CashFlowRE
Sign in Sign up
5707 Roan Rd
D Composite 41.43
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 +12.2/30.0
  • ARV discount +6.3/15.0
  • Schools +5.9/10.0
  • Livability +4.4/5.0
  • 1% rule +4.1/10.0
  • DSCR +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$224,900

5707 Roan Rd · Sylvania, OH 43560
3 bd · 1.5 ba · 1,584 sqft · SingleFamily public records · 92 Days on market
Built 1978 7,700 sqft lot $142/sqft · at area comps Est $219k · at est.

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

Listing remarks MLS

Adorable Syl House - Light, Bright & Move-In Ready! Welcome to this charming Syl house filled with natural light and open, airy spaces throughout. Fresh paint and new carpet create a crisp, inviting feel. The gorgeous granite kitchen overlooks the back deck and spacious yard—perfect for entertaining or relaxing. Major updates include a new water heater and furnace (2017). The primary bedroom features a walk-in closet, while the warm, large lower-level den with fireplace offers flexible space for a family room, home office, or both. So much to see—don't miss this one. Hurry!

Key facts

  • New furnace
  • Walk-in closet
  • New water heater

Tags

GRANITE KITCHENWALK-IN CLOSETLOWER-LEVEL DENNEW WATER HEATERNEW FURNACE

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/1.5-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $-47 ($-560/yr) — negative.
  • To cash-flow at today's rent, offer at most $217k (3.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $204k (9.5% below list).
  • Recommended offer: $204k (9.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 2.8% in Sylvania — 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 88/100 on livability (#18 in OH, #191 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities C-, commute F.
  • Sylvania Schools (suburban): math 63% / reading 71% proficiency, ranked #157 of 656 in OH (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 18% free/reduced lunch — higher-income household profile.
  • Zoned schools: Hill View Elementary School (math 67% / reading 73%, grade A-, #380 of 1,584 statewide, top 25%, 359 students, 32% FRL); Sylvania Arbor Hills Junior High School (math 56% / reading 58%, grade B, #305 of 654 statewide, top 48%, 502 students, 34% FRL); Sylvania Northview High School (math 59% / reading 78%, grade B, #130 of 781 statewide, top 17%, 1,352 students, 20% FRL).
  • Market conditions: 196 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($205k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 27y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $165k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $203,631 (9.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 92 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  3. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.91%
Cap rate
6.04%
Cash-on-cash
-0.89%
DSCR
0.96
GRM
9.2

CMA / ARV

ARV (median comp)
$219,106
List price
$224,900
Delta
2.64%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5707 Roan Rd 0.00mi 3/1.5 1,584 (0%) 1mo $205,000 $129 99
5711 Elliott Dr 0.18mi 3/2.0 1,586 (+0%) 8mo $229,000 $144 83
5640 Dellbrook Dr 0.29mi 4/2.0 (+1) 1,595 (+1%) 5mo $219,900 $138 74
5904 Acres Rd 0.43mi 3/2.0 1,601 (+1%) 4mo $164,095 $102 73
5643 Marshall Rd 0.12mi 3/1.5 1,440 (-9%) 9mo $220,000 $153 72
5722 Balfour Rd 0.42mi 3/1.5 1,487 (-6%) 10mo $275,000 $185 62
5660 Centerview Dr 0.03mi 4/1.5 (+1) 1,352 (-15%) 8mo $220,000 $163 62
5117 Janet Ave 0.70mi 3/1.0 1,592 (+0%) 6mo $153,000 $96 59
5539 Mc Lain Dr 0.59mi 4/2.0 (+1) 1,650 (+4%) 2mo $195,000 $118 57
5201 Arbor Way 0.75mi 3/1.0 1,624 (+2%) 10mo $205,000 $126 50
5910 Whiteford Rd 0.69mi 3/1.0 1,428 (-10%) 6mo $172,000 $120 44
5911 Acres Rd 0.46mi 3/1.0 1,812 (+14%) 12mo $265,000 $146 43

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
-17.7%
Equity multiple
0.38×
Total profit
$-39,323
Equity at exit
$33,533
10-year hold
IRR
-9.7%
Equity multiple
0.40×
Total profit
$-37,692
Equity at exit
$19,445

Cash invested: $62,972 (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 43560

Home prices YoY
-31.7%
Active inventory
196
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,036 medium interval (Pro) →
Mortgage (P&I)
$1,179
Tax from tax record
$382 /mo · $4,587/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$428
Net cashflow
$-47

Break-even live

Break-even rent $2,095
Max offer price $216,656
Occupancy floor 97%

Sensitivity live

Price -10% $81 -5% $17 +0% $-47 +5% $-110 +10% $-174
Rent -10% $-208 -5% $-127 +0% $-47 +5% $34 +10% $114
Rate -1.0pp $67 -0.5pp $11 base $-47 +0.5pp $-105 +1.0pp $-164

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
$56,225
Closing costs
$6,747
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6455 Monroe St Sylvania, OH 1.0–2.0 1.0–2.5 744 $2,567 $3.45 15d 16 1.19mi
4828 Whiteford Rd Toledo, OH 2.0 2.0 1157 $1,947 $1.68 45d 1 1.24mi
4994 Main St Sylvania, OH 2.0 1.0 1110 $1,150 $1.04 25d 1 1.29mi

Listing history 26 events

  1. 2026-05-06
    status Pending 596-char remark
    Show marketing remark (596 chars)

    Adorable Syl House - Light, Bright & Move-In Ready! Welcome to this charming Syl house filled with natural light and open, airy spaces throughout. Fresh paint and new carpet create a crisp, inviting feel. The gorgeous granite kitchen overlooks the back deck and spacious yard—perfect for entertaining or relaxing. Major updates include a new water heater and furnace (2017). The primary bedroom features a walk-in closet, while the warm, large lower-level den with fireplace offers flexible space for a family room, home office, or both. So much to see—don't miss this one. Hurry!

  2. 2026-04-29
    price $224,900 596-char remark
    Show marketing remark (596 chars)

    Adorable Syl House - Light, Bright & Move-In Ready! Welcome to this charming Syl house filled with natural light and open, airy spaces throughout. Fresh paint and new carpet create a crisp, inviting feel. The gorgeous granite kitchen overlooks the back deck and spacious yard—perfect for entertaining or relaxing. Major updates include a new water heater and furnace (2017). The primary bedroom features a walk-in closet, while the warm, large lower-level den with fireplace offers flexible space for a family room, home office, or both. So much to see—don't miss this one. Hurry!

  3. 2026-02-02
    listed $234,900 Active 596-char remark
    Show marketing remark (596 chars)

    Adorable Syl House - Light, Bright & Move-In Ready! Welcome to this charming Syl house filled with natural light and open, airy spaces throughout. Fresh paint and new carpet create a crisp, inviting feel. The gorgeous granite kitchen overlooks the back deck and spacious yard—perfect for entertaining or relaxing. Major updates include a new water heater and furnace (2017). The primary bedroom features a walk-in closet, while the warm, large lower-level den with fireplace offers flexible space for a family room, home office, or both. So much to see—don't miss this one. Hurry!

  4. 2025-10-14
    price $165,000 265-char remark
    Show marketing remark (265 chars)

    Beautiful Sylvania home with an open concept, good sized master bedroom that has a walk-in closet, granite counter tops in the eat-in kitchen, and hardwood floor in the living room/hallway. Stainless Steel appliances 2015/2016. Furnace 2017. Hot water heater 2017.

  5. 2025-10-13
    price $70,000
  6. 2025-10-09
    price $118,000
  7. 2024-04-04
    historical
  8. 2024-03-24
    historical
  9. 2024-03-22
    historical
  10. 2024-03-14
    historical
  11. 2020-07-07
    soldstatus $165,000
  12. 2020-07-01
    soldstatus $165,000 265-char remark
    Show marketing remark (265 chars)

    Beautiful Sylvania home with an open concept, good sized master bedroom that has a walk-in closet, granite counter tops in the eat-in kitchen, and hardwood floor in the living room/hallway. Stainless Steel appliances 2015/2016. Furnace 2017. Hot water heater 2017.

  13. 2020-03-23
    listed $167,500 265-char remark
    Show marketing remark (265 chars)

    Beautiful Sylvania home with an open concept, good sized master bedroom that has a walk-in closet, granite counter tops in the eat-in kitchen, and hardwood floor in the living room/hallway. Stainless Steel appliances 2015/2016. Furnace 2017. Hot water heater 2017.

  14. 2016-01-04
    soldstatus $133,000
  15. 2012-11-15
    soldstatus $70,000
  16. 2012-09-28
    price $75,000
  17. 2012-09-18
    listed $75,000
  18. 2011-02-26
    historical
  19. 2010-08-26
    listed $122,000
  20. 2003-09-16
    historical
  21. 2003-09-08
    listed $134,900
  22. 1999-06-18
    soldstatus $118,000
  23. 1999-06-15
    soldstatus $118,000
  24. 1999-05-03
    listed $122,000
  25. 1996-07-05
    soldstatus $92,000
  26. 1993-02-22
    soldstatus $75,000

ⓘ 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
$4,587 · $382/mo
Projected year-2 tax
$4,587 · $382/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 · 1 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
$24,436
− Mortgage interest
−$12,598
− Property taxes
−$4,587
− Insurance
−$1,124
− Repairs & maintenance
−$1,955
− Management
−$1,955
− Depreciation
−$6,543
Taxable loss
−$4,326
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,038
After-tax cash flow
$478/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
Sylvania Schools
NCES district ID
3904487
Math proficiency
63% ▼ -12.00%
Reading proficiency
71% ▼ -6.00%
Median HH income
$71,949
Composite
58.95/100
National rank
#967
State rank
#157 of 656 in OH

Livability — Sylvania

Score
88/100
State rank
#18
US rank
#191

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sylvania, OH
County
Lucas County · 380,724 people
City population
33,286
Metro
Toledo, OH
Population (ZIP)
33,286
Household income
$109,486
Rent vs Own
18.1% rent · 81.9% own
Severe rent burden
355.0

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 (86%)
Race & ethnicity
White 86% Two or more races 4% Asian 4% Hispanic / Latino 3% Black 3%
Common ancestry
Romanian 10% Lithuanian 4% Slovak 2%
Foreign-born
6% · China, Canada
Languages at home
92% English-only · Other Indo-European 2% Arabic 2% Spanish 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
▼ -99.73%
Current HPI
215.2986
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

+199.9% since first listed
26 events — show timeline
  • 2026-05-06 Pending NORIS
  • 2026-04-29 Price Changed $224,900 NORIS
  • 2026-02-02 Listed $234,900 NORIS
  • 2025-10-14 Price Changed $165,000 NORIS
  • 2025-10-13 Price Changed $70,000 NORIS
  • 2025-10-09 Price Changed $118,000 NORIS
  • 2024-04-04 Listing Removed NORIS
  • 2024-03-24 Coming Soon NORIS
  • 2024-03-22 Listing Removed NORIS
  • 2024-03-14 Coming Soon NORIS
  • 2020-07-07 Sold (Public Records) $165,000 Public Records
  • 2020-07-01 Sold (MLS) $165,000 NORIS
  • 2020-03-23 Listed $167,500 NORIS
  • 2016-01-04 Sold (Public Records) $133,000 Public Records
  • 2012-11-15 Sold (MLS) $70,000 NORIS
  • 2012-09-28 Price Changed $75,000 NORIS
  • 2012-09-18 Listed $75,000 NORIS
  • 2011-02-26 Listing Removed NORIS
  • 2010-08-26 Listed $122,000 NORIS
  • 2003-09-16 Listing Removed NORIS
  • 2003-09-08 Listed $134,900 NORIS
  • 1999-06-18 Sold (Public Records) $118,000 Public Records
  • 1999-06-15 Sold (MLS) $118,000 NORIS
  • 1999-05-03 Listed $122,000 NORIS
  • 1996-07-05 Sold (Public Records) $92,000 Public Records
  • 1993-02-22 Sold (Public Records) $75,000 Public Records

Property tax history

+3.7%/yr

Latest (2025): $4,587 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…