit St Toledo, OH 2.0 2.0 1226 $1,750 $1.43 23d 1 1.48mi

Listing history 6 events

  1. 2026-06-18
    status $70,000 Pending 5 DOM
  2. 2026-06-17
    days on market $70,000 Active 5 DOM
  3. 2026-06-16
    days on market $70,000 Active 4 DOM
  4. 2026-06-15
    days on market $70,000 Active 3 DOM
  5. 2026-06-14
    remarks 266-char remark
  6. 2026-06-14
    listed $70,000 Active 1 DOM

ⓘ 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
$751 · $63/mo
Projected year-2 tax
$922 · $77/mo
Expected delta
+$170/yr (+$14/mo · 22.7%)

ⓘ 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
$13,256
− Mortgage interest
−$3,921
− Property taxes
−$751
− Insurance
−$350
− Repairs & maintenance
−$1,060
− Management
−$1,060
− Depreciation
−$2,036
Taxable income
$4,076
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$978
After-tax cash flow
$3,987/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

+29.6% since first listed
2 events — show timeline
  • 2026-06-11 Listed $70,000 NORIS
  • 1996-12-31 Sold (Public Records) $54,000 Public Records

Property tax history

+4.1%/yr

Latest (2025): $751 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…