CashFlowRE
Sign in Sign up
341 Boston Pl Duplex
C Composite 57.2
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • Appreciation +7.3/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0

$39,000

341 Boston Pl · Toledo, OH 43610
4 bd · 2.0 ba · 2,640 sqft · MultiFamily public records · 30 Days on market
Built 1904 6,400 sqft lot Est $53k · 26% under ↓ 53% since listing

🖨 Deal sheet (PDF) 📄 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

Online Duplex Auction! Bidding Ends: Thursday, March 21, 2024 at 12:00 pm. Duplex has the Old West End charm, established neighborhood, natural wood work, and hardwood floors. income producing and never offered before! Property will be sold with a ten (10%) percent buyer’s premium.

Key facts

  • 6,400 sq ft lot
  • Built 1904
  • Listed 30 days

Property features AI

Finance

  • Other: Living area approximately 2,640; Lot about 0.15 acre (6,400 sq ft)
  • Financial info: Two-unit building with both units leased; Tenant pays all utilities; Owner pays insurance and taxes

Exterior

  • Parking: Concrete driveway
  • Utilities: Electricity connected; Natural gas connected; Public water; Public sewer
  • Home design: Residential income property (duplex); Two-story duplex; Entry level information not provided; Facing direction not provided
  • Construction: Stucco construction; Block foundation
  • Exterior features: Slate roof; Irregular lot

Interior

  • Kitchen: Other appliances
  • Flooring: Combination flooring
  • Heating & cooling: Boiler heating; Has heating
  • Interior features: Other interior features
  • Laundry & utility: Other laundry features

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 × 2-bed/1-bath units multifamily listed at $39k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive. Per door: $623/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $39k).
  • Recommended offer: $38k (1.5% below list) — sets the bar for market timing.
  • Cap rate 44.6% vs local median 7.5% 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: Glenwood Elementary School (math 2% / reading 12%, grade F, #1,527 of 1,584 statewide, top 98%, 300 students, 0% FRL); Jesup W. Scott High School (math 8% / reading 17%, grade F, #726 of 781 statewide, top 94%, 736 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: 29 active listings in the ZIP; lower-income renter base — watch delinquency; 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).
  • At $2,043/mo this rent would consume 64% of the median local household income ($38k/yr) (locally 16% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $2k of equity ($270 loan paydown + $2k appreciation (4.7% local appreciation)).
  • Lucas County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.7% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($38k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: property tax is 4.6% of price; built in 1904 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $38,415 (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 1904 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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 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
5.24%
Cap rate
44.61%
Cash-on-cash
136.85%
DSCR
7.09
GRM
1.6

CMA / ARV

ARV (on-the-fly)
$52,800
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3242 Cambridge St 0.38mi 4/2.0 2,828 (+7%) 4mo $56,000 $20 67
3235 Parkwood Ave 0.45mi 4/2.0 2,520 (-4%) 12mo $50,000 $20 61
2278 Warren St 0.71mi 5/2.0 (+1) 2,380 (-10%) 4mo $845,000 $355 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

4.65% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
9.02×
Total profit
$87,614
Equity at exit
$21,270
10-year hold
IRR
Equity multiple
19.03×
Total profit
$196,853
Equity at exit
$36,039

Cash invested: $10,920 (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 43610

Home prices YoY
3.8%
Active inventory
29
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$2,043 high interval (Pro) →
Mortgage (P&I)
$205
Tax from tax record
$148 /mo · $1,775/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$429
Net cashflow
$1,245

Break-even live

Break-even rent $467
Max offer price $39,000
Occupancy floor 34%

Sensitivity live

Price -10% $1,371 -5% $1,256 +0% $1,245 +5% $1,234 +10% $1,223
Rent -10% $1,084 -5% $1,165 +0% $1,245 +5% $1,326 +10% $1,407
Rate -1.0pp $1,265 -0.5pp $1,255 base $1,245 +0.5pp $1,235 +1.0pp $1,225

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

UnitsBedsBathsEst. rent
Total (2 units) $2,043

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
$9,750
Closing costs
$1,170
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.

Listing history 26 events

  1. 2026-06-21
    days on market $39,000 Active 30 DOM
  2. 2026-06-18
    days on market $39,000 Active 27 DOM
  3. 2026-06-17
    days on market $39,000 Active 26 DOM
  4. 2026-06-16
    days on market $39,000 Active 25 DOM
  5. 2026-06-15
    days on market $39,000 Active 24 DOM
  6. 2026-06-14
    remarks 362-char remark
  7. 2026-06-14
    days on market $39,000 Active 22 DOM
  8. 2026-06-10
    days on market $39,000 Active 19 DOM
  9. 2026-06-09
    days on market $39,000 Active 18 DOM
  10. 2026-06-08
    days on market $39,000 Active 17 DOM
  11. 2026-06-07
    days on market $39,000 Active 16 DOM
  12. 2026-06-05
    days on market $39,000 Active 13 DOM
  13. 2026-06-03
    days on market $39,000 Active 12 DOM
  14. 2026-06-02
    days on market $39,000 Active 11 DOM
  15. 2026-06-01
    days on market $39,000 Active 10 DOM
  16. 2026-05-31
    days on market $39,000 Active 9 DOM
  17. 2026-05-30
    days on market $39,000 Active 8 DOM
  18. 2026-04-12
    price $79,000 222-char remark
  19. 2025-11-13
    price $94,900 222-char remark
  20. 2025-10-28
    price $99,000 222-char remark
  21. 2025-10-14
    listed $115,000 Active 222-char remark
  22. 2024-04-12
    soldstatus $107,800
  23. 2024-04-10
    soldstatus $53,900 Closed 288-char remark
    Show marketing remark (288 chars)

    Online Duplex Auction! Bidding Ends: Thursday, March 21, 2024 at 12:00 pm. Duplex has the Old West End charm, established neighborhood, natural wood work, and hardwood floors. income producing and never offered before! Property will be sold with a ten (10%) percent buyer’s premium.

  24. 2024-03-21
    status Pending 288-char remark
    Show marketing remark (288 chars)

    Online Duplex Auction! Bidding Ends: Thursday, March 21, 2024 at 12:00 pm. Duplex has the Old West End charm, established neighborhood, natural wood work, and hardwood floors. income producing and never offered before! Property will be sold with a ten (10%) percent buyer’s premium.

  25. 2024-02-19
    listed $53,900 Active 288-char remark
    Show marketing remark (288 chars)

    Online Duplex Auction! Bidding Ends: Thursday, March 21, 2024 at 12:00 pm. Duplex has the Old West End charm, established neighborhood, natural wood work, and hardwood floors. income producing and never offered before! Property will be sold with a ten (10%) percent buyer’s premium.

  26. 2023-11-09
    soldstatus $82,500

ⓘ 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
$1,775 · $148/mo
Projected year-2 tax
$1,775 · $148/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
$24,516
− Mortgage interest
−$2,185
− Property taxes
−$1,775
− Insurance
−$195
− Repairs & maintenance
−$1,961
− Management
−$1,961
− Depreciation
−$1,135
Taxable income
$15,305
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,673
After-tax cash flow
$11,271/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 · 437,818 people
City population
280,811
Metro
Toledo, OH
Population (ZIP)
4,057
Household income
$38,369
Rent vs Own
41.4% rent · 58.6% own
Severe rent burden
15.7

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 Black (64%)
Race & ethnicity
Black 64% White 29% Hispanic / Latino 4% Two or more races 4%
Common ancestry
Romanian 5% Iranian 3% Slovak 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

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
▲ 4.65%
Current HPI
126.1457
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

-52.7% since first listed
11 events — show timeline
  • 2026-05-22 Listing Removed NORIS
  • 2026-05-20 Listed $39,000 NORIS
  • 2026-04-12 Price Changed $79,000 NORIS
  • 2025-11-13 Price Changed $94,900 NORIS
  • 2025-10-28 Price Changed $99,000 NORIS
  • 2025-10-14 Listed $115,000 NORIS
  • 2024-04-12 Sold (Public Records) $107,800 Public Records
  • 2024-04-10 Sold (MLS) $53,900 NORIS
  • 2024-03-21 Pending NORIS
  • 2024-02-19 Listed $53,900 NORIS
  • 2023-11-09 Sold (Public Records) $82,500 Public Records

Property tax history

+4.4%/yr

Latest (2025): $1,775 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…