CashFlowRE
Sign in Sign up
1408 Bradshaw Ct
B+ Composite 75.99
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 +27.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.9/10.0
  • 1% rule +8.7/10.0
  • Schools +5.6/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$100,000

1408 Bradshaw Ct · Maumee, OH 43537
3 bd · 1.0 ba · 925 sqft · SingleFamily public records · 42 Days on market
Built 1957 7,800 sqft lot $108/sqft · 49% below area Est $198k · 49% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming 3-bedroom ranch in the heart of Maumee! Ideally located on a quiet street within walking distance to schools, parks, shopping, and restaurants. This home offers great potential with a great layout, large fenced-in yard, and a 2-car detached garage—perfect for storage or workshop space. While the home does need updates, it presents an excellent opportunity for investors, flippers, or buyers looking to add their personal touch. Minimum Bid Auction of $100,000 on May 28th at 4 PM. Preview and registration will begin at 3 PM. Don't miss your chance to invest in a desirable location with strong upside potential!

Key facts

  • Fenced-in yard
  • Detached garage
  • 7,800 sq ft lot

Tags

FENCED-IN YARDDETACHED GARAGEWALKING DISTANCE TO SCHOOLSWALKING DISTANCE TO PARKSWALKING DISTANCE TO SHOPPING

Property features AI

Exterior

  • Parking: Detached 2-car garage; Driveway parking
  • Utilities: Electricity connected; Natural gas connected; Public water; Public sewer
  • Home design: Single Family Residence (house); One level / 1 story; Not attached; no common walls
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Shingle roof; Chain link fence

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: Primary bedroom on main level (approx. 9 x 8); Bedroom 2 on main level (approx. 10 x 8); Bedroom 3 on main level (approx. 8 x 8)
  • Flooring: Carpet; Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: 5 total rooms; Other interior features
  • Laundry & utility: Laundry located 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 $100k.

Deal economics

  • At list price, monthly cash flow is $310 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 2.8% in Maumee — 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 76/100 on livability (#221 in OH, #3,442 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A-; Watch: amenities F, commute F, health & safety F.
  • Maumee City (suburban): math 65% / reading 67% proficiency, ranked #194 of 656 in OH (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Fairfield Elementary School (math 82% / reading 82%, grade A+, #116 of 1,584 statewide, top 9%, 345 students, 32% FRL); Maumee High School (math 67% / reading 76%, grade B+, #98 of 781 statewide, top 13%, 648 students, 26% FRL) — zoned schools at 29% FRL track the district average.
  • Market conditions: 113 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $97,000 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 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 1957 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.37%
Cap rate
10.01%
Cash-on-cash
13.27%
DSCR
1.59
GRM
6.1

CMA / ARV

ARV (median comp)
$197,707
List price
$100,000
Delta
-49.42%
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
1253 Holgate Ave 0.40mi 3/1.5 960 (+4%) 1mo $193,500 $202 72
4501 Thackeray Rd 0.34mi 3/1.0 960 (+4%) 7mo $100,000 $104 72
4459 Thackeray Rd 0.34mi 3/1.0 960 (+4%) 9mo $168,500 $176 70
1234 Shelly Ave 0.42mi 3/1.0 960 (+4%) 8mo $183,000 $191 67
1242 Holgate Ave 0.43mi 2/1.0 (-1) 925 (0%) 10mo $165,000 $178 66
649 Midfield Dr 0.15mi 3/1.0 1,053 (+14%) 6mo $195,000 $185 65
1381 Junior Dr 0.60mi 3/2.0 912 (-1%) 6mo $214,000 $235 60
1371 Junior Dr 0.58mi 3/1.0 1,010 (+9%) 2mo $206,000 $204 56
1736 N Parkway Dr 0.68mi 3/1.0 962 (+4%) 8mo $190,000 $198 55
1313 Birch Ave 0.68mi 3/1.0 999 (+8%) 3mo $247,000 $247 52
564 Southfield Dr 0.46mi 3/1.0 1,033 (+12%) 9mo $192,500 $186 51
1733 N Parkway Dr 0.69mi 3/1.0 1,028 (+11%) 8mo $190,000 $185 42

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
3.3%
Equity multiple
1.13×
Total profit
$3,580
Equity at exit
$14,910
10-year hold
IRR
12.9%
Equity multiple
2.03×
Total profit
$28,790
Equity at exit
$8,646

Cash invested: $28,000 (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 43537

Home prices YoY
-29.6%
Active inventory
113
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,370 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$207 /mo · $2,483/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$310

Break-even live

Break-even rent $978
Max offer price $100,000
Occupancy floor 72%

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
$25,000
Closing costs
$3,000
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1372 Picadilly Ln Maumee, OH 2.0 1.0 626 $906 $1.45 12d 1 0.68mi
1436 Picadilly Ln Maumee, OH 1.0–2.0 1.0 849 $899 $1.06 3d 2 0.70mi
2647 Eastgate Rd Toledo, OH 1.0–2.0 1.0 722 $1,209 $1.67 23d 1 0.73mi
1371 Picadilly Ln Maumee, OH 2.0 1.0 965 $1,344 $1.39 12d 1 0.74mi
4874 S Village Dr Toledo, OH 1.0–2.0 1.0 900 $1,120 $1.24 14d 1 0.93mi
1106 Hugo St Maumee, OH 3.0 1.0 1006 $1,595 $1.59 43d 1 0.93mi
4835 Heatherdowns Blvd Toledo, OH 1.0–2.0 1.0–1.5 845 $965 $1.14 14d 1 0.97mi
2342 Old Stone Ct Toledo, OH 1.0–2.0 1.0–2.0 881 $995 $1.13 14d 1 1.33mi
2425 Cheyenne Blvd Toledo, OH 2.0–3.0 1.0–2.0 1055 $1,369 $1.30 7d 1 1.46mi
2223 Foxbourne Rd Toledo, OH 2.0 1.0 887 $885 $1.00 21d 2 1.48mi
5420 Heatherdowns Blvd Toledo, OH 1.0–2.0 1.0–2.0 1050 $1,295 $1.23 12d 1 1.49mi

Listing history 11 events

  1. 2026-06-14
    status $100,000 Pending 42 DOM
  2. 2026-06-10
    days on market $100,000 Active 42 DOM
  3. 2026-06-09
    days on market $100,000 Active 41 DOM
  4. 2026-06-08
    days on market $100,000 Active 40 DOM
  5. 2026-06-07
    days on market $100,000 Active 39 DOM
  6. 2026-06-03
    days on market $100,000 Active 35 DOM
  7. 2026-06-02
    days on market $100,000 Active 34 DOM
  8. 2026-06-01
    days on market $100,000 Active 33 DOM
  9. 2026-05-31
    days on market $100,000 Active 32 DOM
  10. 2026-05-30
    days on market $100,000 Active 31 DOM
  11. 2026-04-27
    listed $100,000 Active 629-char remark

ⓘ 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
$2,483 · $207/mo
Projected year-2 tax
$2,483 · $207/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 ≥99°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
$16,443
− Mortgage interest
−$5,602
− Property taxes
−$2,483
− Insurance
−$500
− Repairs & maintenance
−$1,315
− Management
−$1,315
− Depreciation
−$2,909
Taxable income
$2,319
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$556
After-tax cash flow
$3,158/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
Maumee City
NCES district ID
3904436
Math proficiency
65% ▼ -10.00%
Reading proficiency
67% ▼ -7.00%
Median HH income
$53,412
Composite
56.38/100
National rank
#1162
State rank
#194 of 656 in OH

Livability — Maumee

Score
76/100
State rank
#221
US rank
#3442

Category grades

Amenities F Commute F Cost of living A+ Crime B- Employment A- Housing A+ Health & safety F User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maumee, OH
County
Lucas County · 380,724 people
City population
30,111
Metro
Toledo, OH
Population (ZIP)
30,111
Household income
$82,752
Rent vs Own
31.4% rent · 68.6% own
Severe rent burden
592.0

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 (83%)
Race & ethnicity
White 83% Hispanic / Latino 6% Black 6% Two or more races 6% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 9% Lithuanian 4% Slovak 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 1% German/W. Germanic 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
▼ -85.67%
Current HPI
203.8449
Rent YoY
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

2 events — show timeline
  • 2026-06-10 Pending NORIS
  • 2026-04-27 Listed $100,000 NORIS

Property tax history

+2.7%/yr

Latest (2025): $2,483 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…