CashFlowRE
Sign in Sign up
3342 Elm St
C+ Composite 64.22
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.5/5.0
  • ARV discount +3.4/15.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$59,900

3342 Elm St · Toledo, OH 43608
2 bd · 1.0 ba · 1,247 sqft · SingleFamily public records · 143 Days on market
Built 1941 7,000 sqft lot Est $55k · 9% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Currently leased for $539/month, but could easily be in the low $600's!! 2 bedroom home with 1200+ square feet of living space.

Key facts

  • Covered front porch
  • Solid brick exterior
  • Detached garage

Tags

SOLID BRICK EXTERIORCOVERED FRONT PORCHDETACHED GARAGE

Property features AI

Exterior

  • Parking: Detached garage; Driveway; 2 parking spaces total (2 garage spaces)
  • Utilities: Electricity connected; Natural gas connected; Public water; Sanitary sewer
  • Home design: Single-family residence (house); One story; No shared/common walls; Located on a 0.16-acre lot
  • Construction: Brick construction; Combination foundation; Built (year per public records)
  • Exterior features: Shingle roof; City street frontage

Interior

  • Kitchen: Kitchen (main level, approx. 13 x 10)
  • Bedrooms: Primary bedroom (main level, approx. 12 x 11); Bedroom 2 (main level, approx. 12 x 8)
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: 4 total rooms; Other interior features; Unfinished basement
  • Laundry & utility: Laundry located inside

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-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $333 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($955 rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.0% vs local median 7.6% 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: Sherman Elementary School (math 2% / reading 8%, grade F, #1,554 of 1,584 statewide, top 100%, 293 students, 0% FRL); Woodward High School (math 2% / reading 22%, grade F, #726 of 781 statewide, top 94%, 672 students, 0% FRL) — zoned schools average 0% FRL vs 72% district-wide (72 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+3.9%/yr); 58 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 39% of the median local income ($29k/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 $414 of loan paydown is wiped out by about $2k 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 + 3.9% rent growth), your $17k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 143 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 21y ago; this cycle's ask has dropped $10k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $22k; list at $60k implies a 172% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $52,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 143 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 1941 — 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
1.59%
Cap rate
12.97%
Cash-on-cash
23.85%
DSCR
2.06
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$54,868
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
330 E Lake St 0.13mi 3/2.0 (+1) 1,211 (-3%) 3mo $72,000 $59 77
307 Majestic Dr 0.29mi 3/2.0 (+1) 1,309 (+5%) 3mo $91,000 $70 67
3118 Elm St 0.30mi 3/1.0 (+1) 1,140 (-9%) 4mo $50,000 $44 64
532 Dexter St 0.50mi 3/1.5 (+1) 1,307 (+5%) 2mo $62,000 $47 60
125 E Oakland St 0.37mi 2/1.0 1,088 (-13%) 4mo $18,000 $17 58
2742 Chestnut St 0.60mi 3/1.0 (+1) 1,312 (+5%) 5mo $43,000 $33 54
40 E Oakland St 0.45mi 3/1.0 (+1) 1,110 (-11%) 4mo $53,000 $48 52
235 Bronson Ave 0.44mi 3/2.0 (+1) 1,104 (-12%) 2mo $48,000 $43 50
150 W Park St 0.73mi 2/1.0 1,124 (-10%) 4mo $12,000 $11 46
18 W Oakland St 0.56mi 3/2.0 (+1) 1,396 (+12%) 1mo $114,000 $82 44
910 Woodward Ave 0.60mi 3/2.0 (+1) 1,104 (-12%) 4mo $34,000 $31 41
1101 Ketcham Ave 0.74mi 3/1.0 (+1) 1,068 (-14%) 3mo $25,850 $24 34

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 · 3.89% rent growth · sell at horizon

5-year hold
IRR
18.1%
Equity multiple
1.74×
Total profit
$12,408
Equity at exit
$8,931
10-year hold
IRR
27.1%
Equity multiple
3.49×
Total profit
$41,826
Equity at exit
$5,179

Cash invested: $16,772 (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 43608

Home prices YoY
-21.3%
Rents YoY
3.9%
Active inventory
58
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$955 high interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$82 /mo · $981/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$200
Net cashflow
$333

Break-even live

Break-even rent $533
Max offer price $59,900
Occupancy floor 60%

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
$14,975
Closing costs
$1,797
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
424 E Lake St Toledo, OH 3.0 1.0 1228 $1,075 $0.88 14d 1 0.07mi
333 E Lake St Toledo, OH 2.0 1.0 800 $495 $0.62 23d 1 0.13mi
516 E Hudson St Toledo, OH 3.0 1.0 1204 $1,098 $0.91 14d 1 0.14mi
524 E Hudson St Toledo, OH 2.0 1.0 1050 $825 $0.79 44d 1 0.15mi
524 E Hudson St Toledo, OH 3.0 1.0 1150 $895 $0.78 21d 1 0.15mi
405 E Manhattan Blvd Toledo, OH 2.0 1.0 1000 $900 $0.90 14d 1 0.17mi
710 E Lake St Toledo, OH 3.0 1.0 1242 $1,000 $0.81 14d 1 0.39mi
59 E Hudson St Toledo, OH 3.0 1.0 1368 $1,100 $0.80 44d 1 0.41mi
319 Dexter St Toledo, OH 2.0 1.0 990 $1,005 $1.02 44d 1 0.48mi
830 Homer Ave Toledo, OH 3.0 1.0 1208 $895 $0.74 44d 1 0.55mi
227 Everett St Toledo, OH 2.0 1.0 914 $850 $0.93 44d 1 0.55mi
3010 Warsaw St Toledo, OH 1.0 1.0 806 $525 $0.65 21d 1 0.56mi
420 Everett St Toledo, OH 2.0 1.0 1000 $975 $0.97 23d 1 0.56mi
2807 Chestnut St Unit 2 Toledo, OH 1.0 1.0 745 $495 $0.66 21d 1 0.59mi
329 Mettler St Toledo, OH 2.0 1.0 908 $975 $1.07 14d 1 0.60mi
2621 Chestnut St Toledo, OH 3.0 1.0 1444 $1,250 $0.87 44d 1 0.72mi
225 Palmer St Toledo, OH 2.0 1.0 924 $895 $0.97 44d 1 0.81mi
3474 Maher St Toledo, OH 2.0 1.0 736 $1,125 $1.53 44d 1 0.81mi
3439 Jeannette Ave Toledo, OH 3.0 1.0 1098 $1,095 $1.00 44d 1 0.83mi
1337 Moore St Toledo, OH 3.0 1.5 1194 $995 $0.83 21d 1 0.88mi
3405 Beaumont Dr Toledo, OH 2.0 1.0 855 $745 $0.87 14d 1 0.92mi
425 Boston Pl Unit A Toledo, OH 2.0 1.0 1200 $895 $0.75 23d 1 1.10mi
610 Cadillac Ct Toledo, OH 3.0 1.0 1409 $1,050 $0.75 23d 1 1.14mi
2907 Rockwood Pl Toledo, OH 3.0 1.0 1494 $1,100 $0.74 14d 1 1.28mi
3950 Woodhaven Dr Toledo, OH 2.0 1.0 1072 $745 $0.69 23d 1 1.29mi
4013 Caroline Ave Toledo, OH 1.0 1.0 840 $800 $0.95 21d 1 1.30mi
4140 Caroline Ave Toledo, OH 3.0 1.5 1378 $1,650 $1.20 23d 1 1.36mi
4220 Caroline Ave Toledo, OH 3.0 1.0 944 $1,095 $1.16 44d 1 1.39mi
4039 Vermaas Ave Toledo, OH 2.0 1.0 900 $900 $1.00 23d 1 1.44mi
4124 Vermaas Ave Toledo, OH 2.0 1.0 1245 $997 $0.80 44d 1 1.44mi
4129 Vermaas Ave Toledo, OH 3.0 1.5 1385 $1,250 $0.90 44d 1 1.47mi
244 Sunset Blvd Toledo, OH 2.0 1.0 726 $1,045 $1.44 21d 1 1.49mi

Listing history 21 events

  1. 2026-05-18
    status Pending
  2. 2026-03-23
    historical Contingent
  3. 2026-01-13
    price $59,900
  4. 2025-12-26
    listed $69,900 Active
  5. 2025-10-14
    price $25,000 127-char remark
    Show marketing remark (162 chars)

    1-story investment property currently rented for $725/month. Long-term tenant that wants to stay. Don't miss the opportunity to add this to your rental portfolio!

  6. 2025-10-14
    price $22,000 162-char remark
    Show marketing remark (162 chars)

    1-story investment property currently rented for $725/month. Long-term tenant that wants to stay. Don't miss the opportunity to add this to your rental portfolio!

  7. 2025-01-10
    soldstatus $22,000 Closed 162-char remark
    Show marketing remark (162 chars)

    1-story investment property currently rented for $725/month. Long-term tenant that wants to stay. Don't miss the opportunity to add this to your rental portfolio!

  8. 2025-01-10
    status Pending 162-char remark
    Show marketing remark (162 chars)

    1-story investment property currently rented for $725/month. Long-term tenant that wants to stay. Don't miss the opportunity to add this to your rental portfolio!

  9. 2024-12-27
    historical Contingent 162-char remark
    Show marketing remark (162 chars)

    1-story investment property currently rented for $725/month. Long-term tenant that wants to stay. Don't miss the opportunity to add this to your rental portfolio!

  10. 2024-12-22
    status Active 162-char remark
    Show marketing remark (162 chars)

    1-story investment property currently rented for $725/month. Long-term tenant that wants to stay. Don't miss the opportunity to add this to your rental portfolio!

  11. 2024-12-02
    historical Contingent 162-char remark
    Show marketing remark (162 chars)

    1-story investment property currently rented for $725/month. Long-term tenant that wants to stay. Don't miss the opportunity to add this to your rental portfolio!

  12. 2024-11-29
    listed $29,900 Active 162-char remark
    Show marketing remark (162 chars)

    1-story investment property currently rented for $725/month. Long-term tenant that wants to stay. Don't miss the opportunity to add this to your rental portfolio!

  13. 2021-03-01
    listed $33,099
  14. 2019-03-11
    historical
  15. 2019-02-25
    listed $28,000
  16. 2006-07-11
    soldstatus $25,000 127-char remark
    Show marketing remark (127 chars)

    Currently leased for $539/month, but could easily be in the low $600's!! 2 bedroom home with 1200+ square feet of living space.

  17. 2006-07-06
    soldstatus $73,900
  18. 2006-04-03
    listed $73,900 127-char remark
    Show marketing remark (127 chars)

    Currently leased for $539/month, but could easily be in the low $600's!! 2 bedroom home with 1200+ square feet of living space.

  19. 2005-12-15
    historical
  20. 2005-09-06
    listed
  21. 1997-04-07
    soldstatus $15,300

ⓘ 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
$981 · $82/mo
Projected year-2 tax
$981 · $82/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 · 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
$11,456
− Mortgage interest
−$3,355
− Property taxes
−$981
− Insurance
−$300
− Repairs & maintenance
−$916
− Management
−$916
− Depreciation
−$1,743
Taxable income
$3,245
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$779
After-tax cash flow
$3,222/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)
13,593
Household income
$29,275
Rent vs Own
44.6% rent · 55.4% own
Severe rent burden
911.0

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 0.60)
Race & ethnicity
Black 57% White 25% Two or more races 9% Hispanic / Latino 8% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 4% Lithuanian 2% Slovak 1%
Foreign-born
4% · Canada, China
Languages at home
91% English-only · Spanish 7%

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
▼ -37.73%
Current HPI
139.4964
Rent YoY
▲ 3.89%
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

+291.5% since first listed
21 events — show timeline
  • 2026-05-18 Pending NORIS
  • 2026-03-23 Contingent NORIS
  • 2026-01-13 Price Changed $59,900 NORIS
  • 2025-12-26 Listed $69,900 NORIS
  • 2025-10-14 Price Changed $25,000 NORIS
  • 2025-10-14 Price Changed $22,000 NORIS
  • 2025-01-10 Sold (MLS) $22,000 NORIS
  • 2025-01-10 Pending NORIS
  • 2024-12-27 Contingent NORIS
  • 2024-12-22 Relisted NORIS
  • 2024-12-02 Contingent NORIS
  • 2024-11-29 Listed $29,900 NORIS
  • 2021-03-01 Listed $33,099 NORIS
  • 2019-03-11 Listing Removed NORIS
  • 2019-02-25 Listed $28,000 NORIS
  • 2006-07-11 Sold (MLS) $25,000 NORIS
  • 2006-07-06 Sold (Public Records) $73,900 Public Records
  • 2006-04-03 Listed $73,900 NORIS
  • 2005-12-15 Listing Removed NORIS
  • 2005-09-06 Listed NORIS
  • 1997-04-07 Sold (Public Records) $15,300 Public Records

Property tax history

+3.2%/yr

Latest (2025): $981 · -7.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…