CashFlowRE
Sign in Sign up
1483 Sterns Rd
B Composite 71.41
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 +9.3/15.0
  • Schools +3.8/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$45,000

1483 Sterns Rd · Toledo, OH 48133
1 bd · 1.0 ba · 680 sqft · SingleFamily · 33 Days on market
Built 1900 0.97 ac lot Est $47k · at est.

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

Listing remarks MLS

Situated on an expansive 1 acre lot, this property presents an exceptional opportunity for those with a vision. Home offers an open concept, kitchen, bathroom, and laundry area. Home has a forced air furnace and a wood stove, which may be used as an alternative heat source. There is also a 2 car detached garage to house your vehicles and toys! This is a Fannie Mae HomePath Property. First Time Buyers, complete the HomePath Ready Buyer homeownership course on Homepath.com. Attach certificate to offer up to 3% closing cost assistance. Check HomePath.com for more details. Restrictions apply.

Key facts

  • Wood stove
  • Open concept
  • Expansive 1 acre lot

Tags

EXPANSIVE 1 ACRE LOTOPEN CONCEPTFORCED AIR FURNACEWOOD STOVEDETACHED GARAGE

Property features AI

Finance

  • Other: No other financial or investor-specific details provided
  • Financial info: No additional financial details provided
  • HOA & community: Homeowners association present

Exterior

  • Parking: Detached 2-car garage
  • Security: No security features provided
  • Utilities: Public water; Septic tank sewer
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Slab foundation
  • Exterior features: Paved road access; Lot approximately 0.97 acres (59 x 720); Residential zoning

Interior

  • Kitchen: Gas water heater (serves kitchen/household)
  • Bedrooms: 3 total rooms (includes bedrooms and living spaces)
  • Flooring: No flooring information provided
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; Wood stove supplemental heating; No central cooling
  • Interior features: Wood-burning stove fireplace; Gas water heater
  • Laundry & utility: No specific laundry details provided

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 1-bed/1.0-bath single-family listed at $45k.

Deal economics

  • At list price, monthly cash flow is $615 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $44k (3.0% below list) — sets the bar for market timing.
  • Cap rate 22.7% 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-, schools D-, crime F.
  • Mason Consolidated Schools (Monroe) (rural): math 38% / reading 49% proficiency, ranked #155 of 540 in MI (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 264 units permitted in Monroe County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $311 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Monroe County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y 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 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $43,650 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
2.58%
Cap rate
22.68%
Cash-on-cash
58.53%
DSCR
3.60
GRM
3.2

CMA / ARV

ARV (on-the-fly)
$46,920
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1483 Sterns Rd 0.00mi 1/1.0 680 (0%) 1mo $45,000 $66 99
965 Streetman St 0.70mi 1/1.0 780 (+15%) 3mo $116,000 $149 40
1270 Watson St 0.59mi 2/1.0 (+1) 768 (+13%) 8mo $53,000 $69 39

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
57.1%
Equity multiple
3.53×
Total profit
$31,862
Equity at exit
$6,710
10-year hold
IRR
62.0%
Equity multiple
7.21×
Total profit
$78,195
Equity at exit
$3,891

Cash invested: $12,600 (down + closing). Projections, not guarantees.

Monthly cashflow live

Estimated rent
$1,160 medium interval (Pro) →
Mortgage (P&I)
$236
Tax from tax record
$47 /mo · $562/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$615

Break-even live

Break-even rent $382
Max offer price $45,000
Occupancy floor 42%

Sensitivity live

Price -10% $640 -5% $627 +0% $615 +5% $602 +10% $589
Rent -10% $523 -5% $569 +0% $615 +5% $660 +10% $706
Rate -1.0pp $637 -0.5pp $626 base $615 +0.5pp $603 +1.0pp $591

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
$11,250
Closing costs
$1,350
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 18 events

  1. 2026-05-04
    status Pending
    Show marketing remark (595 chars)

    Situated on an expansive 1 acre lot, this property presents an exceptional opportunity for those with a vision. Home offers an open concept, kitchen, bathroom, and laundry area. Home has a forced air furnace and a wood stove, which may be used as an alternative heat source. There is also a 2 car detached garage to house your vehicles and toys! This is a Fannie Mae HomePath Property. First Time Buyers, complete the HomePath Ready Buyer homeownership course on Homepath.com. Attach certificate to offer up to 3% closing cost assistance. Check HomePath.com for more details. Restrictions apply.

  2. 2026-05-04
    status Pending 595-char remark
    Show marketing remark (595 chars)

    Situated on an expansive 1 acre lot, this property presents an exceptional opportunity for those with a vision. Home offers an open concept, kitchen, bathroom, and laundry area. Home has a forced air furnace and a wood stove, which may be used as an alternative heat source. There is also a 2 car detached garage to house your vehicles and toys! This is a Fannie Mae HomePath Property. First Time Buyers, complete the HomePath Ready Buyer homeownership course on Homepath.com. Attach certificate to offer up to 3% closing cost assistance. Check HomePath.com for more details. Restrictions apply.

  3. 2026-03-31
    listed $45,000 Active
    Show marketing remark (595 chars)

    Situated on an expansive 1 acre lot, this property presents an exceptional opportunity for those with a vision. Home offers an open concept, kitchen, bathroom, and laundry area. Home has a forced air furnace and a wood stove, which may be used as an alternative heat source. There is also a 2 car detached garage to house your vehicles and toys! This is a Fannie Mae HomePath Property. First Time Buyers, complete the HomePath Ready Buyer homeownership course on Homepath.com. Attach certificate to offer up to 3% closing cost assistance. Check HomePath.com for more details. Restrictions apply.

  4. 2026-03-31
    listed $45,000 Active 595-char remark
    Show marketing remark (595 chars)

    Situated on an expansive 1 acre lot, this property presents an exceptional opportunity for those with a vision. Home offers an open concept, kitchen, bathroom, and laundry area. Home has a forced air furnace and a wood stove, which may be used as an alternative heat source. There is also a 2 car detached garage to house your vehicles and toys! This is a Fannie Mae HomePath Property. First Time Buyers, complete the HomePath Ready Buyer homeownership course on Homepath.com. Attach certificate to offer up to 3% closing cost assistance. Check HomePath.com for more details. Restrictions apply.

  5. 2024-03-13
    soldstatus $90,000
  6. 2024-03-11
    soldstatus $90,000 Sold 771-char remark
    Show marketing remark (771 chars)

    Discover the untapped potential of 1483 Sterns Rd in Erie, MI "“ a charming 2-bed home nestled on an expansive acre lot, offering a rare opportunity for country living at a great price. Priced to reflect its condition, this property presents an exceptional opportunity for those with a vision. Updates over the years include newer windows, an approximately 10-year-old roof, water heater replaced in 2014, and an approximately 10-year-old furnace. Outdoors, the acre lot provides the canvas for your dreams, with room to build an outbuilding and create your private haven. A shed in the back enhances the property's functionality. Seize the opportunity to shape this home and land into your unique haven. Schedule a showing today and explore the possibilities!

  7. 2024-03-11
    soldstatus $90,000 Closed
    Show marketing remark (771 chars)

    Discover the untapped potential of 1483 Sterns Rd in Erie, MI "“ a charming 2-bed home nestled on an expansive acre lot, offering a rare opportunity for country living at a great price. Priced to reflect its condition, this property presents an exceptional opportunity for those with a vision. Updates over the years include newer windows, an approximately 10-year-old roof, water heater replaced in 2014, and an approximately 10-year-old furnace. Outdoors, the acre lot provides the canvas for your dreams, with room to build an outbuilding and create your private haven. A shed in the back enhances the property's functionality. Seize the opportunity to shape this home and land into your unique haven. Schedule a showing today and explore the possibilities!

  8. 2024-02-04
    status Pending 771-char remark
    Show marketing remark (771 chars)

    Discover the untapped potential of 1483 Sterns Rd in Erie, MI "“ a charming 2-bed home nestled on an expansive acre lot, offering a rare opportunity for country living at a great price. Priced to reflect its condition, this property presents an exceptional opportunity for those with a vision. Updates over the years include newer windows, an approximately 10-year-old roof, water heater replaced in 2014, and an approximately 10-year-old furnace. Outdoors, the acre lot provides the canvas for your dreams, with room to build an outbuilding and create your private haven. A shed in the back enhances the property's functionality. Seize the opportunity to shape this home and land into your unique haven. Schedule a showing today and explore the possibilities!

  9. 2024-02-04
    status Pending
    Show marketing remark (771 chars)

    Discover the untapped potential of 1483 Sterns Rd in Erie, MI "“ a charming 2-bed home nestled on an expansive acre lot, offering a rare opportunity for country living at a great price. Priced to reflect its condition, this property presents an exceptional opportunity for those with a vision. Updates over the years include newer windows, an approximately 10-year-old roof, water heater replaced in 2014, and an approximately 10-year-old furnace. Outdoors, the acre lot provides the canvas for your dreams, with room to build an outbuilding and create your private haven. A shed in the back enhances the property's functionality. Seize the opportunity to shape this home and land into your unique haven. Schedule a showing today and explore the possibilities!

  10. 2024-01-30
    price $100,000
    Show marketing remark (771 chars)

    Discover the untapped potential of 1483 Sterns Rd in Erie, MI "“ a charming 2-bed home nestled on an expansive acre lot, offering a rare opportunity for country living at a great price. Priced to reflect its condition, this property presents an exceptional opportunity for those with a vision. Updates over the years include newer windows, an approximately 10-year-old roof, water heater replaced in 2014, and an approximately 10-year-old furnace. Outdoors, the acre lot provides the canvas for your dreams, with room to build an outbuilding and create your private haven. A shed in the back enhances the property's functionality. Seize the opportunity to shape this home and land into your unique haven. Schedule a showing today and explore the possibilities!

  11. 2024-01-30
    price $100,000 771-char remark
    Show marketing remark (771 chars)

    Discover the untapped potential of 1483 Sterns Rd in Erie, MI "“ a charming 2-bed home nestled on an expansive acre lot, offering a rare opportunity for country living at a great price. Priced to reflect its condition, this property presents an exceptional opportunity for those with a vision. Updates over the years include newer windows, an approximately 10-year-old roof, water heater replaced in 2014, and an approximately 10-year-old furnace. Outdoors, the acre lot provides the canvas for your dreams, with room to build an outbuilding and create your private haven. A shed in the back enhances the property's functionality. Seize the opportunity to shape this home and land into your unique haven. Schedule a showing today and explore the possibilities!

  12. 2024-01-19
    price $105,000
  13. 2024-01-18
    price $105,000 771-char remark
    Show marketing remark (771 chars)

    Discover the untapped potential of 1483 Sterns Rd in Erie, MI "“ a charming 2-bed home nestled on an expansive acre lot, offering a rare opportunity for country living at a great price. Priced to reflect its condition, this property presents an exceptional opportunity for those with a vision. Updates over the years include newer windows, an approximately 10-year-old roof, water heater replaced in 2014, and an approximately 10-year-old furnace. Outdoors, the acre lot provides the canvas for your dreams, with room to build an outbuilding and create your private haven. A shed in the back enhances the property's functionality. Seize the opportunity to shape this home and land into your unique haven. Schedule a showing today and explore the possibilities!

  14. 2023-12-28
    price $110,000
  15. 2023-12-27
    price $110,000 771-char remark
    Show marketing remark (771 chars)

    Discover the untapped potential of 1483 Sterns Rd in Erie, MI "“ a charming 2-bed home nestled on an expansive acre lot, offering a rare opportunity for country living at a great price. Priced to reflect its condition, this property presents an exceptional opportunity for those with a vision. Updates over the years include newer windows, an approximately 10-year-old roof, water heater replaced in 2014, and an approximately 10-year-old furnace. Outdoors, the acre lot provides the canvas for your dreams, with room to build an outbuilding and create your private haven. A shed in the back enhances the property's functionality. Seize the opportunity to shape this home and land into your unique haven. Schedule a showing today and explore the possibilities!

  16. 2023-12-16
    listed $115,000 Active 771-char remark
    Show marketing remark (771 chars)

    Discover the untapped potential of 1483 Sterns Rd in Erie, MI "“ a charming 2-bed home nestled on an expansive acre lot, offering a rare opportunity for country living at a great price. Priced to reflect its condition, this property presents an exceptional opportunity for those with a vision. Updates over the years include newer windows, an approximately 10-year-old roof, water heater replaced in 2014, and an approximately 10-year-old furnace. Outdoors, the acre lot provides the canvas for your dreams, with room to build an outbuilding and create your private haven. A shed in the back enhances the property's functionality. Seize the opportunity to shape this home and land into your unique haven. Schedule a showing today and explore the possibilities!

  17. 2023-12-16
    listed $115,000 Active
    Show marketing remark (771 chars)

    Discover the untapped potential of 1483 Sterns Rd in Erie, MI "“ a charming 2-bed home nestled on an expansive acre lot, offering a rare opportunity for country living at a great price. Priced to reflect its condition, this property presents an exceptional opportunity for those with a vision. Updates over the years include newer windows, an approximately 10-year-old roof, water heater replaced in 2014, and an approximately 10-year-old furnace. Outdoors, the acre lot provides the canvas for your dreams, with room to build an outbuilding and create your private haven. A shed in the back enhances the property's functionality. Seize the opportunity to shape this home and land into your unique haven. Schedule a showing today and explore the possibilities!

  18. 1987-04-10
    soldstatus $20,000

ⓘ 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
$562 · $47/mo
Projected year-2 tax
$632 · $53/mo
Expected delta
+$70/yr (+$6/mo · 12.5%)

ⓘ 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 ≥99°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
$13,915
− Mortgage interest
−$2,521
− Property taxes
−$562
− Insurance
−$225
− Repairs & maintenance
−$1,113
− Management
−$1,113
− Depreciation
−$1,309
Taxable income
$7,073
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,697
After-tax cash flow
$5,677/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
Mason Consolidated Schools (Monroe)
NCES district ID
2623100
Math proficiency
38% ▼ -13.00%
Reading proficiency
49% ▼ -8.00%
Median HH income
$53,798
Composite
37.72/100
National rank
#4355
State rank
#155 of 540 in MI

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

County
Monroe · 13,010 people
City population
280,811
Metro
Monroe, MI
Population (ZIP)
6,711
Household income
$65,867
Rent vs Own
8.5% rent · 91.5% own
Severe rent burden
33.5

Population outlook (Monroe County) Hauer SSP2

Today (2025)
144,439 people
By 2030
140,033 · -3.1%
By 2040
128,408 · -11.1%
By 2050
115,024 · -20.4%
By 2075
87,273 · -39.6%
By 2100
63,110 · -56.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 7% Two or more races 5%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 11% Romanian 9% Slovak 2%
Foreign-born
0%

Political lean MEDSL · Monroe

2024 margin
Strong R (+27.1) · D 35.7% · R 62.9% · Other 1.4%
2008→2024 swing
-31.5pp toward R · 2008: 4.3pp · 2024: -27.1pp
All cycles
2024: R+27.1 2020: R+22.6 2016: R+22.1 2012: D+1.0 2008: D+4.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -126.33%
Current HPI
152.4502
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+125.0% since first listed
18 events — show timeline
  • 2026-05-04 Pending REALCOMP
  • 2026-05-04 Pending MiRealSource-MiMLS
  • 2026-03-31 Listed $45,000 MiRealSource-MiMLS
  • 2026-03-31 Listed $45,000 REALCOMP
  • 2024-03-13 Sold (Public Records) $90,000 Public Records
  • 2024-03-11 Sold (MLS) $90,000 MiRealSource-MiMLS
  • 2024-03-11 Sold (MLS) $90,000 REALCOMP
  • 2024-02-04 Pending REALCOMP
  • 2024-02-04 Pending MiRealSource-MiMLS
  • 2024-01-30 Price Changed $100,000 MiRealSource-MiMLS
  • 2024-01-30 Price Changed $100,000 REALCOMP
  • 2024-01-19 Price Changed $105,000 MiRealSource-MiMLS
  • 2024-01-18 Price Changed $105,000 REALCOMP
  • 2023-12-28 Price Changed $110,000 MiRealSource-MiMLS
  • 2023-12-27 Price Changed $110,000 REALCOMP
  • 2023-12-16 Listed $115,000 MiRealSource-MiMLS
  • 2023-12-16 Listed $115,000 REALCOMP
  • 1987-04-10 Sold (Public Records) $20,000 Public Records

Property tax history

-4.9%/yr

Latest (2025): $562 · -55.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…