CashFlowRE
Sign in Sign up
1110 Montrose Ave
C+ Composite 60.9
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
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • Rent growth +4.5/5.0
  • 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

$80,000

1110 Montrose Ave · Toledo, OH 43607
3 bd · 1.0 ba · 999 sqft · SingleFamily public records · 4 Days on market
Built 1918 6,600 sqft lot $80/sqft · 32% above area Est $60k · 32% over

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

Listing remarks MLS

GREAT INVESTMENT PROPERTY OR FIRST TIME HOME BUYER. NEWER ROOF, WINDOWS, WATER HEATER, AND FURNACE. CURRENT TENANT IS MONTH TO MONTH. TENANT PAYS $750 MONTHLY PLUS ALL UTLITIES. TENANT IS RESPONSIBLE FOR LAWN CARE AND SNOW REMOVAL.

Key facts

  • Vinyl windows
  • Fresh paint
  • Pex plumbing

Tags

FRESH PAINTLUXURY VINYL PLANK FLOORINGVINYL WINDOWSVINYL SIDINGPEX PLUMBINGFURNACE

Property features AI

Finance

  • HOA & community: Neighborhood features include curbs, street lights, and sidewalks

Exterior

  • Parking: Off-street parking with alley access
  • Security: Privacy fence
  • Utilities: Public water; Public sewer; Electricity connected (100 amp service); Natural gas connected; Cable and internet available
  • Home design: Single-family residence (house); Vinyl siding; Two levels; No attached units or common walls
  • Construction: Vinyl siding construction; Block foundation; Asphalt shingle roof
  • Exterior features: Private yard; Enclosed porch; Privacy fencing; Asphalt/paved city street frontage; Curbs, street lights, sidewalks in the neighborhood

Interior

  • Kitchen: Main-level kitchen (approx. 11 x 11)
  • Bedrooms: Upper level bedrooms (two secondary bedrooms: one approx. 9 x 11, one approx. 9 x 10); Additional upper-level room approx. 13 x 10 (could be bedroom or flexible space)
  • Flooring: Carpet; Luxury vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Ceiling fans for cooling
  • Interior features: Ceiling fans; Cove ceilings; Total of 6 rooms; Full block basement
  • Laundry & utility: Washer hookup in basement; Electric dryer hookup in basement

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 $80k.

Deal economics

  • At list price, monthly cash flow is $336 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Cap rate 11.3% 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: Robinson Elementary School (math 2% / reading 2%, grade F, #1,580 of 1,584 statewide, top 100%, 358 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.
  • Zoned-school proficiency averages 7% at this address vs 20% district-wide (-12 pts) — the specific schools serving this property underperform the Toledo City average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+8.2%/yr); 85 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 80% 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 32% 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 $553 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 + 8.0% rent growth), your $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 3y 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 $35k; list at $80k implies a 129% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1918 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $80,000

Questions for the listing agent

  1. Built in 1918 — 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
1.40%
Cap rate
11.33%
Cash-on-cash
17.99%
DSCR
1.80
GRM
6.0

CMA / ARV

ARV (median comp)
$60,461
List price
$80,000
Delta
32.32%
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
1534 Pinewood Ave 0.42mi 3/1.0 1,030 (+3%) 9mo $74,900 $73 68
1420 Upton Ave 0.22mi 2/1.0 (-1) 1,074 (+8%) 8mo $43,000 $40 65
726 Marmion Ave 0.28mi 2/1.0 (-1) 924 (-8%) 6mo $32,000 $35 65
2040 Dorr St 0.19mi 3/1.0 1,096 (+10%) 16mo $93,000 $85 62
1702 Alvin St 0.74mi 2/1.0 (-1) 990 (-1%) 4mo $98,000 $99 55
744 N University Ave 0.44mi 2/1.0 (-1) 966 (-3%) 18mo $61,200 $63 54
2307 Avondale Ave 0.52mi 3/1.0 1,100 (+10%) 7mo $5,000 $5 53
824 Parkside Blvd 0.33mi 3/1.0 1,147 (+15%) 13mo $94,000 $82 49
908 Coventry Ave 0.42mi 2/1.0 (-1) 860 (-14%) 6mo $55,000 $64 48
1338 Pinewood Ave 0.63mi 2/1.0 (-1) 900 (-10%) 17mo $9,000 $10 35
2024 Elliott Ave 0.74mi 3/1.0 1,144 (+14%) 11mo $23,000 $20 32
1546 Tecumseh St 0.60mi 2/1.0 (-1) 854 (-14%) 14mo $22,650 $27 31

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
15.0%
Equity multiple
1.64×
Total profit
$14,340
Equity at exit
$11,928
10-year hold
IRR
27.2%
Equity multiple
3.99×
Total profit
$66,960
Equity at exit
$6,917

Cash invested: $22,400 (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
85
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,118 high interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$94 /mo · $1,133/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$336

Break-even live

Break-even rent $693
Max offer price $80,000
Occupancy floor 65%

Sensitivity live

Price -10% $381 -5% $358 +0% $336 +5% $313 +10% $290
Rent -10% $247 -5% $292 +0% $336 +5% $380 +10% $424
Rate -1.0pp $376 -0.5pp $356 base $336 +0.5pp $315 +1.0pp $294

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
$20,000
Closing costs
$2,400
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1133 Parkside Blvd Toledo, OH 2.0 1.0 960 $850 $0.89 45d 1 0.35mi
1785 Tecumseh St Toledo, OH 2.0 1.0 930 $900 $0.97 45d 1 0.47mi
2030 Wyndhurst Rd Toledo, OH 2.0 1.0 1042 $950 $0.91 45d 1 0.98mi
1738 Milburn Ave Toledo, OH 2.0 1.0 1016 $650 $0.64 24d 1 1.11mi
2637 Greenway St Toledo, OH 2.0 1.0 1082 $900 $0.83 45d 1 1.11mi
2322 Upton Ave Toledo, OH 3.0 1.0 1000 $1,300 $1.30 45d 1 1.12mi
2535 W Bancroft St Unit 8 Toledo, OH 2.0 1.0 900 $895 $0.99 45d 1 1.14mi
2347 Rosedale Ave Toledo, OH 2.0 1.0 767 $875 $1.14 45d 1 1.16mi
932 Turner Ave Toledo, OH 2.0 1.0 960 $1,295 $1.35 15d 1 1.18mi
1026 Oakwood Ave Toledo, OH 2.0 1.0 1100 $850 $0.77 45d 1 1.19mi
2356 Torrey Hill Dr Unit 11 Toledo, OH 2.0 1.0 1050 $800 $0.76 45d 1 1.19mi
1919 Ottawa Dr Unit 7 Toledo, OH 2.0 1.0 900 $800 $0.89 45d 1 1.19mi
307 Danberry St Toledo, OH 2.0 1.0 988 $950 $0.96 45d 1 1.23mi
2314 Airline Ave Toledo, OH 3.0 1.0 1123 $1,478 $1.32 24d 1 1.25mi
1321 Gordon St Toledo, OH 3.0 1.0 1121 $1,050 $0.94 45d 1 1.46mi

Listing history 25 events

  1. 2026-05-15
    listed $80,000 Active 700-char remark
  2. 2026-05-15
    historical $80,000 700-char remark
  3. 2025-10-14
    price $35,000 231-char remark
    Show marketing remark (231 chars)

    GREAT INVESTMENT PROPERTY OR FIRST TIME HOME BUYER. NEWER ROOF, WINDOWS, WATER HEATER, AND FURNACE. CURRENT TENANT IS MONTH TO MONTH. TENANT PAYS $750 MONTHLY PLUS ALL UTLITIES. TENANT IS RESPONSIBLE FOR LAWN CARE AND SNOW REMOVAL.

  4. 2025-08-08
    historical
  5. 2025-07-01
    status Active
  6. 2025-06-16
    historical Contingent
  7. 2025-05-11
    price $80,000
  8. 2025-05-01
    status Active
  9. 2025-05-01
    historical Contingent
  10. 2025-04-25
    status Active
  11. 2025-04-19
    historical Contingent
  12. 2025-04-18
    listed $85,000 Active
  13. 2025-04-11
    historical
  14. 2024-09-21
    historical $1,100
  15. 2024-08-28
    listed $1,100
  16. 2024-02-26
    soldstatus $35,000
  17. 2024-02-22
    soldstatus $35,000 Closed 231-char remark
    Show marketing remark (231 chars)

    GREAT INVESTMENT PROPERTY OR FIRST TIME HOME BUYER. NEWER ROOF, WINDOWS, WATER HEATER, AND FURNACE. CURRENT TENANT IS MONTH TO MONTH. TENANT PAYS $750 MONTHLY PLUS ALL UTLITIES. TENANT IS RESPONSIBLE FOR LAWN CARE AND SNOW REMOVAL.

  18. 2024-02-15
    status Pending 231-char remark
    Show marketing remark (231 chars)

    GREAT INVESTMENT PROPERTY OR FIRST TIME HOME BUYER. NEWER ROOF, WINDOWS, WATER HEATER, AND FURNACE. CURRENT TENANT IS MONTH TO MONTH. TENANT PAYS $750 MONTHLY PLUS ALL UTLITIES. TENANT IS RESPONSIBLE FOR LAWN CARE AND SNOW REMOVAL.

  19. 2024-01-10
    historical Contingent 231-char remark
    Show marketing remark (231 chars)

    GREAT INVESTMENT PROPERTY OR FIRST TIME HOME BUYER. NEWER ROOF, WINDOWS, WATER HEATER, AND FURNACE. CURRENT TENANT IS MONTH TO MONTH. TENANT PAYS $750 MONTHLY PLUS ALL UTLITIES. TENANT IS RESPONSIBLE FOR LAWN CARE AND SNOW REMOVAL.

  20. 2023-11-29
    status Active 231-char remark
    Show marketing remark (231 chars)

    GREAT INVESTMENT PROPERTY OR FIRST TIME HOME BUYER. NEWER ROOF, WINDOWS, WATER HEATER, AND FURNACE. CURRENT TENANT IS MONTH TO MONTH. TENANT PAYS $750 MONTHLY PLUS ALL UTLITIES. TENANT IS RESPONSIBLE FOR LAWN CARE AND SNOW REMOVAL.

  21. 2023-11-21
    historical Contingent 231-char remark
    Show marketing remark (231 chars)

    GREAT INVESTMENT PROPERTY OR FIRST TIME HOME BUYER. NEWER ROOF, WINDOWS, WATER HEATER, AND FURNACE. CURRENT TENANT IS MONTH TO MONTH. TENANT PAYS $750 MONTHLY PLUS ALL UTLITIES. TENANT IS RESPONSIBLE FOR LAWN CARE AND SNOW REMOVAL.

  22. 2023-11-17
    listed $60,000 Active 231-char remark
    Show marketing remark (231 chars)

    GREAT INVESTMENT PROPERTY OR FIRST TIME HOME BUYER. NEWER ROOF, WINDOWS, WATER HEATER, AND FURNACE. CURRENT TENANT IS MONTH TO MONTH. TENANT PAYS $750 MONTHLY PLUS ALL UTLITIES. TENANT IS RESPONSIBLE FOR LAWN CARE AND SNOW REMOVAL.

  23. 1991-02-22
    soldstatus $23,000
  24. 1987-12-17
    soldstatus $18,000
  25. 1967-10-27
    soldstatus $11,000

ⓘ 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
$1,133 · $94/mo
Projected year-2 tax
$1,190 · $99/mo
Expected delta
+$58/yr (+$5/mo · 5.1%)

ⓘ 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
$13,413
− Mortgage interest
−$4,481
− Property taxes
−$1,133
− Insurance
−$400
− Repairs & maintenance
−$1,073
− Management
−$1,073
− Depreciation
−$2,327
Taxable income
$2,925
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$702
After-tax cash flow
$3,327/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

+627.3% since first listed
26 events — show timeline
  • 2026-05-20 Pending NORIS
  • 2026-05-15 Listed $80,000 NORIS
  • 2026-05-15 Coming Soon $80,000 NORIS
  • 2025-10-14 Price Changed $35,000 NORIS
  • 2025-08-08 Listing Removed NORIS
  • 2025-07-01 Relisted NORIS
  • 2025-06-16 Contingent NORIS
  • 2025-05-11 Price Changed $80,000 NORIS
  • 2025-05-01 Relisted NORIS
  • 2025-05-01 Contingent NORIS
  • 2025-04-25 Relisted NORIS
  • 2025-04-19 Contingent NORIS
  • 2025-04-18 Listed $85,000 NORIS
  • 2025-04-11 Coming Soon NORIS
  • 2024-09-21 Rental Removed $1,100 APPFOLIO
  • 2024-08-28 Listed for Rent $1,100 APPFOLIO
  • 2024-02-26 Sold (Public Records) $35,000 Public Records
  • 2024-02-22 Sold (MLS) $35,000 NORIS
  • 2024-02-15 Pending NORIS
  • 2024-01-10 Contingent NORIS
  • 2023-11-29 Relisted NORIS
  • 2023-11-21 Contingent NORIS
  • 2023-11-17 Listed $60,000 NORIS
  • 1991-02-22 Sold (Public Records) $23,000 Public Records
  • 1987-12-17 Sold (Public Records) $18,000 Public Records
  • 1967-10-27 Sold (Public Records) $11,000 Public Records

Property tax history

+21.7%/yr

Latest (2025): $1,133 · +11.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…