CashFlowRE
Sign in Sign up
219 Eastern Ave Duplex
D+ Composite 49.79
Why this score? — see what drove the D+ 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 +15.0/30.0
  • ARV discount +7.6/15.0
  • Appreciation +5.4/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +4.5/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0

$49,900

219 Eastern Ave · Toledo, OH 43609
5 bd · 2.0 ba · 2,206 sqft · MultiFamily public records · 128 Days on market
Built 1903 4,000 sqft lot Est $50k · at est.

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Investor opportunity in Toledo. Spacious two-family property with full basement and functional layout. Ideal for buy-and-rent or value-add strategies.

Key facts

  • Full basement
  • Functional layout
  • Two-family property

Tags

TWO-FAMILY PROPERTYFULL BASEMENTFUNCTIONAL LAYOUT

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 × 2-bed/1-bath units multifamily listed at $50k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive. Per door: $678/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $50k).
  • Recommended offer: $44k (12.0% below list) — sets the bar for market timing.
  • Cap rate 38.9% vs local median 7.5% 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.
  • 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 (+7.8%/yr); 100 active listings in the ZIP; lower-income renter base — watch delinquency; 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).
  • At $2,156/mo this rent would consume 61% of the median local household income ($42k/yr) (locally 1603% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $719 of equity ($345 loan paydown + $374 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 $14k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 128 days — a 12% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 27y ago; this cycle's ask is 7404% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $33k; list at $50k implies a 51% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1903 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $43,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 128 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1903 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  10. 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.
  11. 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.
  12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
4.32%
Cap rate
38.89%
Cash-on-cash
116.41%
DSCR
6.18
GRM
1.9

CMA / ARV

ARV (median comp)
$50,000
List price
$49,900
Delta
-0.20%
Verdict
FAIR
Comps
17 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
702 Boalt St 0.56mi 4/2.0 (-1) 2,236 (+1%) 4mo $50,000 $22 63
303 Jervis St 0.08mi 4/2.0 (-1) 2,424 (+10%) 17mo $48,000 $20 61
225 Wasaon St 0.59mi 4/2.0 (-1) 2,024 (-8%) 1mo $18,700 $9 53
821 Vinton Street St 0.47mi 4/2.0 (-1) 2,002 (-9%) 10mo $52,000 $26 50

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
Equity multiple
7.99×
Total profit
$97,603
Equity at exit
$16,387
10-year hold
IRR
Equity multiple
19.21×
Total profit
$254,397
Equity at exit
$21,285

Cash invested: $13,972 (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 43609

Home prices YoY
0.3%
Rents YoY
7.8%
Active inventory
100
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$2,156 high interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$65 /mo · $784/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$453
Net cashflow
$1,355

Break-even live

Break-even rent $440
Max offer price $49,900
Occupancy floor 32%

Sensitivity live

Price -10% $1,384 -5% $1,370 +0% $1,355 +5% $1,341 +10% $1,327
Rent -10% $1,185 -5% $1,270 +0% $1,355 +5% $1,441 +10% $1,526
Rate -1.0pp $1,381 -0.5pp $1,368 base $1,355 +0.5pp $1,342 +1.0pp $1,329

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,156

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
$12,475
Closing costs
$1,497
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 34 events

  1. 2026-06-21
    days on market $49,900 Active 128 DOM
  2. 2026-06-18
    days on market $49,900 Active 125 DOM
  3. 2026-06-17
    days on market $49,900 Active 124 DOM
  4. 2026-06-16
    days on market $49,900 Active 123 DOM
  5. 2026-06-15
    days on market $49,900 Active 122 DOM
  6. 2026-06-14
    days on market $49,900 Active 120 DOM
  7. 2026-06-10
    days on market $49,900 Active 117 DOM
  8. 2026-06-09
    days on market $49,900 Active 116 DOM
  9. 2026-06-08
    days on market $49,900 Active 115 DOM
  10. 2026-06-07
    days on market $49,900 Active 114 DOM
  11. 2026-06-05
    days on market $49,900 Active 111 DOM
  12. 2026-06-03
    days on market $49,900 Active 110 DOM
  13. 2026-06-02
    days on market $49,900 Active 109 DOM
  14. 2026-06-01
    days on market $49,900 Active 108 DOM
  15. 2026-05-31
    days on market $49,900 Active 107 DOM
  16. 2026-05-30
    days on market $49,900 Active 106 DOM
  17. 2026-04-07
    historical $665
  18. 2026-03-07
    listed $665
  19. 2026-03-03
    price $49,900 150-char remark
    Show marketing remark (150 chars)

    Investor opportunity in Toledo. Spacious two-family property with full basement and functional layout. Ideal for buy-and-rent or value-add strategies.

  20. 2026-02-13
    listed $59,900 Active 150-char remark
    Show marketing remark (150 chars)

    Investor opportunity in Toledo. Spacious two-family property with full basement and functional layout. Ideal for buy-and-rent or value-add strategies.

  21. 2026-01-25
    historical $949
  22. 2026-01-20
    listed $949
  23. 2026-01-15
    soldstatus $33,000
  24. 2025-10-14
    price $26,000 258-char remark
    Show marketing remark (258 chars)

    NICE SIZE ROOMS-FIREPLACE IN BOTH LIVING ROOMS! FRESH PAINT AND NEW CARPET GOING INTO EACH UNIT. DUPLEX HAS SEPARATE UTILITIES PLUS A NEW ROOF (97). BOTH THE UPPER & LOWER UNITS WERE RENTING OUT FOR $340 EACH PER MONTH. IN- STANT CASH FLOW AT THIS PRICE!

  25. 2018-10-25
    historical
  26. 2016-11-02
    listed $9,000
  27. 2012-06-04
    historical
  28. 2007-12-04
    listed $39,000
  29. 2000-02-14
    soldstatus $26,000
  30. 2000-02-11
    soldstatus $26,000 258-char remark
    Show marketing remark (258 chars)

    NICE SIZE ROOMS-FIREPLACE IN BOTH LIVING ROOMS! FRESH PAINT AND NEW CARPET GOING INTO EACH UNIT. DUPLEX HAS SEPARATE UTILITIES PLUS A NEW ROOF (97). BOTH THE UPPER & LOWER UNITS WERE RENTING OUT FOR $340 EACH PER MONTH. IN- STANT CASH FLOW AT THIS PRICE!

  31. 1999-12-14
    listed $26,900 258-char remark
    Show marketing remark (258 chars)

    NICE SIZE ROOMS-FIREPLACE IN BOTH LIVING ROOMS! FRESH PAINT AND NEW CARPET GOING INTO EACH UNIT. DUPLEX HAS SEPARATE UTILITIES PLUS A NEW ROOF (97). BOTH THE UPPER & LOWER UNITS WERE RENTING OUT FOR $340 EACH PER MONTH. IN- STANT CASH FLOW AT THIS PRICE!

  32. 1992-05-08
    soldstatus $17,300
  33. 1988-07-01
    soldstatus $21,000
  34. 1987-03-03
    soldstatus $17,000

ⓘ 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
$784 · $65/mo
Projected year-2 tax
$784 · $65/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 ≥100°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
$25,872
− Mortgage interest
−$2,795
− Property taxes
−$784
− Insurance
−$250
− Repairs & maintenance
−$2,070
− Management
−$2,070
− Depreciation
−$1,452
Taxable income
$16,452
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,948
After-tax cash flow
$12,317/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

+193.5% since first listed
18 events — show timeline
  • 2026-04-07 Rental Removed $665 TURBOTENANT
  • 2026-03-07 Listed for Rent $665 TURBOTENANT
  • 2026-03-03 Price Changed $49,900 NORIS
  • 2026-02-13 Listed $59,900 NORIS
  • 2026-01-25 Rental Removed $949 REDFIN
  • 2026-01-20 Listed for Rent $949 REDFIN
  • 2026-01-15 Sold (Public Records) $33,000 Public Records
  • 2025-10-14 Price Changed $26,000 NORIS
  • 2018-10-25 Listing Removed NORIS
  • 2016-11-02 Listed $9,000 NORIS
  • 2012-06-04 Listing Removed NORIS
  • 2007-12-04 Listed $39,000 NORIS
  • 2000-02-14 Sold (Public Records) $26,000 Public Records
  • 2000-02-11 Sold (MLS) $26,000 NORIS
  • 1999-12-14 Listed $26,900 NORIS
  • 1992-05-08 Sold (Public Records) $17,300 Public Records
  • 1988-07-01 Sold (Public Records) $21,000 Public Records
  • 1987-03-03 Sold (Public Records) $17,000 Public Records

Property tax history

+1.3%/yr

Latest (2025): $784 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…