CashFlowRE
Sign in Sign up
909 Southover Rd
C+ Composite 64.29
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 +24.5/30.0
  • ARV discount +14.0/15.0
  • DSCR +7.9/10.0
  • 1% rule +6.6/10.0
  • Rent growth +4.0/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$99,900

909 Southover Rd · Toledo, OH 43612
3 bd · 1.0 ba · 1,070 sqft · SingleFamily public records · 28 Days on market
Built 1947 4,200 sqft lot Est $117k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Looking for a project, this property is in need of some exterior work. Come see this 3 bed 1 bath that sits on a full basement. This property features 2 bedrooms on the main level with hardwood floors and 1 bedroom on the upper level with extra storage. Basement features a built in bar and work bench

Key facts

  • Work bench
  • Built in bar
  • Extra storage

Tags

FULL BASEMENTHARDWOOD FLOORSEXTRA STORAGEBUILT IN BARWORK BENCH

Property features AI

Exterior

  • Parking: Garage (1.5 spaces); Private driveway and additional parking; Total parking 1.5 spaces
  • Utilities: Public water; Public sewer; 100 amp electric service; Cable available
  • Home design: Single-family detached house; One and one-half levels; No shared/common walls
  • Construction: Board & batten siding; Block foundation; Built (year source: public records)
  • Exterior features: Private yard; Chain link fence; Shingle roof

Interior

  • Kitchen: Gas oven; Refrigerator; Eat-in kitchen
  • Bedrooms: Main-level bedroom (11 x 10); Upper-level bedroom (24 x 13); Additional main-level bedroom (12 x 10)
  • Flooring: Carpet; Hardwood; Linoleum
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gravity heating
  • Interior features: Eat-in kitchen; Storage; Full unfinished block basement
  • Laundry & utility: Washer and dryer; Laundry located 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 $100k.

Deal economics

  • At list price, monthly cash flow is $205 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $98k (1.5% 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: Larchmont Elementary School (math 12% / reading 21%, grade F, #1,363 of 1,584 statewide, top 86%, 415 students, 0% FRL); Start High School (math 11% / reading 33%, grade F, #672 of 781 statewide, top 86%, 1,242 students, 50% FRL) — zoned schools average 25% FRL vs 72% district-wide (47 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+6.0%/yr); 92 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 $691 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 + 6.0% rent growth), your $28k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $98,401 (1.5% below list)

Questions for the listing agent

  1. Built in 1947 — 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
1.16%
Cap rate
8.75%
Cash-on-cash
8.77%
DSCR
1.39
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$116,630
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
802 W Capistrano Ave 0.23mi 3/1.0 1,102 (+3%) 1mo $150,000 $136 83
803 Mayfair Blvd 0.19mi 3/1.0 1,123 (+5%) 1mo $169,000 $150 82
826 W Gramercy Ave 0.34mi 3/1.0 1,143 (+7%) 2mo $103,000 $90 71
718 W Capistrano Ave 0.27mi 3/1.0 945 (-12%) 1mo $120,000 $127 67
904 Annabelle Dr 0.39mi 3/1.0 972 (-9%) 2mo $102,000 $105 65
1221 Eleanor Ave 0.74mi 3/1.0 1,098 (+3%) 1mo $120,000 $109 60
706 W Gramercy Ave 0.38mi 2/1.0 (-1) 966 (-10%) 2mo $99,000 $102 59
323 W Crawford Ave 0.59mi 3/2.0 1,008 (-6%) 2mo $147,500 $146 57
4612 Willys Pkwy 0.63mi 3/1.0 1,163 (+9%) 1mo $85,000 $73 55
4406 Asbury Dr 0.75mi 4/2.0 (+1) 1,089 (+2%) 2mo $115,000 $106 52
1204 Higley St 0.51mi 2/2.0 (-1) 1,184 (+11%) 1mo $119,000 $101 49
1344 Corbin Rd 0.72mi 3/1.0 1,200 (+12%) 1mo $157,500 $131 46

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 · 6.01% rent growth · sell at horizon

5-year hold
IRR
0.4%
Equity multiple
1.02×
Total profit
$469
Equity at exit
$14,895
10-year hold
IRR
13.0%
Equity multiple
2.18×
Total profit
$33,028
Equity at exit
$8,638

Cash invested: $27,972 (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 43612

Home prices YoY
-17.5%
Rents YoY
6.0%
Active inventory
92
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,155 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$143 /mo · $1,711/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$243
Net cashflow
$205

Break-even live

Break-even rent $896
Max offer price $99,900
Occupancy floor 77%

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
$24,975
Closing costs
$2,997
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
823 Custer Dr Unit Upstairs Toledo, OH 2.0 1.0 700 $925 $1.32 13d 1 0.07mi
927 W Northgate Pkwy Toledo, OH 2.0 1.0 896 $1,100 $1.23 13d 1 0.36mi
5207 Bennett Rd Toledo, OH 2.0 2.0 1109 $1,200 $1.08 13d 1 0.40mi
1338 Crestwood Rd Toledo, OH 3.0 1.0 1000 $1,250 $1.25 13d 1 0.67mi
4459 N Haven Ave Toledo, OH 3.0 1.0 1416 $1,200 $0.85 13d 1 0.70mi
4406 Asbury Dr Toledo, OH 4.0 2.0 1089 $1,550 $1.42 13d 1 0.74mi
244 Sunset Blvd Toledo, OH 2.0 1.0 726 $1,045 $1.44 21d 1 0.79mi
540 W Alexis Rd Toledo, OH 1.0–2.0 1.0 725 $944 $1.30 13d 14 0.95mi
4220 Caroline Ave Toledo, OH 3.0 1.0 944 $1,095 $1.16 43d 1 0.96mi
4158 Mayfield Dr Toledo, OH 2.0 1.0 960 $850 $0.89 13d 1 0.97mi
4129 Vermaas Ave Toledo, OH 3.0 1.5 1385 $1,250 $0.90 43d 1 0.99mi
4614 Commonwealth Ave Toledo, OH 3.0 1.5 1459 $1,295 $0.89 13d 1 1.01mi
4124 Vermaas Ave Toledo, OH 2.0 1.0 1245 $997 $0.80 43d 1 1.01mi
4140 Caroline Ave Toledo, OH 3.0 1.5 1378 $1,650 $1.20 23d 1 1.01mi
4138 N Lockwood Ave Toledo, OH 2.0 1.0 1300 $1,050 $0.81 23d 1 1.04mi
1016 Mallett St Unit 1 Toledo, OH 2.0 1.0 1300 $900 $0.69 43d 1 1.06mi
4039 Vermaas Ave Toledo, OH 2.0 1.0 900 $900 $1.00 23d 1 1.06mi
4223 Birchall Rd Toledo, OH 3.0 1.0 1338 $1,395 $1.04 23d 1 1.11mi
1733 Christian Ave Unit 5 Toledo, OH 2.0 1.0 839 $700 $0.83 43d 1 1.18mi
3950 Woodhaven Dr Toledo, OH 2.0 1.0 1072 $745 $0.69 23d 1 1.20mi
1732 Newport Ave Toledo, OH 3.0 1.0 896 $1,350 $1.51 23d 1 1.22mi
4120 Parrakeet Ave Toledo, OH 3.0 2.0 1410 $1,450 $1.03 43d 1 1.25mi
1417 Primrose Ave Toledo, OH 3.0 1.0 1411 $1,625 $1.15 13d 1 1.26mi
1801 Christian Ave Toledo, OH 1.0–2.0 1.0 750 $939 $1.25 13d 1 1.27mi
3915 Willys Pkwy Unit 3915 Toledo, OH 3.0 1.0 1080 $800 $0.74 21d 1 1.31mi
4435 Jackman Rd Toledo, OH 1.0–2.0 1.0 725 $922 $1.27 13d 3 1.33mi
4038 Lyman Ave Toledo, OH 3.0 1.0 1175 $1,395 $1.19 43d 1 1.34mi
1014 Berdan Ave Toledo, OH 3.0 1.0 1215 $1,200 $0.99 43d 1 1.37mi
4315 Garden Park Dr Toledo, OH 3.0 1.0 1268 $1,423 $1.12 23d 1 1.42mi
6220 Lewis Ave Toledo, OH 1.0–2.0 1.0 764 $895 $1.17 13d 1 1.42mi
3805 Hoiles Ave Toledo, OH 3.0 1.0 1370 $1,025 $0.75 23d 1 1.48mi
3615 Berkeley Dr Toledo, OH 3.0 1.0 1096 $1,400 $1.28 13d 1 1.50mi
3901 Leybourn Ave Toledo, OH 3.0 1.0 840 $1,150 $1.37 23d 1 1.50mi
3725 Hoiles Ave Toledo, OH 3.0 1.0 1180 $1,245 $1.06 23d 1 1.50mi

Listing history 16 events

  1. 2026-06-18
    days on market $99,900 Active 28 DOM
  2. 2026-06-17
    days on market $99,900 Active 27 DOM
  3. 2026-06-16
    days on market $99,900 Active 26 DOM
  4. 2026-06-15
    days on market $99,900 Active 25 DOM
  5. 2026-06-14
    days on market $99,900 Active 23 DOM
  6. 2026-06-10
    pricedays on market $99,900 Active 20 DOM
  7. 2026-06-09
    days on market $109,900 Active 19 DOM
  8. 2026-06-08
    days on market $109,900 Active 18 DOM
  9. 2026-06-07
    days on market $109,900 Active 17 DOM
  10. 2026-06-05
    days on market $109,900 Active 14 DOM
  11. 2026-06-03
    days on market $109,900 Active 13 DOM
  12. 2026-06-02
    days on market $109,900 Active 12 DOM
  13. 2026-06-01
    days on market $109,900 Active 11 DOM
  14. 2026-05-31
    days on market $109,900 Active 10 DOM
  15. 2026-05-30
    days on market $109,900 Active 9 DOM
  16. 2026-05-21
    listed $109,900 Active

ⓘ 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
$1,711 · $143/mo
Projected year-2 tax
$1,711 · $143/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
$13,862
− Mortgage interest
−$5,596
− Property taxes
−$1,711
− Insurance
−$500
− Repairs & maintenance
−$1,109
− Management
−$1,109
− Depreciation
−$2,906
Taxable income
$932
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$224
After-tax cash flow
$2,231/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)
28,480
Household income
$50,728
Rent vs Own
45.4% rent · 54.6% own
Severe rent burden
1203.0

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
Majority White (63%)
Race & ethnicity
White 63% Black 23% Two or more races 10% Hispanic / Latino 9%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Romanian 9% Lithuanian 3% Italian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% French/Haitian/Cajun 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
▼ -50.05%
Current HPI
235.5389
Rent YoY
▲ 6.01%
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

1 event — show timeline
  • 2026-05-21 Listed $109,900 NORIS

Property tax history

+2.4%/yr

Latest (2025): $1,711 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…