CashFlowRE
Sign in Sign up
353 Milford St
C+ Composite 61.22
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 +3.8/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$65,900

353 Milford St · Toledo, OH 43605
3 bd · 1.0 ba · 1,137 sqft · SingleFamily public records · 22 Days on market
Built 1913 4,300 sqft lot $58/sqft · 22% above area Est $54k · 22% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This updated 3-bed, 1 bath home is a great addition to your portfolio, or great starter! Enclosed porches on front and back expand the living space, both with newer flooring. Newer flooring in the open kitchen and dining room, too. Kitchen and bathroom are both renovated. Spacious upstairs can be 2 bedrooms or a bedroom & office / bedroom & play room combo. Tenant in place with $975 monthly rent. Excellent price/value, act fast!

Key facts

  • Enclosed porches
  • Spacious upstairs
  • Renovated bathroom

Tags

ENCLOSED PORCHESNEWER FLOORINGRENOVATED KITCHENRENOVATED BATHROOMSPACIOUS UPSTAIRS

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 $66k.

Deal economics

  • At list price, monthly cash flow is $470 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $66k).
  • Recommended offer: $65k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.8% 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-, 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 (+5.4%/yr); 117 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 37% of the median local income ($39k/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 $456 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 + 5.4% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($65k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y 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 $55k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1913 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $64,911 (1.5% below list)

Questions for the listing agent

  1. Built in 1913 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.82%
Cap rate
14.85%
Cash-on-cash
30.56%
DSCR
2.36
GRM
4.6

CMA / ARV

ARV (median comp)
$53,848
List price
$65,900
Delta
22.38%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2023 Woodford St 0.10mi 2/1.0 (-1) 1,152 (+1%) 3mo $26,000 $23 86
266 Milford St 0.11mi 3/1.0 1,060 (-7%) 6mo $120,000 $113 79
146 Esther St 0.25mi 3/1.0 1,255 (+10%) 1mo $71,500 $57 70
2137 Valentine St 0.26mi 3/1.0 1,272 (+12%) 6mo $47,500 $37 64
2125 Valentine St 0.24mi 3/1.0 1,265 (+11%) 12mo $59,000 $47 61
130 Burger St 0.30mi 2/2.0 (-1) 1,242 (+9%) 3mo $134,000 $108 59
310 Whittemore St 0.19mi 3/3.0 1,296 (+14%) 4mo $79,800 $62 56
2232 Caledonia St 0.35mi 3/1.0 1,273 (+12%) 11mo $75,000 $59 55
523 Reineck Dr 0.69mi 3/1.0 1,088 (-4%) 17mo $135,000 $124 47
2224 Genesee St 0.39mi 3/2.0 1,272 (+12%) 18mo $115,000 $90 43
2404 York St 0.59mi 3/1.0 994 (-13%) 12mo $25,000 $25 42
118 Burger St 0.33mi 2/2.0 (-1) 984 (-14%) 18mo $77,000 $78 38

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 · 5.37% rent growth · sell at horizon

5-year hold
IRR
28.0%
Equity multiple
2.20×
Total profit
$22,209
Equity at exit
$9,826
10-year hold
IRR
36.9%
Equity multiple
4.83×
Total profit
$70,618
Equity at exit
$5,698

Cash invested: $18,452 (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 43605

Home prices YoY
-25.6%
Rents YoY
5.4%
Active inventory
117
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,199 high interval (Pro) →
Mortgage (P&I)
$346
Tax from tax record
$105 /mo · $1,256/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$470

Break-even live

Break-even rent $605
Max offer price $65,900
Occupancy floor 56%

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
$16,475
Closing costs
$1,977
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1848 Genesee St Toledo, OH 3.0 1.0 1069 $1,200 $1.12 43d 1 0.19mi
1848 Genesee St Toledo, OH 3.0 1.0 1069 $1,300 $1.22 23d 1 0.19mi
1964 Burr St Toledo, OH 3.0 1.0 1159 $1,250 $1.08 43d 1 0.23mi
2453 Caledonia St Toledo, OH 2.0 1.0 1179 $810 $0.69 13d 1 0.65mi
622 Whitlock Ave Toledo, OH 3.0 1.0 925 $1,195 $1.29 43d 1 0.70mi
128 Carbon St Toledo, OH 3.0 1.0 1113 $1,200 $1.08 23d 1 0.82mi
221 Licking St Unit 2 Toledo, OH 3.0 1.0 1048 $1,099 $1.05 23d 1 0.87mi
1951 N Summit St Unit 2 Toledo, OH 2.0 1.0 835 $800 $0.96 43d 1 0.90mi
223 Valleywood Dr Toledo, OH 2.0 1.0 1098 $1,099 $1.00 23d 1 0.91mi
1306 Mott Ave Toledo, OH 3.0 1.5 1282 $1,149 $0.90 43d 1 0.97mi
1305 Mott Ave Toledo, OH 3.0 1.0 1080 $1,000 $0.93 43d 1 0.97mi
2074 Starr Ave Toledo, OH 3.0 1.0 1115 $1,025 $0.92 23d 1 1.00mi
1449 N Huron St Toledo, OH 4.0 2.0 1430 $1,045 $0.73 13d 1 1.18mi
508 Howland Ave Toledo, OH 3.0 1.0 840 $1,000 $1.19 43d 1 1.20mi
2129 Nevada St Toledo, OH 3.0 1.0 1352 $1,200 $0.89 13d 1 1.25mi
571 Howland Ave Toledo, OH 2.0 1.0 874 $875 $1.00 43d 1 1.27mi
3148 Corduroy Rd Oregon, OH 1.0–2.0 1.0–1.5 800 $870 $1.09 13d 1 1.27mi
413 Sandusky St Toledo, OH 2.0 1.0 900 $775 $0.86 23d 1 1.27mi
653 Oswald St Toledo, OH 2.0 1.0 920 $800 $0.87 43d 1 1.31mi
557 Valleywood Dr Toledo, OH 3.0 1.0 848 $1,100 $1.30 43d 1 1.31mi
630 Mulberry St Toledo, OH 2.0 1.0 1000 $950 $0.95 23d 1 1.34mi
1119 N Summit St Toledo, OH 1.0–2.0 1.0–2.0 1023 $1,750 $1.71 13d 2 1.34mi
1119 N Summit St Toledo, OH 2.0 2.0 1500 $1,890 $1.26 43d 1 1.34mi
1119 N Summit St Toledo, OH 2.0 2.0 1226 $1,750 $1.43 23d 1 1.34mi
1614 Nevada St Toledo, OH 2.0 1.0 1172 $1,000 $0.85 21d 1 1.36mi
414 Platt St Unit ST-3 Toledo, OH 3.0 1.0 1500 $1,150 $0.77 23d 1 1.39mi
722 Coyne Ave Toledo, OH 2.0 1.0 900 $1,000 $1.11 13d 1 1.39mi
420 Platt St Toledo, OH 2.0 1.0 1499 $685 $0.46 21d 1 1.39mi
732 Coyne Ave Toledo, OH 3.0 1.0 968 $1,145 $1.18 13d 1 1.41mi
625 Riverside Dr Toledo, OH 1.0–2.0 1.0–2.0 860 $1,767 $2.05 13d 37 1.47mi
1123 Nevada St Toledo, OH 2.0 1.0 792 $900 $1.14 13d 1 1.47mi

Listing history 11 events

  1. 2026-05-14
    status Pending 440-char remark
    Show marketing remark (440 chars)

    This updated 3-bed, 1 bath home is a great addition to your portfolio, or great starter! Enclosed porches on front and back expand the living space, both with newer flooring. Newer flooring in the open kitchen and dining room, too. Kitchen and bathroom are both renovated. Spacious upstairs can be 2 bedrooms or a bedroom & office / bedroom & play room combo. Tenant in place with $975 monthly rent. Excellent price/value, act fast!

  2. 2026-04-22
    listed $65,900 Active 440-char remark
    Show marketing remark (440 chars)

    This updated 3-bed, 1 bath home is a great addition to your portfolio, or great starter! Enclosed porches on front and back expand the living space, both with newer flooring. Newer flooring in the open kitchen and dining room, too. Kitchen and bathroom are both renovated. Spacious upstairs can be 2 bedrooms or a bedroom & office / bedroom & play room combo. Tenant in place with $975 monthly rent. Excellent price/value, act fast!

  3. 2022-02-07
    soldstatus $55,000
  4. 2022-02-01
    status Pending 316-char remark
    Show marketing remark (316 chars)

    Great starter home or investment property for under 50K. This move-in ready home features an updated kitchen and bathroom, fresh paint and generous room sizes. Close proximity to the docks, shops and local eateries in downtown Toledo. Very well-kept home with private fenced-in backyard. Schedule your showing today.

  5. 2022-01-31
    soldstatus $55,000 Closed 316-char remark
    Show marketing remark (316 chars)

    Great starter home or investment property for under 50K. This move-in ready home features an updated kitchen and bathroom, fresh paint and generous room sizes. Close proximity to the docks, shops and local eateries in downtown Toledo. Very well-kept home with private fenced-in backyard. Schedule your showing today.

  6. 2022-01-31
    price $55,000 316-char remark
    Show marketing remark (316 chars)

    Great starter home or investment property for under 50K. This move-in ready home features an updated kitchen and bathroom, fresh paint and generous room sizes. Close proximity to the docks, shops and local eateries in downtown Toledo. Very well-kept home with private fenced-in backyard. Schedule your showing today.

  7. 2022-01-14
    historical Contingent 316-char remark
    Show marketing remark (316 chars)

    Great starter home or investment property for under 50K. This move-in ready home features an updated kitchen and bathroom, fresh paint and generous room sizes. Close proximity to the docks, shops and local eateries in downtown Toledo. Very well-kept home with private fenced-in backyard. Schedule your showing today.

  8. 2022-01-13
    listed $49,900 Active 316-char remark
    Show marketing remark (316 chars)

    Great starter home or investment property for under 50K. This move-in ready home features an updated kitchen and bathroom, fresh paint and generous room sizes. Close proximity to the docks, shops and local eateries in downtown Toledo. Very well-kept home with private fenced-in backyard. Schedule your showing today.

  9. 2022-01-06
    historical $49,900 316-char remark
    Show marketing remark (316 chars)

    Great starter home or investment property for under 50K. This move-in ready home features an updated kitchen and bathroom, fresh paint and generous room sizes. Close proximity to the docks, shops and local eateries in downtown Toledo. Very well-kept home with private fenced-in backyard. Schedule your showing today.

  10. 2009-12-16
    soldstatus $49,000
  11. 1989-06-02
    soldstatus $33,000

ⓘ 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
$1,256 · $105/mo
Projected year-2 tax
$1,256 · $105/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
$14,394
− Mortgage interest
−$3,691
− Property taxes
−$1,256
− Insurance
−$330
− Repairs & maintenance
−$1,152
− Management
−$1,152
− Depreciation
−$1,917
Taxable income
$4,897
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,175
After-tax cash flow
$4,464/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)
24,441
Household income
$39,118
Rent vs Own
51.9% rent · 48.1% own
Severe rent burden
1257.0

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 0.61)
Race & ethnicity
White 57% Hispanic / Latino 21% Black 14% Two or more races 14%
Hispanic origin (detail)
Mexican 17% Puerto Rican 2%
Common ancestry
Romanian 3% Lithuanian 2% Portuguese 1%
Foreign-born
3% · Canada
Languages at home
91% English-only · Spanish 7% Arabic 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
▼ -47.85%
Current HPI
138.6894
Rent YoY
▲ 5.37%
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

+99.7% since first listed
11 events — show timeline
  • 2026-05-14 Pending NORIS
  • 2026-04-22 Listed $65,900 NORIS
  • 2022-02-07 Sold (Public Records) $55,000 Public Records
  • 2022-02-01 Pending NORIS
  • 2022-01-31 Price Changed $55,000 NORIS
  • 2022-01-31 Sold (MLS) $55,000 NORIS
  • 2022-01-14 Contingent NORIS
  • 2022-01-13 Listed $49,900 NORIS
  • 2022-01-06 Coming Soon $49,900 NORIS
  • 2009-12-16 Sold (Public Records) $49,000 Public Records
  • 1989-06-02 Sold (Public Records) $33,000 Public Records

Property tax history

+2.3%/yr

Latest (2025): $1,256 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…