CashFlowRE
Sign in Sign up
4136 Rohr Dr
D+ Composite 47.08
Why this score? — see what drove the D+ 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 +16.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.2/10.0
  • 1% rule +4.9/10.0
  • Schools +3.5/10.0
  • Rent growth +3.3/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,900

4136 Rohr Dr · Toledo, OH 43613
3 bd · 1.0 ba · 1,131 sqft · SingleFamily public records · 3 Days on market
Built 1952 6,300 sqft lot $97/sqft · 51% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Excellent opportunity in a great area with Washington Local Schools! This 3 bedroom home offers comfort, value, and plenty of potential at a great price. The spacious layout features a huge dormer that creates an ideal primary suite, giving you a private retreat with room to relax and make the space your own. The full basement provides additional storage, workspace, or future finishing possibilities, while the 1.5-car garage adds convenience for parking, tools, and outdoor equipment. All appliances stay with the home, making the move even easier. With a roof that is only six years old, a desirable location, and a price point that makes sense, this property is a fantastic opportunity for buy

Key facts

  • 6,300 sq ft lot
  • Garage
  • Built 1952

Property features AI

Exterior

  • Parking: Detached garage with concrete driveway; Approximately 1.5 garage spaces
  • Utilities: Cable available; Electricity available; Natural gas connected; Public sewer; Public water; Internet connected
  • Home design: Single-family house; One and one-half levels (2 stories total); Not attached to other units; No common walls
  • Construction: Aluminum siding; Other foundation
  • Exterior features: Shingle roof

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: Upper bedroom (large); Main-level bedroom; Third bedroom
  • Flooring: Carpet; Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Ceiling fan(s); 6 total rooms; Full basement
  • Laundry & utility: Laundry located inside

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 $110k.

Deal economics

  • At list price, monthly cash flow is $70 ($839/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $109k (0.7% below list).
  • Recommended offer: $109k (0.7% below list) — sets the bar for 1% rule.

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.
  • Washington Local (urban): math 37% / reading 47% proficiency, ranked #528 of 656 in OH (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hiawatha Elementary School (math 37% / reading 52%, grade F, #991 of 1,584 statewide, top 64%, 345 students, 49% FRL); Whitmer High School (math 38% / reading 48%, grade F, #494 of 781 statewide, top 63%, 2,247 students, 42% FRL) — zoned schools at 46% FRL track the district average.
  • Market conditions: Rents rising (+3.3%/yr); 111 active listings in the ZIP; 24 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 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.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 15y 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 $64k; list at $110k implies a 72% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $109,096 (0.7% below list)

Questions for the listing agent

  1. Built in 1952 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.99%
Cap rate
7.06%
Cash-on-cash
2.73%
DSCR
1.12
GRM
8.4

CMA / ARV

ARV (median comp)
$225,441
List price
$109,900
Delta
-46.82%
Verdict
UNDERPRICED
Comps
13 within 2.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3015 Lambert Dr 0.36mi 3/1.0 1,133 (+0%) 2mo $165,000 $146 82
3016 Lambert Dr 0.38mi 3/1.0 1,185 (+5%) 3mo $150,000 $127 72
4214 Grantley Rd 0.43mi 3/1.5 1,194 (+6%) 3mo $172,000 $144 66
3021 Pinehurst Rd 0.31mi 3/1.5 1,242 (+10%) 2mo $207,400 $167 66
2645 Westbrook Dr 0.63mi 3/1.0 1,102 (-3%) 4mo $145,000 $132 64
3827 Grantley Rd 0.52mi 3/1.5 1,267 (+12%) 2mo $189,000 $149 52
2537 Ivy Pl 0.74mi 3/1.0 1,220 (+8%) 3mo $168,000 $138 49
4722 Bowser Dr 0.63mi 3/2.0 1,020 (-10%) 2mo $180,000 $176 48
3723 Grantley Rd 0.61mi 3/2.0 1,254 (+11%) 2mo $222,300 $177 48
4807 Brott Rd 0.69mi 3/1.0 996 (-12%) 2mo $157,000 $158 46
3653 Woodmont Rd 0.72mi 3/1.5 1,258 (+11%) 2mo $200,000 $159 44
3840 Garrison Rd 0.49mi 4/2.0 (+1) 1,287 (+14%) 4mo $202,000 $157 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 · 3.3% rent growth · sell at horizon

5-year hold
IRR
-11.6%
Equity multiple
0.58×
Total profit
$-12,988
Equity at exit
$16,386
10-year hold
IRR
-1.9%
Equity multiple
0.87×
Total profit
$-4,063
Equity at exit
$9,502

Cash invested: $30,772 (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 43613

Home prices YoY
-20.7%
Rents YoY
3.3%
Active inventory
111
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,091 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$170 /mo · $2,038/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$70

Break-even live

Break-even rent $1,002
Max offer price $109,900
Occupancy floor 89%

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
$27,475
Closing costs
$3,297
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4137 Secor Rd Toledo, OH 1.0–2.0 1.0 750 $921 $1.23 14d 7 0.21mi
4030 Elmhurst Rd Apt 2 Toledo, OH 2.0 1.0 875 $900 $1.03 43d 1 0.33mi
4030 Elmhurst Rd Toledo, OH 2.0 1.0 800 $900 $1.12 23d 1 0.33mi
3070 Carskaddon Ave Toledo, OH 1.0–2.0 1.0 805 $1,150 $1.43 14d 1 0.64mi
3519 Secor Rd Toledo, OH 1.0–2.0 1.0 728 $930 $1.28 14d 5 0.74mi
4109 Harvest Ln Toledo, OH 2.0 1.0 750 $1,195 $1.59 14d 1 0.78mi
3838 W Sylvania Ave Toledo, OH 1.0–2.0 1.0 725 $1,195 $1.65 14d 2 0.82mi
3353 W Laskey Rd Unit 2 Toledo, OH 3.0 1.0 750 $850 $1.13 21d 1 0.88mi
3355 W Laskey Rd Toledo, OH 2.0 1.0 750 $850 $1.13 14d 2 0.89mi
3355 W Laskey Rd Apt 24 Toledo, OH 2.0 1.0 750 $850 $1.13 23d 1 0.89mi
3644 Harley Rd Toledo, OH 2.0 1.0 1025 $975 $0.95 23d 1 0.94mi
5080 Secor Rd Toledo, OH 1.0–2.0 1.0–1.5 699 $925 $1.32 43d 1 1.01mi
5133 Secor Rd Toledo, OH 2.0 2.0 850 $1,099 $1.29 23d 1 1.09mi
2301 Portsmouth Ave Toledo, OH 4.0 1.0 1335 $1,395 $1.04 23d 1 1.11mi
2244 W Sylvania Ave Unit 6 Toledo, OH 2.0 1.0 800 $795 $0.99 43d 1 1.13mi
2956 Central Ave Toledo, OH 2.0 2.0 1018 $1,495 $1.47 23d 1 1.16mi
2956 Central Ave Toledo, OH 2.0 1.0 999 $1,445 $1.45 43d 1 1.16mi
3430 Anderson Pkwy Toledo, OH 3.0 2.0 1372 $1,650 $1.20 23d 1 1.19mi
5240 Oakridge Dr Toledo, OH 2.0 1.0 872 $945 $1.08 14d 1 1.23mi
4668 Talmadge Rd Toledo, OH 1.0–2.0 1.0 820 $1,079 $1.32 14d 1 1.32mi
5360 Secor Rd Unit 316 Toledo, OH 2.0 1.0 900 $699 $0.78 23d 1 1.34mi
4102 Garden Estates Dr Unit 4 Toledo, OH 2.0 2.0 1200 $995 $0.83 14d 1 1.35mi
3022 Letchworth Pkwy Toledo, OH 2.0 1.0 800 $970 $1.21 43d 1 1.45mi
3907 Donegal Dr Toledo, OH 4.0 2.0 1152 $1,295 $1.12 23d 1 1.49mi

Listing history 21 events

  1. 2026-06-17
    status $109,900 Pending 3 DOM
  2. 2026-06-16
    days on market $109,900 Active 3 DOM
  3. 2026-06-15
    days on market $109,900 Active 2 DOM
  4. 2026-06-14
    statusdays on market $109,900 Active 1 DOM
  5. 2026-06-13
    days on market $109,900 Coming Soon 4 DOM
  6. 2026-06-10
    days on market $109,900 Coming Soon 2 DOM
  7. 2026-06-09
    remarks 699-char remark
  8. 2026-06-09
    pricestatusdays on marketlisting id $109,900 Coming Soon 1 DOM
  9. 2026-06-03
    status $119,900 Active 4 DOM
  10. 2026-06-02
    days on market $119,900 Contingent 4 DOM
  11. 2026-06-01
    days on market $119,900 Contingent 3 DOM
  12. 2026-05-31
    days on market $119,900 Contingent 2 DOM
  13. 2026-05-30
    statusdays on marketlisting id $119,900 Contingent 1 DOM
  14. 2026-05-15
    listed $119,900 Active 609-char remark
  15. 2026-05-06
    historical $119,900 609-char remark
  16. 2025-10-13
    price $64,000 333-char remark
  17. 2012-04-25
    soldstatus $64,000 333-char remark
  18. 2011-12-13
    listed $64,900 333-char remark
  19. 2000-04-03
    soldstatus $85,000
  20. 1996-06-06
    soldstatus $72,000
  21. 1986-01-08
    soldstatus $45,000

ⓘ 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
$2,038 · $170/mo
Projected year-2 tax
$2,038 · $170/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 ≥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
$13,092
− Mortgage interest
−$6,156
− Property taxes
−$2,038
− Insurance
−$550
− Repairs & maintenance
−$1,047
− Management
−$1,047
− Depreciation
−$3,197
Taxable loss
−$944
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$226
After-tax cash flow
$1,066/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
Washington Local
NCES district ID
3904823
Math proficiency
37% ▼ -20.00%
Reading proficiency
47% ▼ -11.00%
Median HH income
$42,105
Composite
35.36/100
National rank
#4957
State rank
#528 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)
30,780
Household income
$64,384
Rent vs Own
32.5% rent · 67.5% own
Severe rent burden
917.0

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
Predominantly White (71%)
Race & ethnicity
White 71% Black 15% Two or more races 10% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 9% Lithuanian 3% Slovak 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% 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
▼ -62.37%
Current HPI
239.1345
Rent YoY
▲ 3.30%
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

+144.2% since first listed
17 events — show timeline
  • 2026-06-17 Pending NORIS
  • 2026-06-13 Listed $109,900 NORIS
  • 2026-06-09 Coming Soon $109,900 NORIS
  • 2026-06-02 Relisted NORIS
  • 2026-06-02 Listing Removed NORIS
  • 2026-05-29 Listed NORIS
  • 2026-05-29 Listed $119,900 NORIS
  • 2026-05-26 Listing Removed NORIS
  • 2026-05-15 Listed $119,900 NORIS
  • 2026-05-06 Coming Soon NORIS
  • 2025-10-13 Price Changed $64,000 NORIS
  • 2012-04-25 Sold (MLS) $64,000 NORIS
  • 2012-02-29 Price Changed $64,900 NORIS
  • 2011-12-13 Listed $64,900 NORIS
  • 2000-04-03 Sold (Public Records) $85,000 Public Records
  • 1996-06-06 Sold (Public Records) $72,000 Public Records
  • 1986-01-08 Sold (Public Records) $45,000 Public Records

Property tax history

+1.3%/yr

Latest (2025): $2,038 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…