CashFlowRE
Sign in Sign up
712 Underwood Ave
B- Composite 65.54
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 +24.8/30.0
  • ARV discount +14.6/15.0
  • DSCR +8.0/10.0
  • 1% rule +6.2/10.0
  • Rent growth +4.5/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$114,900

712 Underwood Ave · Toledo, OH 43607
3 bd · 1.5 ba · 1,312 sqft · SingleFamily public records · 48 Days on market
Built 1956 4,900 sqft lot Est $136k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Estate property on the corner of Victory and Underwood. Nice brick home located on two lots. 3 Large bed rooms, large Master bedroom, large family room with wood floors, 2 car attached garage., screen porch attached to family room. Custom Brick Barbecue Gill and New sump pump drainage. Motivate Seller!

Key facts

  • 4,900 sq ft lot
  • 2 garage spots
  • Built 1956

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 $115k.

Deal economics

  • At list price, monthly cash flow is $243 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $111k (3.0% below list) — sets the bar for market timing.

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: Keyser Elementary School (math 8% / reading 12%, grade F, #1,471 of 1,584 statewide, top 95%, 306 students, 0% FRL); Rogers High School (math 8% / reading 27%, grade F, #689 of 781 statewide, top 90%, 721 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 fast (+8.2%/yr); 83 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% 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).
  • This rent runs 37% of the median local income ($41k/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 $794 of loan paydown is wiped out by about $3k 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 + 8.0% rent growth), your $32k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($111k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y ago; this cycle's ask has dropped $15k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $43k; list at $115k implies a 167% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $111,453 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.12%
Cap rate
8.84%
Cash-on-cash
9.08%
DSCR
1.40
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$136,448
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
712 Underwood Ave 0.00mi 3/1.0 1,312 (0%) 1mo $80,000 $61 97
904 Mackow Dr 0.16mi 3/1.0 1,369 (+4%) 9mo $147,000 $107 76
2901 Avondale Ave 0.25mi 3/2.0 1,293 (-1%) 11mo $107,000 $83 75
735 Brookley Blvd 0.06mi 3/1.0 1,200 (-8%) 9mo $130,000 $108 73
3226 Inverness Ave 0.34mi 3/2.5 1,266 (-4%) 3mo $113,300 $89 72
1006 Brookley Blvd 0.23mi 3/1.0 1,232 (-6%) 10mo $175,000 $142 68
732 Moran Ave 0.14mi 3/2.0 1,145 (-13%) 8mo $152,000 $133 64
802 Cuthbert Rd 0.36mi 3/2.0 1,443 (+10%) 7mo $150,000 $104 59
823 N Byrne Rd 0.52mi 2/1.0 (-1) 1,245 (-5%) 2mo $112,500 $90 58
1023 Underwood Ave 0.25mi 4/2.0 (+1) 1,192 (-9%) 11mo $139,900 $117 57
914 Turner Ave 0.30mi 2/1.0 (-1) 1,174 (-10%) 9mo $35,000 $30 54
830 N Byrne Rd 0.49mi 3/1.0 1,157 (-12%) 4mo $105,000 $91 52

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
2.8%
Equity multiple
1.11×
Total profit
$3,666
Equity at exit
$17,132
10-year hold
IRR
16.6%
Equity multiple
2.68×
Total profit
$54,008
Equity at exit
$9,934

Cash invested: $32,172 (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 43607

Home prices YoY
-27.5%
Rents YoY
8.2%
Active inventory
83
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,282 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$119 /mo · $1,425/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$243

Break-even live

Break-even rent $974
Max offer price $114,900
Occupancy floor 76%

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
$28,725
Closing costs
$3,447
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
932 Turner Ave Toledo, OH 2.0 1.0 960 $1,295 $1.35 14d 1 0.34mi
536 Carver Blvd Toledo, OH 3.0 1.0 1204 $1,195 $0.99 23d 1 1.03mi
2637 Greenway St Toledo, OH 2.0 1.0 1082 $900 $0.83 44d 1 1.13mi
1133 Parkside Blvd Toledo, OH 2.0 1.0 960 $850 $0.89 44d 1 1.15mi
2030 Wyndhurst Rd Toledo, OH 2.0 1.0 1042 $950 $0.91 44d 1 1.17mi
2037 Alvin St Toledo, OH 3.0 1.0 1260 $1,175 $0.93 44d 1 1.19mi
2314 Airline Ave Toledo, OH 3.0 1.0 1123 $1,478 $1.32 23d 1 1.24mi
915 Woodstock Ave Toledo, OH 3.0 1.5 1500 $1,100 $0.73 23d 1 1.27mi
2535 W Bancroft St Unit 8 Toledo, OH 2.0 1.0 900 $895 $0.99 44d 1 1.29mi
307 Danberry St Toledo, OH 2.0 1.0 988 $950 $0.96 44d 1 1.39mi
569 Colima Dr Toledo, OH 3.0 1.0 1253 $1,300 $1.04 23d 1 1.43mi
581 Colima Dr Toledo, OH 2.0 1.0 900 $1,100 $1.22 14d 1 1.45mi
619 Durango Dr Toledo, OH 3.0 1.0 1276 $1,350 $1.06 44d 1 1.46mi

Listing history 9 events

  1. 2026-03-18
    status Pending
  2. 2026-03-07
    price $114,900
  3. 2026-01-29
    listed $129,900 Active
  4. 2025-10-14
    price $18,000 306-char remark
    Show marketing remark (306 chars)

    Estate property on the corner of Victory and Underwood. Nice brick home located on two lots. 3 Large bed rooms, large Master bedroom, large family room with wood floors, 2 car attached garage., screen porch attached to family room. Custom Brick Barbecue Gill and New sump pump drainage. Motivate Seller!

  5. 2014-07-30
    soldstatus $43,000
  6. 2014-03-28
    soldstatus $18,000 306-char remark
    Show marketing remark (306 chars)

    Estate property on the corner of Victory and Underwood. Nice brick home located on two lots. 3 Large bed rooms, large Master bedroom, large family room with wood floors, 2 car attached garage., screen porch attached to family room. Custom Brick Barbecue Gill and New sump pump drainage. Motivate Seller!

  7. 2014-03-28
    soldstatus $18,000
    Show marketing remark (306 chars)

    Estate property on the corner of Victory and Underwood. Nice brick home located on two lots. 3 Large bed rooms, large Master bedroom, large family room with wood floors, 2 car attached garage., screen porch attached to family room. Custom Brick Barbecue Gill and New sump pump drainage. Motivate Seller!

  8. 2014-03-19
    price $25,000 306-char remark
    Show marketing remark (306 chars)

    Estate property on the corner of Victory and Underwood. Nice brick home located on two lots. 3 Large bed rooms, large Master bedroom, large family room with wood floors, 2 car attached garage., screen porch attached to family room. Custom Brick Barbecue Gill and New sump pump drainage. Motivate Seller!

  9. 2013-11-08
    listed $25,000 306-char remark
    Show marketing remark (306 chars)

    Estate property on the corner of Victory and Underwood. Nice brick home located on two lots. 3 Large bed rooms, large Master bedroom, large family room with wood floors, 2 car attached garage., screen porch attached to family room. Custom Brick Barbecue Gill and New sump pump drainage. Motivate Seller!

ⓘ 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
$1,425 · $119/mo
Projected year-2 tax
$1,609 · $134/mo
Expected delta
+$184/yr (+$15/mo · 12.9%)

ⓘ 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
$15,382
− Mortgage interest
−$6,436
− Property taxes
−$1,425
− Insurance
−$574
− Repairs & maintenance
−$1,231
− Management
−$1,231
− Depreciation
−$3,343
Taxable income
$1,142
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$274
After-tax cash flow
$2,647/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)
19,469
Household income
$41,335
Rent vs Own
50.8% rent · 49.2% own
Severe rent burden
1157.0

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 0.57)
Race & ethnicity
Black 59% White 27% Two or more races 6% Hispanic / Latino 6% Asian 3%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 1%
Foreign-born
4% · Canada
Languages at home
94% English-only · Other Indo-European 1% Spanish 1% Russian/Polish/Slavic 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
▼ -66.58%
Current HPI
175.2772
Rent YoY
▲ 8.19%
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

+359.6% since first listed
9 events — show timeline
  • 2026-03-18 Pending NORIS
  • 2026-03-07 Price Changed $114,900 NORIS
  • 2026-01-29 Listed $129,900 NORIS
  • 2025-10-14 Price Changed $18,000 NORIS
  • 2014-07-30 Sold (Public Records) $43,000 Public Records
  • 2014-03-28 Sold (Public Records) $18,000 Public Records
  • 2014-03-28 Sold (MLS) $18,000 NORIS
  • 2014-03-19 Price Changed $25,000 NORIS
  • 2013-11-08 Listed $25,000 NORIS

Property tax history

+6.3%/yr

Latest (2025): $1,425 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…