CashFlowRE
Sign in Sign up
808 Bartley Pl
D+ Composite 49.7
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 +7.5/15.0
  • 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

$19,900

808 Bartley Pl · Toledo, OH 43609
3 bd · 1.0 ba · 1,224 sqft · SingleFamily public records · 165 Days on market
Built 1887 3,200 sqft lot $16/sqft · 51% below area

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

Listing remarks MLS

Great opportunity for investors seeking a flip or value-add project with strong upside. This property offers excellent potential to renovate, reposition, and build equity quickly. Buyer will need to complete the City of Toledo vetting process, as the property currently has violations on record. All fines have been paid. Seller will make no repairs and is selling the property as is.

Key facts

  • 3,200 sq ft lot
  • 2 parking spots
  • Built 1887

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 $20k.

Deal economics

  • At list price, monthly cash flow is $619 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $20k).
  • Recommended offer: $18k (12.0% below list) — sets the bar for market timing.
  • Cap rate 43.6% vs local median 7.7% 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-, 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); Toledo Early College High School (math 72% / reading 87%, grade A-, #35 of 781 statewide, top 6%, 334 students, 45% FRL) — zoned schools average 41% FRL vs 72% district-wide (30 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 68% at this address vs 20% district-wide (+48 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 fast (+7.8%/yr); 100 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 53% 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).

Forward outlook

  • In year one you build about $287 of equity ($138 loan paydown + $149 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 $6k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 165 days — a 12% lower offer ($18k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 23y ago; this cycle's ask has dropped $12k (37%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $5k; list at $20k implies a 298% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.9% of price; built in 1887 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $17,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 165 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 1887 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
5.17%
Cap rate
43.65%
Cash-on-cash
133.41%
DSCR
6.94
GRM
1.6

CMA / ARV

ARV (median comp)
$40,566
List price
$19,900
Delta
-50.94%
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
1057 Harding Dr 0.18mi 3/2.0 1,184 (-3%) 4mo $98,500 $83 79
837 Orchard St 0.54mi 3/1.0 1,224 (0%) 1mo $19,000 $16 74
1127 Harding Dr 0.12mi 3/1.0 1,104 (-10%) 4mo $22,000 $20 74
1023 Shadowlawn Dr 0.54mi 3/1.0 1,193 (-2%) 2mo $72,000 $60 69
445 Hiett Ave 0.40mi 3/1.0 1,144 (-6%) 3mo $33,000 $29 68
819 Lodge Ave 0.50mi 3/2.0 1,190 (-3%) 1mo $65,000 $55 67
839 Brighton Ave 0.56mi 3/1.0 1,260 (+3%) 3mo $102,000 $81 66
829 Ogden Ave 0.68mi 3/1.0 1,220 (-0%) 2mo $100,000 $82 66
819 Geneva Ave 0.73mi 3/1.0 1,212 (-1%) 2mo $105,000 $87 63
752 Hampton Ave 0.65mi 2/1.5 (-1) 1,182 (-3%) 2mo $85,900 $73 56
1152 Colton St 0.44mi 3/1.0 1,046 (-14%) 1mo $65,000 $62 54
855 Brighton Ave 0.57mi 3/1.0 1,070 (-13%) 2mo $97,500 $91 51

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
9.05×
Total profit
$44,845
Equity at exit
$6,535
10-year hold
IRR
Equity multiple
22.02×
Total profit
$117,120
Equity at exit
$8,488

Cash invested: $5,572 (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
1.6×

Monthly cashflow live

Estimated rent
$1,029 high interval (Pro) →
Mortgage (P&I)
$104
Tax from tax record
$81 /mo · $973/yr
Insurance
$8
HOA
$0
Vacancy / Maint / Mgmt
$216
Net cashflow
$619

Break-even live

Break-even rent $245
Max offer price $19,900
Occupancy floor 35%

Sensitivity live

Price -10% $689 -5% $683 +0% $619 +5% $614 +10% $608
Rent -10% $538 -5% $579 +0% $619 +5% $660 +10% $701
Rate -1.0pp $629 -0.5pp $625 base $619 +0.5pp $614 +1.0pp $609

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
$4,975
Closing costs
$597
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2424 Broadway St Toledo, OH 3.0 1.0 1416 $1,049 $0.74 16d 1 0.22mi
1418 Colburn St Toledo, OH 3.0 1.0 992 $1,200 $1.21 16d 1 0.39mi
724 Spencer St Toledo, OH 3.0 1.5 1127 $1,100 $0.98 46d 1 0.40mi
705 Nicholas St Toledo, OH 2.0 1.0 1037 $900 $0.87 46d 1 0.48mi
532 Carlton St Toledo, OH 3.0 1.0 1130 $1,050 $0.93 46d 1 0.51mi
523 Nicholas St Toledo, OH 3.0 1.0 1290 $1,350 $1.05 16d 1 0.54mi
1321 Gordon St Toledo, OH 3.0 1.0 1121 $1,050 $0.94 46d 1 0.55mi
2594 Broadway St Toledo, OH 2.0 1.0 1076 $825 $0.77 46d 1 0.56mi
837 Colburn St Unit 2 Toledo, OH 2.0 1.0 1158 $695 $0.60 25d 1 0.58mi
837 Colburn St Unit 1 Toledo, OH 2.0 1.0 1178 $700 $0.59 46d 1 0.58mi
771 Orchard St Unit 7715 Toledo, OH 2.0 1.0 1086 $645 $0.59 25d 1 0.59mi
827 Colburn St Toledo, OH 2.0 1.0 1092 $750 $0.69 46d 1 0.60mi
1734 Arlington Ave Toledo, OH 2.0 1.0 700 $800 $1.14 16d 1 0.80mi
2044 Arlington Ave Toledo, OH 2.0 1.0 800 $825 $1.03 23d 1 1.21mi
244 Knower St Toledo, OH 3.0 1.0 1120 $995 $0.89 16d 1 1.30mi
319 N Detroit Ave Toledo, OH 3.0 1.0 1341 $845 $0.63 46d 1 1.41mi
307 Danberry St Toledo, OH 2.0 1.0 988 $950 $0.96 46d 1 1.48mi

Listing history 32 events

  1. 2026-06-21
    days on market $19,900 Active 165 DOM
  2. 2026-06-18
    days on market $19,900 Active 162 DOM
  3. 2026-06-17
    days on market $19,900 Active 161 DOM
  4. 2026-06-16
    days on market $19,900 Active 160 DOM
  5. 2026-06-15
    days on market $19,900 Active 159 DOM
  6. 2026-06-14
    days on market $19,900 Active 157 DOM
  7. 2026-06-10
    days on market $19,900 Active 154 DOM
  8. 2026-06-09
    days on market $19,900 Active 153 DOM
  9. 2026-06-08
    days on market $19,900 Active 152 DOM
  10. 2026-06-07
    days on market $19,900 Active 151 DOM
  11. 2026-06-05
    days on market $19,900 Active 148 DOM
  12. 2026-06-03
    days on market $19,900 Active 147 DOM
  13. 2026-06-02
    days on market $19,900 Active 146 DOM
  14. 2026-06-01
    days on market $19,900 Active 145 DOM
  15. 2026-05-31
    days on market $19,900 Active 144 DOM
  16. 2026-05-30
    days on market $19,900 Active 143 DOM
  17. 2026-04-14
    status Active 384-char remark
    Show marketing remark (384 chars)

    Great opportunity for investors seeking a flip or value-add project with strong upside. This property offers excellent potential to renovate, reposition, and build equity quickly. Buyer will need to complete the City of Toledo vetting process, as the property currently has violations on record. All fines have been paid. Seller will make no repairs and is selling the property as is.

  18. 2026-03-26
    historical Contingent 384-char remark
    Show marketing remark (384 chars)

    Great opportunity for investors seeking a flip or value-add project with strong upside. This property offers excellent potential to renovate, reposition, and build equity quickly. Buyer will need to complete the City of Toledo vetting process, as the property currently has violations on record. All fines have been paid. Seller will make no repairs and is selling the property as is.

  19. 2026-03-13
    price $19,900 384-char remark
    Show marketing remark (384 chars)

    Great opportunity for investors seeking a flip or value-add project with strong upside. This property offers excellent potential to renovate, reposition, and build equity quickly. Buyer will need to complete the City of Toledo vetting process, as the property currently has violations on record. All fines have been paid. Seller will make no repairs and is selling the property as is.

  20. 2026-03-12
    status Active 384-char remark
    Show marketing remark (384 chars)

    Great opportunity for investors seeking a flip or value-add project with strong upside. This property offers excellent potential to renovate, reposition, and build equity quickly. Buyer will need to complete the City of Toledo vetting process, as the property currently has violations on record. All fines have been paid. Seller will make no repairs and is selling the property as is.

  21. 2026-02-12
    status Pending 384-char remark
    Show marketing remark (384 chars)

    Great opportunity for investors seeking a flip or value-add project with strong upside. This property offers excellent potential to renovate, reposition, and build equity quickly. Buyer will need to complete the City of Toledo vetting process, as the property currently has violations on record. All fines have been paid. Seller will make no repairs and is selling the property as is.

  22. 2025-11-21
    listed $31,400 Active 384-char remark
    Show marketing remark (384 chars)

    Great opportunity for investors seeking a flip or value-add project with strong upside. This property offers excellent potential to renovate, reposition, and build equity quickly. Buyer will need to complete the City of Toledo vetting process, as the property currently has violations on record. All fines have been paid. Seller will make no repairs and is selling the property as is.

  23. 2025-10-09
    price $5,000
  24. 2009-07-12
    historical
  25. 2009-01-12
    listed $29,900
  26. 2007-02-10
    historical
  27. 2006-08-10
    listed $35,000
  28. 2003-12-31
    soldstatus $5,000
  29. 2003-12-09
    listed $8,500
  30. 2003-09-04
    historical
  31. 2003-06-05
    listed $12,000
  32. 1997-10-09
    soldstatus $16,000

ⓘ 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
$973 · $81/mo
Projected year-2 tax
$973 · $81/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 · 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
$12,352
− Mortgage interest
−$1,115
− Property taxes
−$973
− Insurance
−$100
− Repairs & maintenance
−$988
− Management
−$988
− Depreciation
−$579
Taxable income
$7,610
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,826
After-tax cash flow
$5,607/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

+24.4% since first listed
16 events — show timeline
  • 2026-04-14 Relisted NORIS
  • 2026-03-26 Contingent NORIS
  • 2026-03-13 Price Changed $19,900 NORIS
  • 2026-03-12 Relisted NORIS
  • 2026-02-12 Pending NORIS
  • 2025-11-21 Listed $31,400 NORIS
  • 2025-10-09 Price Changed $5,000 NORIS
  • 2009-07-12 Listing Removed NORIS
  • 2009-01-12 Listed $29,900 NORIS
  • 2007-02-10 Listing Removed NORIS
  • 2006-08-10 Listed $35,000 NORIS
  • 2003-12-31 Sold (MLS) $5,000 NORIS
  • 2003-12-09 Listed $8,500 NORIS
  • 2003-09-04 Listing Removed NORIS
  • 2003-06-05 Listed $12,000 NORIS
  • 1997-10-09 Sold (Public Records) $16,000 Public Records

Property tax history

+3.9%/yr

Latest (2025): $973 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…