CashFlowRE
Sign in Sign up
2110 Wychwood Rd
C- Composite 50.41
Why this score? — see what drove the C- 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 +15.3/30.0
  • ARV discount +15.0/15.0
  • 1% rule +4.8/10.0
  • DSCR +4.7/10.0
  • Rent growth +3.3/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$99,900

2110 Wychwood Rd · Toledo, OH 43613
2 bd · 1.0 ba · 896 sqft · SingleFamily public records · 163 Days on market
Built 1927 4,600 sqft lot $111/sqft · 28% above area Est $124k · 19% under

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

Listing remarks MLS

From the inviting front porch to the detached garage, this home has potential that awaits you! 2 bedrooms, 1 bath on main level. Attic space was finished on upper level to create a large 3rd bedroom. Newer windows, hot water tank only about a year old. Investors this will be a great addition to your rentals!

Key facts

  • 4,600 sq ft lot
  • Garage
  • Built 1927

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 2-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $36 ($428/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $98k (2.3% below list).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.

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: Grove Patterson Academy Elementary School (math 47% / reading 66%, grade C+, #761 of 1,584 statewide, top 48%, 403 students, 38% FRL); Start High School (math 11% / reading 33%, grade F, #672 of 781 statewide, top 86%, 1,242 students, 50% FRL) — zoned schools average 44% FRL vs 72% district-wide (28 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 39% at this address vs 20% district-wide (+20 pts) — the actual schools serving this property are materially stronger than the Toledo City average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.3%/yr); 118 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $691 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.

Negotiation context

  • It's been on market 163 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 24y 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 $15k; list at $100k implies a 566% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 163 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 1927 — 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
0.98%
Cap rate
6.72%
Cash-on-cash
1.53%
DSCR
1.07
GRM
8.5

CMA / ARV

ARV (median comp)
$123,692
List price
$99,900
Delta
-19.23%
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
3715 Shelbourne Ave 0.31mi 2/1.0 858 (-4%) 6mo $130,000 $152 74
1829 Talbot St 0.41mi 2/1.0 864 (-4%) 2mo $50,000 $58 73
2003 Berdan Ave 0.38mi 2/1.0 838 (-6%) 4mo $58,500 $70 68
1730 Balkan Pl 0.56mi 2/1.0 872 (-3%) 3mo $80,000 $92 67
1734 Barrows St 0.62mi 2/1.0 912 (+2%) 1mo $90,000 $99 67
3628 Wallwerth Dr 0.64mi 2/1.0 935 (+4%) 2mo $123,000 $132 61
2021 Barrows St 0.42mi 2/1.0 792 (-12%) 2mo $72,000 $91 60
1821 Stahlwood Ave 0.42mi 2/1.0 992 (+11%) 5mo $93,000 $94 58
1747 Duncan Rd 0.43mi 3/1.0 (+1) 974 (+9%) 6mo $80,000 $82 55
1946 Barrows St 0.46mi 2/1.0 796 (-11%) 8mo $59,000 $74 54
1804 Bigelow St 0.50mi 2/1.0 787 (-12%) 7mo $45,000 $57 50
1751 Georgia Ave 0.45mi 3/1.5 (+1) 1,008 (+12%) 5mo $70,000 $69 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 · 3.3% rent growth · sell at horizon

5-year hold
IRR
-13.5%
Equity multiple
0.51×
Total profit
$-13,576
Equity at exit
$14,895
10-year hold
IRR
-4.0%
Equity multiple
0.73×
Total profit
$-7,500
Equity at exit
$8,638

Cash invested: $27,972 (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 43613

Home prices YoY
-20.7%
Rents YoY
3.3%
Active inventory
118
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$976 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$170 /mo · $2,041/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$205
Net cashflow
$36

Break-even live

Break-even rent $931
Max offer price $99,900
Occupancy floor 91%

Sensitivity live

Price -10% $92 -5% $64 +0% $36 +5% $7 +10% $-21
Rent -10% $-41 -5% $-3 +0% $36 +5% $74 +10% $113
Rate -1.0pp $86 -0.5pp $61 base $36 +0.5pp $10 +1.0pp $-17

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
$24,975
Closing costs
$2,997
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
1951 Loxley Rd Toledo, OH 2.0 1.0 804 $975 $1.21 25d 1 0.30mi
3160 Matson Apt 27 Toledo, OH 1.0 1.0 567 $725 $1.28 23d 1 0.31mi
3150 Matson Unit 17 Toledo, OH 1.0 1.0 567 $799 $1.41 23d 1 0.32mi
3683 Upton Ave Toledo, OH 3.0 1.0 1119 $1,100 $0.98 46d 1 0.39mi
1846 Loxley Rd Toledo, OH 2.0 1.0 876 $900 $1.03 46d 1 0.40mi
1838 Giant St Toledo, OH 3.0 1.0 962 $1,200 $1.25 16d 1 0.42mi
3433 Douglas Rd Unit 3 Toledo, OH 1.0 1.0 750 $755 $1.01 16d 1 0.46mi
2027 Berkshire Pl Toledo, OH 2.0 1.0 600 $845 $1.41 25d 1 0.49mi
3640 Douglas Rd Toledo, OH 1.0 1.0 720 $784 $1.09 46d 1 0.50mi
1804 Bigelow St Toledo, OH 3.0 1.0 995 $937 $0.94 46d 1 0.51mi
1705 Marlow Rd Toledo, OH 2.0 1.0 738 $1,000 $1.36 25d 1 0.54mi
3644 Harley Rd Toledo, OH 2.0 1.0 1025 $975 $0.95 25d 1 0.56mi
1732 Talbot St Toledo, OH 2.0 1.0 840 $995 $1.18 25d 1 0.56mi
1718 Giant St Toledo, OH 3.0 1.0 1080 $1,395 $1.29 16d 1 0.56mi
3835 Monroe St Toledo, OH 2.0 1.0 1002 $950 $0.95 46d 1 0.58mi
3022 Letchworth Pkwy Toledo, OH 2.0 1.0 800 $970 $1.21 46d 1 0.62mi
2802 Gunckel Blvd Toledo, OH 2.0 1.0 860 $1,100 $1.28 46d 1 0.64mi
3803 Monroe St Toledo, OH 2.0 1.0 942 $850 $0.90 46d 1 0.64mi
2244 W Sylvania Ave Unit 6 Toledo, OH 2.0 1.0 800 $795 $0.99 46d 1 0.68mi
2716 Hoehler Dr Toledo, OH 1.0 1.0 720 $600 $0.83 46d 1 0.68mi
3801 Torrance Dr Unit 3801 4 Toledo, OH 1.0 1.0 750 $600 $0.80 25d 1 0.76mi
4290 Monroe St Unit 4 Toledo, OH 1.0 1.0 850 $695 $0.82 46d 1 0.78mi
3940 Jackman Rd Unit B Toledo, OH 1.0 1.0 600 $650 $1.08 46d 1 0.80mi
3817 Burton Ave Toledo, OH 3.0 1.0 754 $1,015 $1.35 23d 1 0.88mi
1489 Berdan Ave Toledo, OH 3.0 1.0 1068 $1,250 $1.17 46d 1 0.90mi
2650 Christie St Toledo, OH 1.0–2.0 1.0 800 $849 $1.06 46d 1 0.91mi
3901 Leybourn Ave Toledo, OH 3.0 1.0 840 $1,150 $1.37 25d 1 0.97mi
2356 Torrey Hill Dr Unit 11 Toledo, OH 2.0 1.0 1050 $800 $0.76 46d 1 1.04mi
1919 Ottawa Dr Unit 7 Toledo, OH 2.0 1.0 900 $800 $0.89 46d 1 1.05mi
2704 Kenwood Blvd Toledo, OH 1.0–3.0 1.0 825 $1,196 $1.45 16d 71 1.10mi
2956 Central Ave Toledo, OH 1.0 1.0 747 $1,235 $1.65 16d 1 1.14mi
2956 Central Ave Toledo, OH 2.0 2.0 1018 $1,495 $1.47 25d 1 1.14mi
2956 Central Ave Toledo, OH 2.0 1.0 999 $1,445 $1.45 46d 1 1.14mi
2322 Upton Ave Toledo, OH 3.0 1.0 1000 $1,300 $1.30 46d 1 1.14mi
4030 Elmhurst Rd Toledo, OH 2.0 1.0 800 $900 $1.12 25d 1 1.18mi
4030 Elmhurst Rd Apt 2 Toledo, OH 2.0 1.0 875 $900 $1.03 46d 1 1.18mi
3045 Ilger Ave Toledo, OH 1.0–2.0 1.0 585 $789 $1.35 16d 8 1.19mi
4435 Jackman Rd Toledo, OH 1.0–2.0 1.0 725 $922 $1.27 16d 3 1.20mi
3541 Willys Pkwy Toledo, OH 3.0 1.0 1113 $1,400 $1.26 46d 1 1.22mi
3070 Carskaddon Ave Toledo, OH 1.0–2.0 1.0 805 $1,150 $1.43 16d 1 1.23mi

Listing history 27 events

  1. 2026-06-21
    days on market $99,900 Active 163 DOM
  2. 2026-06-18
    days on market $99,900 Active 160 DOM
  3. 2026-06-17
    days on market $99,900 Active 159 DOM
  4. 2026-06-16
    days on market $99,900 Active 158 DOM
  5. 2026-06-15
    days on market $99,900 Active 157 DOM
  6. 2026-06-14
    days on market $99,900 Active 155 DOM
  7. 2026-06-10
    days on market $99,900 Active 152 DOM
  8. 2026-06-09
    days on market $99,900 Active 151 DOM
  9. 2026-06-08
    days on market $99,900 Active 150 DOM
  10. 2026-06-07
    days on market $99,900 Active 149 DOM
  11. 2026-06-05
    days on market $99,900 Active 146 DOM
  12. 2026-06-03
    days on market $99,900 Active 145 DOM
  13. 2026-06-02
    days on market $99,900 Active 144 DOM
  14. 2026-06-01
    days on market $99,900 Active 143 DOM
  15. 2026-05-31
    days on market $99,900 Active 142 DOM
  16. 2026-05-30
    days on market $99,900 Active 141 DOM
  17. 2026-05-01
    status Active 309-char remark
    Show marketing remark (309 chars)

    From the inviting front porch to the detached garage, this home has potential that awaits you! 2 bedrooms, 1 bath on main level. Attic space was finished on upper level to create a large 3rd bedroom. Newer windows, hot water tank only about a year old. Investors this will be a great addition to your rentals!

  18. 2026-05-01
    historical 309-char remark
    Show marketing remark (309 chars)

    From the inviting front porch to the detached garage, this home has potential that awaits you! 2 bedrooms, 1 bath on main level. Attic space was finished on upper level to create a large 3rd bedroom. Newer windows, hot water tank only about a year old. Investors this will be a great addition to your rentals!

  19. 2026-01-09
    listed $99,900 Active 309-char remark
    Show marketing remark (309 chars)

    From the inviting front porch to the detached garage, this home has potential that awaits you! 2 bedrooms, 1 bath on main level. Attic space was finished on upper level to create a large 3rd bedroom. Newer windows, hot water tank only about a year old. Investors this will be a great addition to your rentals!

  20. 2025-12-31
    historical $99,900 309-char remark
    Show marketing remark (309 chars)

    From the inviting front porch to the detached garage, this home has potential that awaits you! 2 bedrooms, 1 bath on main level. Attic space was finished on upper level to create a large 3rd bedroom. Newer windows, hot water tank only about a year old. Investors this will be a great addition to your rentals!

  21. 2025-10-14
    price $69,500 182-char remark
    Show marketing remark (182 chars)

    31X17 MASTER BED WITH BATH, WALK-IN CLOSET, REC RM IN BASEMENT W/WET BAR, NEW ROOF 2002, HEATED GARAGE, GAS GRILL HOOK-UP, CENTRAL AIR, FENCED YARD, SOME NEWER WINDOWS, MANY UPDATES.

  22. 2025-10-13
    price $15,000
  23. 2010-09-07
    soldstatus $15,000
  24. 2010-07-23
    listed $21,000
  25. 2002-11-27
    soldstatus $69,500
  26. 2002-11-26
    soldstatus $69,500 182-char remark
    Show marketing remark (182 chars)

    31X17 MASTER BED WITH BATH, WALK-IN CLOSET, REC RM IN BASEMENT W/WET BAR, NEW ROOF 2002, HEATED GARAGE, GAS GRILL HOOK-UP, CENTRAL AIR, FENCED YARD, SOME NEWER WINDOWS, MANY UPDATES.

  27. 2002-10-04
    listed $73,900 182-char remark
    Show marketing remark (182 chars)

    31X17 MASTER BED WITH BATH, WALK-IN CLOSET, REC RM IN BASEMENT W/WET BAR, NEW ROOF 2002, HEATED GARAGE, GAS GRILL HOOK-UP, CENTRAL AIR, FENCED YARD, SOME NEWER WINDOWS, MANY UPDATES.

ⓘ 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
$2,041 · $170/mo
Projected year-2 tax
$2,041 · $170/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
$11,716
− Mortgage interest
−$5,596
− Property taxes
−$2,041
− Insurance
−$500
− Repairs & maintenance
−$937
− Management
−$937
− Depreciation
−$2,906
Taxable loss
−$1,201
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$288
After-tax cash flow
$717/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)
30,780
Household income
$64,384
Rent vs Own
32.5% rent · 67.5% own
Severe rent burden
917.0

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
Predominantly White (71%)
Race & ethnicity
White 71% Black 15% Two or more races 10% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 9% Lithuanian 3% Slovak 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% 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
▼ -62.37%
Current HPI
239.1345
Rent YoY
▲ 3.30%
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

+35.2% since first listed
11 events — show timeline
  • 2026-05-01 Relisted NORIS
  • 2026-05-01 Listing Removed NORIS
  • 2026-01-09 Listed $99,900 NORIS
  • 2025-12-31 Coming Soon $99,900 NORIS
  • 2025-10-14 Price Changed $69,500 NORIS
  • 2025-10-13 Price Changed $15,000 NORIS
  • 2010-09-07 Sold (MLS) $15,000 NORIS
  • 2010-07-23 Listed $21,000 NORIS
  • 2002-11-27 Sold (Public Records) $69,500 Public Records
  • 2002-11-26 Sold (MLS) $69,500 NORIS
  • 2002-10-04 Listed $73,900 NORIS

Property tax history

+4.2%/yr

Latest (2025): $2,041 · +23.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…