CashFlowRE
Sign in Sign up
No image
C+ Composite 62.29
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 +22.9/30.0
  • ARV discount +9.2/15.0
  • DSCR +7.3/10.0
  • 1% rule +5.6/10.0
  • 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

$110,000

734 Brighton Ave · Toledo, OH 43609
3 bd · 1.0 ba · 1,430 sqft · SingleFamily public records · 127 Days on market
Built 1917 4,700 sqft lot Est $114k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Online Auction! Bidding Ends: Tuesday, September 21, 2021 at 12:00 pm. 17 Income Properties! Long Term Tenants! Single and Multi-Family Homes and Apartments! Owner Deceased. All Properties Selling Individually - Bid Online Now! Property is currently leased at $800 per month.

Key facts

  • Private backyard
  • Refreshed bathroom
  • New hot water heater

Tags

NEW WINDOWSDURABLE LVP FLOORINGREFRESHED KITCHENREFRESHED BATHROOMNEW HOT WATER HEATERPRIVATE BACKYARD

Property features AI

Exterior

  • Parking: Parking for 6 vehicles; Asphalt driveway
  • Utilities: Cable and internet available; Electricity connected (200+ amp service); Natural gas connected; Public water; Public sewer
  • Home design: Single-family house; Two levels; No shared/common walls; Located on a city street
  • Construction: Brick, shake, vinyl and wood siding; Block foundation; Asphalt shingle roof; Assessor-provided year built
  • Exterior features: Private yard; Front porch; Covered porch; Roof deck; Privacy wood fencing

Interior

  • Kitchen: Electric range; New cabinets and countertops
  • Bedrooms: Bedroom 2 on the upper level (12 x 11); Bedroom 3 on the upper level (13 x 9)
  • Flooring: Luxury vinyl plank
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central forced-air heating; Natural gas heating
  • Interior features: Storage; Walk-in closet(s); Built-in features; Double pane and insulated windows with screens; French doors; Door screens
  • 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 $110k.

Deal economics

  • At list price, monthly cash flow is $193 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $97k (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: Arlington Elementary School (math 12% / reading 14%, grade F, #1,429 of 1,584 statewide, top 90%, 327 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; 23 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% 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 33% of the median local income ($42k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $2k of equity ($761 loan paydown + $824 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 $31k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 127 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 12y ago; this cycle's ask has dropped $15k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $52k; list at $110k implies a 113% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1917 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 127 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 1917 — 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
1.06%
Cap rate
8.40%
Cash-on-cash
7.51%
DSCR
1.33
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$114,400
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
701 Brighton Ave 0.07mi 4/1.0 (+1) 1,422 (-1%) 2mo $105,000 $74 89
842 Geneva Ave 0.22mi 3/1.0 1,329 (-7%) 3mo $58,000 $44 76
644 Nicholas St 0.15mi 3/1.0 1,302 (-9%) 6mo $11,550 $9 74
1521 South Ave 0.31mi 3/2.0 1,387 (-3%) 5mo $130,000 $94 72
839 Brighton Ave 0.12mi 3/1.0 1,260 (-12%) 3mo $102,000 $81 72
829 Ogden Ave 0.13mi 3/1.0 1,220 (-15%) 2mo $100,000 $82 67
944 Toronto Ave 0.37mi 3/1.5 1,323 (-8%) 4mo $158,000 $119 65
1019 Radcliffe Dr 0.41mi 3/1.5 1,312 (-8%) 5mo $85,000 $65 61
812 National Ave 0.47mi 3/1.5 1,315 (-8%) 4mo $105,000 $80 60
1207 Colton St 0.68mi 3/1.0 1,546 (+8%) 1mo $55,000 $36 53
1022 National Ave 0.60mi 3/1.0 1,224 (-14%) 6mo $158,000 $129 43
119 Whiting Ave 0.73mi 3/1.0 1,224 (-14%) 2mo $45,000 $37 40

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
11.8%
Equity multiple
1.61×
Total profit
$18,917
Equity at exit
$36,125
10-year hold
IRR
18.8%
Equity multiple
3.54×
Total profit
$78,160
Equity at exit
$46,921

Cash invested: $30,800 (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 43609

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

Monthly cashflow live

Estimated rent
$1,170 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$109 /mo · $1,310/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$193

Break-even live

Break-even rent $926
Max offer price $110,000
Occupancy floor 79%

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
$27,500
Closing costs
$3,300
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
825 Brighton Ave Toledo, OH 3.0 1.0 1533 $1,350 $0.88 44d 1 0.08mi
705 Nicholas St Toledo, OH 2.0 1.0 1037 $900 $0.87 44d 1 0.18mi
724 Spencer St Toledo, OH 3.0 1.5 1127 $1,100 $0.98 44d 1 0.23mi
523 Nicholas St Toledo, OH 3.0 1.0 1290 $1,350 $1.05 14d 1 0.32mi
532 Carlton St Toledo, OH 3.0 1.0 1130 $1,050 $0.93 44d 1 0.32mi
1418 Colburn St Toledo, OH 3.0 1.0 992 $1,200 $1.21 14d 1 0.45mi
2594 Broadway St Toledo, OH 2.0 1.0 1076 $825 $0.77 44d 1 0.50mi
2424 Broadway St Toledo, OH 3.0 1.0 1416 $1,049 $0.74 14d 1 0.58mi
1321 Gordon St Toledo, OH 3.0 1.0 1121 $1,050 $0.94 44d 1 0.69mi
2802 Broadway St Unit 1 Toledo, OH 3.0 1.0 1650 $1,400 $0.85 14d 1 0.71mi
1021 Walbridge Ave Toledo, OH 3.0 1.0 1592 $975 $0.61 44d 1 0.93mi
307 Danberry St Toledo, OH 2.0 1.0 988 $950 $0.96 44d 1 0.94mi
2314 Airline Ave Toledo, OH 3.0 1.0 1123 $1,478 $1.32 23d 1 1.08mi
581 Colima Dr Toledo, OH 2.0 1.0 900 $1,100 $1.22 14d 1 1.16mi
569 Colima Dr Toledo, OH 3.0 1.0 1253 $1,300 $1.04 23d 1 1.16mi
837 Colburn St Unit 1 Toledo, OH 2.0 1.0 1178 $700 $0.59 44d 1 1.17mi
837 Colburn St Unit 2 Toledo, OH 2.0 1.0 1158 $695 $0.60 23d 1 1.17mi
827 Colburn St Toledo, OH 2.0 1.0 1092 $750 $0.69 44d 1 1.19mi
619 Durango Dr Toledo, OH 3.0 1.0 1276 $1,350 $1.06 44d 1 1.21mi
771 Orchard St Unit 7715 Toledo, OH 2.0 1.0 1086 $645 $0.59 23d 1 1.21mi
319 N Detroit Ave Toledo, OH 3.0 1.0 1341 $845 $0.63 44d 1 1.22mi
1785 Tecumseh St Toledo, OH 2.0 1.0 930 $900 $0.97 44d 1 1.29mi
1510 Watova Rd Toledo, OH 3.0 1.0 1197 $1,495 $1.25 21d 1 1.41mi

Listing history 23 events

  1. 2026-06-02
    days on market $110,000 Active 127 DOM
  2. 2026-06-01
    days on market $110,000 Active 126 DOM
  3. 2026-05-31
    days on market $110,000 Active 125 DOM
  4. 2026-05-30
    days on market $110,000 Active 124 DOM
  5. 2026-05-16
    status Active
  6. 2026-04-07
    historical Contingent
  7. 2026-03-23
    price $110,000
  8. 2026-01-24
    listed $124,900 Active
  9. 2024-01-06
    historical $950
  10. 2023-12-24
    price $950
  11. 2023-12-13
    listed $1,095
  12. 2022-04-26
    status Active
  13. 2022-04-26
    historical
  14. 2022-04-11
    historical Contingent
  15. 2021-11-29
    price $64,999
  16. 2021-11-17
    soldstatus $51,700
  17. 2021-11-12
    listed $74,999 Active
  18. 2021-10-22
    soldstatus $51,700 Closed 275-char remark
    Show marketing remark (275 chars)

    Online Auction! Bidding Ends: Tuesday, September 21, 2021 at 12:00 pm. 17 Income Properties! Long Term Tenants! Single and Multi-Family Homes and Apartments! Owner Deceased. All Properties Selling Individually - Bid Online Now! Property is currently leased at $800 per month.

  19. 2021-09-22
    status Pending 275-char remark
    Show marketing remark (275 chars)

    Online Auction! Bidding Ends: Tuesday, September 21, 2021 at 12:00 pm. 17 Income Properties! Long Term Tenants! Single and Multi-Family Homes and Apartments! Owner Deceased. All Properties Selling Individually - Bid Online Now! Property is currently leased at $800 per month.

  20. 2021-08-12
    listed $51,700 Active 275-char remark
    Show marketing remark (275 chars)

    Online Auction! Bidding Ends: Tuesday, September 21, 2021 at 12:00 pm. 17 Income Properties! Long Term Tenants! Single and Multi-Family Homes and Apartments! Owner Deceased. All Properties Selling Individually - Bid Online Now! Property is currently leased at $800 per month.

  21. 2014-08-22
    soldstatus $4,950
  22. 2014-06-30
    listed $4,950
  23. 1987-03-26
    soldstatus $38,000

ⓘ 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
$1,310 · $109/mo
Projected year-2 tax
$1,513 · $126/mo
Expected delta
+$203/yr (+$17/mo · 15.5%)

ⓘ 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 ≥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
$14,045
− Mortgage interest
−$6,162
− Property taxes
−$1,310
− Insurance
−$550
− Repairs & maintenance
−$1,124
− Management
−$1,124
− Depreciation
−$3,200
Taxable income
$576
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$138
After-tax cash flow
$2,175/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

+189.5% since first listed
19 events — show timeline
  • 2026-05-16 Relisted NORIS
  • 2026-04-07 Contingent NORIS
  • 2026-03-23 Price Changed $110,000 NORIS
  • 2026-01-24 Listed $124,900 NORIS
  • 2024-01-06 Rental Removed $950 APPFOLIO
  • 2023-12-24 Price Changed $950 APPFOLIO
  • 2023-12-13 Listed for Rent $1,095 APPFOLIO
  • 2022-04-26 Relisted NORIS
  • 2022-04-26 Listing Removed NORIS
  • 2022-04-11 Contingent NORIS
  • 2021-11-29 Price Changed $64,999 NORIS
  • 2021-11-17 Sold (Public Records) $51,700 Public Records
  • 2021-11-12 Listed $74,999 NORIS
  • 2021-10-22 Sold (MLS) $51,700 NORIS
  • 2021-09-22 Pending NORIS
  • 2021-08-12 Listed $51,700 NORIS
  • 2014-08-22 Sold (MLS) $4,950 NORIS
  • 2014-06-30 Listed $4,950 NORIS
  • 1987-03-26 Sold (Public Records) $38,000 Public Records

Property tax history

-0.1%/yr

Latest (2025): $1,310 · -6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…