CashFlowRE
Sign in Sign up
1142 Eleanor Ave Duplex
B- Composite 66.19
Why this score? — see what drove the B- 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 +28.1/30.0
  • DSCR +10.0/10.0
  • ARV discount +9.0/15.0
  • 1% rule +7.7/10.0
  • Rent growth +4.0/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$125,000

1142 Eleanor Ave · Toledo, OH 43612
2 bd · 2.0 ba · 1,375 sqft · MultiFamily public records · 17 Days on market
Built 1960 5,300 sqft lot Est $129k · at est.

🖨 Deal sheet 📄 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

LOW MAINTENANCE. RANCH STYLE TWINPLEX. SEPARATE ENTRANCES, LAUNDRY ROOM. ONE TENANT GETS $50 RENT REDUCTION FOR TAKING CARE OF LAWN & SNOW REMOVAL. GREAT LOCATION. CLOSE TO SCHOOLS, BUS LINES, SHOPPING.

Key facts

  • Newer windows
  • Detached garage
  • 5,300 sq ft lot

Tags

STRONG INVESTMENT OPPORTUNITYIMMEDIATE RENTAL INCOMENEWER WINDOWSDETACHED GARAGE

Property features AI

Finance

  • Financial info: Two-unit building; both units currently leased; One building; Tenants pay all utilities and lawn care; Owner pays exterior maintenance, water, insurance, and management

Exterior

  • Parking: Detached garage; Driveway; Concrete parking surfaces; Approximately 2.5 garage spaces
  • Utilities: Electricity connected; Natural gas connected; Public water; Public sewer
  • Home design: Residential income property (duplex); One-story
  • Construction: Aluminum siding and brick exterior; Crawl space foundation; Built (year per public records)
  • Exterior features: Asphalt roof; Corner lot

Interior

  • Kitchen: Water heater
  • Flooring: Carpet; Luxury vinyl
  • Heating & cooling: Baseboard heating; Natural gas heating; Boiler
  • Interior features: Other interior features
  • Laundry & utility: Common area laundry

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 × 1-bed/1.0-bath units multifamily listed at $125k.

Deal economics

  • At list price, monthly cash flow is $394 ($5k/yr) — positive. Per door: $197/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $123k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.1% 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: Larchmont Elementary School (math 12% / reading 21%, grade F, #1,363 of 1,584 statewide, top 86%, 415 students, 0% FRL); Start High School (math 11% / reading 33%, grade F, #672 of 781 statewide, top 86%, 1,242 students, 50% FRL) — zoned schools average 25% FRL vs 72% district-wide (47 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+6.0%/yr); 92 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($51k/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 $864 of loan paydown is wiped out by about $4k 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 + 6.0% rent growth), your $35k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 18y 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 $88k; 41% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $123,125 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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
1.27%
Cap rate
10.08%
Cash-on-cash
13.51%
DSCR
1.60
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$129,250
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4202 Parrakeet Ave 0.55mi 2/2.0 1,200 (-13%) 10mo $112,500 $94 44
438 Pasadena Blvd 0.74mi 2/2.0 1,536 (+12%) 5mo $127,500 $83 42

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 · 6.01% rent growth · sell at horizon

5-year hold
IRR
6.9%
Equity multiple
1.28×
Total profit
$9,811
Equity at exit
$18,638
10-year hold
IRR
18.8%
Equity multiple
2.79×
Total profit
$62,556
Equity at exit
$10,808

Cash invested: $35,000 (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 43612

Home prices YoY
-17.5%
Rents YoY
6.0%
Active inventory
92
Price-to-rent
13.1×

Monthly cashflow live

Estimated rent
$1,587 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$152 /mo · $1,826/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$333
Net cashflow
$394

Break-even live

Break-even rent $1,088
Max offer price $125,000
Occupancy floor 70%

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

UnitsBedsBathsEst. rent
Total (2 units) $1,587

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
$31,250
Closing costs
$3,750
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4459 N Haven Ave Toledo, OH 3.0 1.0 1416 $1,200 $0.85 14d 1 0.02mi
4158 Mayfield Dr Toledo, OH 2.0 1.0 960 $850 $0.89 14d 1 0.34mi
1338 Crestwood Rd Toledo, OH 3.0 1.0 1000 $1,250 $1.25 14d 1 0.36mi
4138 N Lockwood Ave Toledo, OH 2.0 1.0 1300 $1,050 $0.81 23d 1 0.37mi
1016 Mallett St Unit 1 Toledo, OH 2.0 1.0 1300 $900 $0.69 43d 1 0.46mi
4223 Birchall Rd Toledo, OH 3.0 1.0 1338 $1,395 $1.04 23d 1 0.48mi
4129 Vermaas Ave Toledo, OH 3.0 1.5 1385 $1,250 $0.90 43d 1 0.57mi
4124 Vermaas Ave Toledo, OH 2.0 1.0 1245 $997 $0.80 43d 1 0.59mi
4120 Parrakeet Ave Toledo, OH 3.0 2.0 1410 $1,450 $1.03 43d 1 0.61mi
4039 Vermaas Ave Toledo, OH 2.0 1.0 900 $900 $1.00 23d 1 0.61mi
4614 Commonwealth Ave Toledo, OH 3.0 1.5 1459 $1,295 $0.89 14d 1 0.63mi
3915 Willys Pkwy Unit 3915 Toledo, OH 3.0 1.0 1080 $800 $0.74 21d 1 0.64mi
4220 Caroline Ave Toledo, OH 3.0 1.0 944 $1,095 $1.16 43d 1 0.65mi
4140 Caroline Ave Toledo, OH 3.0 1.5 1378 $1,650 $1.20 23d 1 0.68mi
4038 Lyman Ave Toledo, OH 3.0 1.0 1175 $1,395 $1.19 43d 1 0.71mi
1477 W Sylvania Ave Toledo, OH 3.0 1.0 1570 $1,250 $0.80 43d 1 0.73mi
3812 Drexel Dr Apt 2 Toledo, OH 1.0 1.0 950 $773 $0.81 23d 1 0.73mi
1014 Berdan Ave Toledo, OH 3.0 1.0 1215 $1,200 $0.99 43d 1 0.76mi
3950 Woodhaven Dr Toledo, OH 2.0 1.0 1072 $745 $0.69 23d 1 0.77mi
3805 Hoiles Ave Toledo, OH 3.0 1.0 1370 $1,025 $0.75 23d 1 0.80mi
3725 Hoiles Ave Toledo, OH 3.0 1.0 1180 $1,245 $1.06 23d 1 0.83mi
3615 Berkeley Dr Toledo, OH 3.0 1.0 1096 $1,400 $1.28 14d 1 0.87mi
3713 Hazelhurst Ave Toledo, OH 3.0 1.5 1352 $1,700 $1.26 43d 1 0.88mi
4315 Garden Park Dr Toledo, OH 3.0 1.0 1268 $1,423 $1.12 23d 1 0.92mi
1489 Berdan Ave Toledo, OH 3.0 1.0 1068 $1,250 $1.17 43d 1 0.95mi
3541 Willys Pkwy Toledo, OH 3.0 1.0 1113 $1,400 $1.26 43d 1 0.96mi
927 W Northgate Pkwy Toledo, OH 2.0 1.0 896 $1,100 $1.23 14d 1 0.99mi
5207 Bennett Rd Toledo, OH 2.0 2.0 1109 $1,200 $1.08 14d 1 0.99mi
1801 Christian Ave Toledo, OH 1.0–2.0 1.0 750 $939 $1.25 14d 1 1.22mi
1732 Newport Ave Toledo, OH 3.0 1.0 896 $1,350 $1.51 23d 1 1.31mi
1731 Mansfield Rd Toledo, OH 3.0 1.0 1138 $1,195 $1.05 23d 1 1.34mi
1846 Loxley Rd Toledo, OH 2.0 1.0 876 $900 $1.03 43d 1 1.39mi
3683 Upton Ave Toledo, OH 3.0 1.0 1119 $1,100 $0.98 43d 1 1.39mi
614 Cadillac Ct Toledo, OH 3.0 1.0 1581 $1,075 $0.68 23d 1 1.41mi
610 Cadillac Ct Toledo, OH 3.0 1.0 1409 $1,050 $0.75 23d 1 1.41mi

Listing history 25 events

  1. 2026-06-14
    status $125,000 Pending 17 DOM
  2. 2026-06-10
    days on market $125,000 Contingent 17 DOM
  3. 2026-06-09
    days on market $125,000 Contingent 16 DOM
  4. 2026-06-08
    days on market $125,000 Contingent 15 DOM
  5. 2026-06-07
    days on market $125,000 Contingent 14 DOM
  6. 2026-06-05
    days on market $125,000 Contingent 11 DOM
  7. 2026-06-03
    days on market $125,000 Contingent 10 DOM
  8. 2026-06-03
    status $125,000 Contingent 9 DOM
  9. 2026-06-02
    days on market $125,000 Active 9 DOM
  10. 2026-06-01
    days on market $125,000 Active 8 DOM
  11. 2026-05-31
    days on market $125,000 Active 7 DOM
  12. 2026-05-30
    days on market $125,000 Active 6 DOM
  13. 2026-05-21
    listed $125,000 Active
  14. 2025-10-14
    price $50,000 206-char remark
    Show marketing remark (235 chars)

    Ranch/One level Twinplex. Live in one and rent the other or rent out both! Convenient West Toledo location. 2 car detached garage. Corner lot. Roof 2014. Replacement Windows 2012. Mailing address and other unit address is 1140 Eleanor.

  15. 2025-10-14
    price $88,500 235-char remark
    Show marketing remark (235 chars)

    Ranch/One level Twinplex. Live in one and rent the other or rent out both! Convenient West Toledo location. 2 car detached garage. Corner lot. Roof 2014. Replacement Windows 2012. Mailing address and other unit address is 1140 Eleanor.

  16. 2024-04-11
    soldstatus $88,500
  17. 2024-04-05
    soldstatus $88,500 Closed 235-char remark
    Show marketing remark (235 chars)

    Ranch/One level Twinplex. Live in one and rent the other or rent out both! Convenient West Toledo location. 2 car detached garage. Corner lot. Roof 2014. Replacement Windows 2012. Mailing address and other unit address is 1140 Eleanor.

  18. 2024-03-24
    status Pending 235-char remark
    Show marketing remark (235 chars)

    Ranch/One level Twinplex. Live in one and rent the other or rent out both! Convenient West Toledo location. 2 car detached garage. Corner lot. Roof 2014. Replacement Windows 2012. Mailing address and other unit address is 1140 Eleanor.

  19. 2024-02-27
    historical Contingent 235-char remark
    Show marketing remark (235 chars)

    Ranch/One level Twinplex. Live in one and rent the other or rent out both! Convenient West Toledo location. 2 car detached garage. Corner lot. Roof 2014. Replacement Windows 2012. Mailing address and other unit address is 1140 Eleanor.

  20. 2024-02-19
    listed $95,000 Active 235-char remark
    Show marketing remark (235 chars)

    Ranch/One level Twinplex. Live in one and rent the other or rent out both! Convenient West Toledo location. 2 car detached garage. Corner lot. Roof 2014. Replacement Windows 2012. Mailing address and other unit address is 1140 Eleanor.

  21. 2012-01-25
    soldstatus $18,000
  22. 2010-03-17
    soldstatus $50,000 206-char remark
    Show marketing remark (206 chars)

    LOW MAINTENANCE. RANCH STYLE TWINPLEX. SEPARATE ENTRANCES, LAUNDRY ROOM. ONE TENANT GETS $50 RENT REDUCTION FOR TAKING CARE OF LAWN & SNOW REMOVAL. GREAT LOCATION. CLOSE TO SCHOOLS, BUS LINES, SHOPPING.

  23. 2008-10-09
    listed $59,900 206-char remark
    Show marketing remark (206 chars)

    LOW MAINTENANCE. RANCH STYLE TWINPLEX. SEPARATE ENTRANCES, LAUNDRY ROOM. ONE TENANT GETS $50 RENT REDUCTION FOR TAKING CARE OF LAWN & SNOW REMOVAL. GREAT LOCATION. CLOSE TO SCHOOLS, BUS LINES, SHOPPING.

  24. 2006-10-20
    soldstatus $100,000
  25. 1998-06-01
    soldstatus $62,000

ⓘ 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
$1,826 · $152/mo
Projected year-2 tax
$1,888 · $157/mo
Expected delta
+$62/yr (+$5/mo · 3.4%)

ⓘ 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 · 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
$19,044
− Mortgage interest
−$7,002
− Property taxes
−$1,826
− Insurance
−$625
− Repairs & maintenance
−$1,524
− Management
−$1,524
− Depreciation
−$3,636
Taxable income
$2,908
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$698
After-tax cash flow
$4,030/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)
28,480
Household income
$50,728
Rent vs Own
45.4% rent · 54.6% own
Severe rent burden
1203.0

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
Majority White (63%)
Race & ethnicity
White 63% Black 23% Two or more races 10% Hispanic / Latino 9%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Romanian 9% Lithuanian 3% Italian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% 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
▼ -50.05%
Current HPI
235.5389
Rent YoY
▲ 6.01%
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

+101.6% since first listed
13 events — show timeline
  • 2026-05-21 Listed $125,000 NORIS
  • 2025-10-14 Price Changed $50,000 NORIS
  • 2025-10-14 Price Changed $88,500 NORIS
  • 2024-04-11 Sold (Public Records) $88,500 Public Records
  • 2024-04-05 Sold (MLS) $88,500 NORIS
  • 2024-03-24 Pending NORIS
  • 2024-02-27 Contingent NORIS
  • 2024-02-19 Listed $95,000 NORIS
  • 2012-01-25 Sold (Public Records) $18,000 Public Records
  • 2010-03-17 Sold (MLS) $50,000 NORIS
  • 2008-10-09 Listed $59,900 NORIS
  • 2006-10-20 Sold (Public Records) $100,000 Public Records
  • 1998-06-01 Sold (Public Records) $62,000 Public Records

Property tax history

+1.3%/yr

Latest (2025): $1,826 · +6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…