CashFlowRE
Sign in Sign up
317 Burger St
C Composite 59.21
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 +25.7/30.0
  • DSCR +8.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.2/10.0
  • 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

$108,000

317 Burger St · Toledo, OH 43605
3 bd · 1.0 ba · 1,472 sqft · SingleFamily public records · 79 Days on market
Built 1923 6,600 sqft lot $73/sqft · 80% above area

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

Listing remarks MLS

Beautiful well kept home with 3 bedrooms and 2 full baths. New furnace 1/31/2025, new central air 8/24/21. Extra refrigerator and gas stove in basement.

Key facts

  • 6,600 sq ft lot
  • Garage
  • Built 1923

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 $108k.

Deal economics

  • At list price, monthly cash flow is $258 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $108k).
  • Recommended offer: $102k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 7.6% in Toledo — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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.
  • 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.
  • Market conditions: Rents rising fast (+5.4%/yr); 117 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).
  • This rent runs 37% 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 $747 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 + 5.4% rent growth), your $30k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($102k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 19y ago; this cycle's ask has dropped $12k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $101,520 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1923 — 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
1.12%
Cap rate
9.16%
Cash-on-cash
10.25%
DSCR
1.46
GRM
7.4

CMA / ARV

ARV (median comp)
$59,921
List price
$108,000
Delta
80.24%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2142 Woodford St 0.34mi 3/1.0 1,480 (+0%) 7mo $71,100 $48 78
1839 Genesee St 0.18mi 3/1.0 1,351 (-8%) 5mo $32,000 $24 74
146 Esther St 0.21mi 3/1.0 1,255 (-15%) 1mo $71,500 $57 64
142 Van Buren Ave 0.69mi 3/1.0 1,444 (-2%) 2mo $72,000 $50 63
2315 Caledonia St 0.55mi 3/1.0 1,370 (-7%) 4mo $12,000 $9 60
2137 Valentine St 0.35mi 3/1.0 1,272 (-14%) 6mo $47,500 $37 56
2220 Genesee St 0.47mi 3/2.0 1,362 (-8%) 6mo $80,000 $59 56
310 Whittemore St 0.27mi 3/3.0 1,296 (-12%) 4mo $79,800 $62 56
204 Paine Ave 0.42mi 4/2.0 (+1) 1,520 (+3%) 13mo $70,000 $46 55
2125 Valentine St 0.33mi 3/1.0 1,265 (-14%) 12mo $59,000 $47 52
2232 Caledonia St 0.45mi 3/1.0 1,273 (-14%) 11mo $75,000 $59 48
2336 Caledonia St 0.58mi 3/2.0 1,678 (+14%) 9mo $90,000 $54 38

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
1.6%
Equity multiple
1.06×
Total profit
$1,903
Equity at exit
$16,103
10-year hold
IRR
13.3%
Equity multiple
2.18×
Total profit
$35,566
Equity at exit
$9,338

Cash invested: $30,240 (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
7.4×

Monthly cashflow live

Estimated rent
$1,214 high interval (Pro) →
Mortgage (P&I)
$566
Tax from tax record
$90 /mo · $1,076/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$258

Break-even live

Break-even rent $887
Max offer price $108,000
Occupancy floor 74%

Sensitivity live

Price -10% $319 -5% $289 +0% $258 +5% $228 +10% $197
Rent -10% $162 -5% $210 +0% $258 +5% $306 +10% $354
Rate -1.0pp $313 -0.5pp $286 base $258 +0.5pp $230 +1.0pp $202

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
$27,000
Closing costs
$3,240
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1848 Genesee St Toledo, OH 3.0 1.0 1069 $1,300 $1.22 24d 1 0.16mi
1848 Genesee St Toledo, OH 3.0 1.0 1069 $1,200 $1.12 44d 1 0.16mi
1964 Burr St Toledo, OH 3.0 1.0 1159 $1,250 $1.08 44d 1 0.22mi
2453 Caledonia St Toledo, OH 2.0 1.0 1179 $810 $0.69 15d 1 0.73mi
128 Carbon St Toledo, OH 3.0 1.0 1113 $1,200 $1.08 24d 1 0.75mi
622 Whitlock Ave Toledo, OH 3.0 1.0 925 $1,195 $1.29 44d 1 0.78mi
221 Licking St Unit 2 Toledo, OH 3.0 1.0 1048 $1,099 $1.05 24d 1 0.79mi
223 Valleywood Dr Toledo, OH 2.0 1.0 1098 $1,099 $1.00 24d 1 0.83mi
1306 Mott Ave Toledo, OH 3.0 1.5 1282 $1,149 $0.90 44d 1 0.89mi
1305 Mott Ave Toledo, OH 3.0 1.0 1080 $1,000 $0.93 44d 1 0.89mi
2074 Starr Ave Toledo, OH 3.0 1.0 1115 $1,025 $0.92 24d 1 0.93mi
245 Plymouth St Toledo, OH 3.0 1.0 1600 $1,125 $0.70 15d 1 0.98mi
1536 N Erie St Toledo, OH 4.0 1.0 1600 $1,300 $0.81 44d 1 1.13mi
1449 N Huron St Toledo, OH 4.0 2.0 1430 $1,045 $0.73 15d 1 1.15mi
2129 Nevada St Toledo, OH 3.0 1.0 1352 $1,200 $0.89 15d 1 1.18mi
653 Oswald St Toledo, OH 2.0 1.0 920 $800 $0.87 44d 1 1.22mi
1614 Nevada St Toledo, OH 2.0 1.0 1172 $1,000 $0.85 22d 1 1.27mi
1119 N Summit St Toledo, OH 1.0–2.0 1.0–2.0 1023 $1,750 $1.71 15d 2 1.29mi
1119 N Summit St Toledo, OH 2.0 2.0 1500 $1,890 $1.26 44d 1 1.30mi
1119 N Summit St Toledo, OH 2.0 2.0 1226 $1,750 $1.43 24d 1 1.30mi
630 Mulberry St Toledo, OH 2.0 1.0 1000 $950 $0.95 24d 1 1.31mi
414 Platt St Unit ST-3 Toledo, OH 3.0 1.0 1500 $1,150 $0.77 24d 1 1.31mi
420 Platt St Toledo, OH 2.0 1.0 1499 $685 $0.46 22d 1 1.31mi
722 Coyne Ave Toledo, OH 2.0 1.0 900 $1,000 $1.11 15d 1 1.32mi
3148 Corduroy Rd Oregon, OH 1.0–2.0 1.0–1.5 800 $870 $1.09 15d 1 1.33mi
413 Sandusky St Toledo, OH 2.0 1.0 900 $775 $0.86 24d 1 1.34mi
732 Coyne Ave Toledo, OH 3.0 1.0 968 $1,145 $1.18 15d 1 1.35mi
724 Mulberry St Toledo, OH 4.0 1.0 1530 $995 $0.65 44d 1 1.36mi
625 Riverside Dr Toledo, OH 1.0–2.0 1.0–2.0 860 $1,767 $2.05 15d 37 1.40mi
470 2nd St Unit 1 Toledo, OH 2.0 1.0 950 $799 $0.84 44d 1 1.44mi
29 Garfield Pl Toledo, OH 4.0 2.0 1300 $1,250 $0.96 15d 1 1.48mi

Listing history 26 events

  1. 2026-06-18
    days on market $108,000 Active 79 DOM
  2. 2026-06-17
    days on market $108,000 Active 78 DOM
  3. 2026-06-16
    days on market $108,000 Active 77 DOM
  4. 2026-06-15
    days on market $108,000 Active 76 DOM
  5. 2026-06-14
    remarks 699-char remark
  6. 2026-06-14
    pricedays on market $108,000 Active 74 DOM
  7. 2026-06-10
    days on market $120,000 Active 71 DOM
  8. 2026-06-09
    days on market $120,000 Active 70 DOM
  9. 2026-06-08
    days on market $120,000 Active 69 DOM
  10. 2026-06-07
    days on market $120,000 Active 68 DOM
  11. 2026-06-05
    days on market $120,000 Active 65 DOM
  12. 2026-06-03
    days on market $120,000 Active 64 DOM
  13. 2026-06-02
    days on market $120,000 Active 63 DOM
  14. 2026-06-01
    days on market $120,000 Active 62 DOM
  15. 2026-05-31
    days on market $120,000 Active 61 DOM
  16. 2026-05-30
    days on market $120,000 Active 60 DOM
  17. 2026-03-31
    listed $120,000 Active 152-char remark
    Show marketing remark (152 chars)

    Beautiful well kept home with 3 bedrooms and 2 full baths. New furnace 1/31/2025, new central air 8/24/21. Extra refrigerator and gas stove in basement.

  18. 2026-03-11
    historical $120,000 152-char remark
    Show marketing remark (152 chars)

    Beautiful well kept home with 3 bedrooms and 2 full baths. New furnace 1/31/2025, new central air 8/24/21. Extra refrigerator and gas stove in basement.

  19. 2018-03-22
    historical
  20. 2017-12-11
    listed $59,900
  21. 2013-08-21
    historical
  22. 2013-06-19
    listed $53,500
  23. 2012-04-26
    historical
  24. 2012-03-27
    listed $69,900
  25. 2008-03-08
    historical
  26. 2007-09-08
    listed $65,897

ⓘ 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
$1,076 · $90/mo
Projected year-2 tax
$1,380 · $115/mo
Expected delta
+$304/yr (+$25/mo · 28.3%)

ⓘ 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 · 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
$14,571
− Mortgage interest
−$6,050
− Property taxes
−$1,076
− Insurance
−$540
− Repairs & maintenance
−$1,166
− Management
−$1,166
− Depreciation
−$3,142
Taxable income
$1,433
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$344
After-tax cash flow
$2,755/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

+82.1% since first listed
10 events — show timeline
  • 2026-03-31 Listed $120,000 NORIS
  • 2026-03-11 Coming Soon $120,000 NORIS
  • 2018-03-22 Listing Removed NORIS
  • 2017-12-11 Listed $59,900 NORIS
  • 2013-08-21 Listing Removed NORIS
  • 2013-06-19 Listed $53,500 NORIS
  • 2012-04-26 Listing Removed NORIS
  • 2012-03-27 Listed $69,900 NORIS
  • 2008-03-08 Listing Removed NORIS
  • 2007-09-08 Listed $65,897 NORIS

Property tax history

+1.0%/yr

Latest (2025): $1,076 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…