CashFlowRE
Sign in Sign up
324 Southwood Dr
D+ Composite 46.39
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).

  • ARV discount +11.1/15.0
  • Cash flow +10.8/30.0
  • Schools +7.1/10.0
  • Livability +4.5/5.0
  • Rent growth +4.3/5.0
  • DSCR +3.1/10.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$272,000

324 Southwood Dr · Perrysburg, OH 43551
3 bd · 1.5 ba · 1,588 sqft · SingleFamily public records · 34 Days on market
Built 1969 9,100 sqft lot Est $295k · 8% under

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

Listing remarks MLS

CONTEMPORARY BI-LEVEL WITH PLENTY OF ROOM TO ENTERTAIN FAMILY AND FRIENDS. FEATURING A LARGE LIVING ROOM OPEN TO DINING ROOM AND DECK ACCESS. A NICE SIZE KITCHEN WITH PANTRY. BRICK FIREPLACE IN SPACIOUS FAMILY ROOM. 2 CAR ATTACHED GARAGE AND FENCED YARD. PLEASE SUBMIT PRE-APPROVAL OR PROOF OF FUNDS WITH OFFER AND ALLOW 2-3 BUSINESS DAYS FOR RESPONSE.

Key facts

  • 9,100 sq ft lot
  • 2 garage spots
  • Built 1969

Property features AI

Finance

  • Other: Property classified as residential single-family residence

Exterior

  • Parking: Attached garage; 2 garage spaces; Driveway; Garage door opener; Asphalt parking; On-street parking available
  • Utilities: Public water; Sanitary sewer; Natural gas connected; Cable connected; Internet connected; Fiber available; 100 amp electric service
  • Home design: Single-family house; Bi-level design (2 stories); Not attached to other properties; Living area reported from public records
  • Construction: Aluminum siding, brick, and wood siding; Block foundation; Shingle roof
  • Exterior features: Deck; Fire pit; Split rail fencing; Shed(s); Landscaped yard; City street frontage; Concrete road surface

Interior

  • Kitchen: Electric cooktop; Electric oven; Microwave; Dishwasher; Disposal; Refrigerator
  • Bedrooms: Primary bedroom on main level; Bedroom 2 on main level; Bedroom 3 on main level
  • Flooring: Hardwood; Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (forced air, natural gas); Central air conditioning; Whole house fan
  • Interior features: Ceiling fans throughout; Built-in features; Primary bathroom; Double-pane windows; Fireplace (wood-burning, located in family room); 8 total rooms
  • Laundry & utility: Washer and dryer included; Laundry in basement; Water heater; Dehumidifier; Radon mitigation system

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 $272k.

Deal economics

  • At list price, monthly cash flow is $-127 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $250k (8.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $217k (20.2% below list).
  • Recommended offer: $217k (20.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 2.3% in Perrysburg — 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 91/100 on livability (#6 in OH, #52 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, employment A+; Watch: commute F.
  • Perrysburg Exempted Village (suburban): math 79% / reading 83% proficiency, ranked #41 of 656 in OH (top 6%) — strong family-tenant draw, lease renewals of 3-5y typical; only 8% free/reduced lunch — higher-income household profile.
  • Zoned schools: Frank Elementary School (math 87% / reading 77%, grade A+, #116 of 1,584 statewide, top 9%, 460 students, 8% FRL); Perrysburg Junior High School (math 82% / reading 85%, grade A+, #25 of 654 statewide, top 4%, 833 students, 10% FRL); Perrysburg High School (math 69% / reading 83%, grade A-, #63 of 781 statewide, top 8%, 1,636 students, 9% FRL) — zoned schools at 9% FRL track the district average.
  • Market conditions: Rents rising fast (+7.3%/yr); 231 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 493 units permitted in Wood County in 2024 (48 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Wood County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($264k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 27y 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 $126k; list at $272k implies a 115% gain — meaningful room to come down on a strong offer.
Recommended offer $217,085 (20.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.80%
Cap rate
5.73%
Cash-on-cash
-2.00%
DSCR
0.91
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$295,368
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
324 Southwood Dr 0.00mi 3/2.0 1,588 (0%) 1mo $310,000 $195 97
384 Southwood Dr 0.17mi 3/2.0 1,540 (-3%) 1mo $255,000 $166 84
602 Bridgeview Dr 0.32mi 3/2.0 1,706 (+7%) 5mo $305,000 $179 67
249 Birchdale Rd 0.56mi 4/2.0 (+1) 1,620 (+2%) 1mo $315,000 $194 63
1016 Walnut St 0.59mi 3/2.0 1,628 (+2%) 5mo $323,000 $198 62
1001 Pine St 0.59mi 3/2.0 1,500 (-6%) 2mo $249,900 $167 60
318 Birchdale Rd 0.62mi 3/2.0 1,672 (+5%) 2mo $315,000 $188 58
180 Southwood Dr 0.24mi 4/2.5 (+1) 1,776 (+12%) 3mo $331,000 $186 57
1010 Walnut St 0.58mi 4/2.0 (+1) 1,675 (+6%) 4mo $180,000 $107 54
1002 Walnut St 0.62mi 2/1.0 (-1) 1,484 (-6%) 3mo $175,000 $118 51
541 Mallard Rd 0.56mi 4/2.0 (+1) 1,726 (+9%) 3mo $299,900 $174 50
893 Mulberry St 0.74mi 3/1.5 1,736 (+9%) 5mo $335,000 $193 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 · 7.34% rent growth · sell at horizon

5-year hold
IRR
-15.0%
Equity multiple
0.45×
Total profit
$-42,243
Equity at exit
$40,556
10-year hold
IRR
-0.4%
Equity multiple
0.96×
Total profit
$-2,731
Equity at exit
$23,518

Cash invested: $76,160 (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 43551

Rents YoY
7.3%
Active inventory
231
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$2,171 high interval (Pro) →
Mortgage (P&I)
$1,426
Tax from tax record
$302 /mo · $3,623/yr
Insurance
$113
HOA
$0
Vacancy / Maint / Mgmt
$456
Net cashflow
$-127

Break-even live

Break-even rent $2,331
Max offer price $249,615
Occupancy floor

Sensitivity live

Price -10% $27 -5% $-50 +0% $-127 +5% $-204 +10% $-281
Rent -10% $-298 -5% $-212 +0% $-127 +5% $-41 +10% $45
Rate -1.0pp $10 -0.5pp $-58 base $-127 +0.5pp $-197 +1.0pp $-269

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
$68,000
Closing costs
$8,160
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
26555 Carronade Dr Perrysburg, OH 2.0–3.0 2.0–2.5 1440 $2,445 $1.70 15d 6 0.80mi
26741 Lakevue Dr Perrysburg, OH 1.0–3.0 1.0–1.5 940 $2,495 $2.65 15d 1 0.97mi
26797 Carronade Dr Perrysburg, OH 1.0–3.0 1.0–2.0 1099 $1,915 $1.74 15d 18 1.06mi
12315 Roachton Rd Perrysburg, OH 1.0–3.0 1.0–2.0 1018 $1,938 $1.90 15d 13 1.22mi
26800 Carronade Dr Perrysburg, OH 1.0–3.0 1.0–3.0 1321 $2,695 $2.04 15d 30 1.22mi
870 E Boundary St Perrysburg, OH 3.0 2.0 1721 $2,000 $1.16 45d 1 1.30mi
436 E 5th St Perrysburg, OH 3.0 1.0 1175 $1,700 $1.45 45d 1 1.44mi
1000 Hollister Ln Perrysburg, OH 1.0–3.0 1.0–2.0 1026 $2,510 $2.45 15d 18 1.44mi

Listing history 21 events

  1. 2026-05-30
    status $272,000 Pending 34 DOM
  2. 2026-04-27
    historical Contingent
  3. 2026-04-25
    listed $272,000 Active
  4. 2026-04-20
    historical $272,000
  5. 2025-10-14
    price $98,500 352-char remark
    Show marketing remark (370 chars)

    GET INSIDE TO SEE ALL THE UPDATES.CUSTOM OAK KITCHEN CABINETS,QUARRY TILE FLOORS.BOTH BATHROOMS ARE UPDATED.NEWER CARPET THRU-OUT.LARGE FAMILY RM, W/ FIREPLACE,BUILT IN DRY BAR W/ WINE RACK & SMALL FRIDGE.LAUNDRY AREA- POSSIBLE 1/2 BATH IN X-TRA ROOM.ROOM FOR SHOWER IN HALF BATH OFF MASTER. EXTRA DEEP GARAGE.GREAT YARD.FURNACE/AC IN 91,ROOF IN 92.PLEASURE TO SHOW.

  6. 2025-10-14
    price $121,000 370-char remark
    Show marketing remark (370 chars)

    GET INSIDE TO SEE ALL THE UPDATES.CUSTOM OAK KITCHEN CABINETS,QUARRY TILE FLOORS.BOTH BATHROOMS ARE UPDATED.NEWER CARPET THRU-OUT.LARGE FAMILY RM, W/ FIREPLACE,BUILT IN DRY BAR W/ WINE RACK & SMALL FRIDGE.LAUNDRY AREA- POSSIBLE 1/2 BATH IN X-TRA ROOM.ROOM FOR SHOWER IN HALF BATH OFF MASTER. EXTRA DEEP GARAGE.GREAT YARD.FURNACE/AC IN 91,ROOF IN 92.PLEASURE TO SHOW.

  7. 2016-07-05
    soldstatus $126,500
  8. 2016-06-24
    soldstatus $132,500
  9. 2016-05-09
    listed $132,500
  10. 2013-05-03
    soldstatus $98,500 352-char remark
    Show marketing remark (352 chars)

    CONTEMPORARY BI-LEVEL WITH PLENTY OF ROOM TO ENTERTAIN FAMILY AND FRIENDS. FEATURING A LARGE LIVING ROOM OPEN TO DINING ROOM AND DECK ACCESS. A NICE SIZE KITCHEN WITH PANTRY. BRICK FIREPLACE IN SPACIOUS FAMILY ROOM. 2 CAR ATTACHED GARAGE AND FENCED YARD. PLEASE SUBMIT PRE-APPROVAL OR PROOF OF FUNDS WITH OFFER AND ALLOW 2-3 BUSINESS DAYS FOR RESPONSE.

  11. 2013-02-06
    price $100,000 352-char remark
    Show marketing remark (352 chars)

    CONTEMPORARY BI-LEVEL WITH PLENTY OF ROOM TO ENTERTAIN FAMILY AND FRIENDS. FEATURING A LARGE LIVING ROOM OPEN TO DINING ROOM AND DECK ACCESS. A NICE SIZE KITCHEN WITH PANTRY. BRICK FIREPLACE IN SPACIOUS FAMILY ROOM. 2 CAR ATTACHED GARAGE AND FENCED YARD. PLEASE SUBMIT PRE-APPROVAL OR PROOF OF FUNDS WITH OFFER AND ALLOW 2-3 BUSINESS DAYS FOR RESPONSE.

  12. 2012-12-15
    listed $100,000 352-char remark
    Show marketing remark (352 chars)

    CONTEMPORARY BI-LEVEL WITH PLENTY OF ROOM TO ENTERTAIN FAMILY AND FRIENDS. FEATURING A LARGE LIVING ROOM OPEN TO DINING ROOM AND DECK ACCESS. A NICE SIZE KITCHEN WITH PANTRY. BRICK FIREPLACE IN SPACIOUS FAMILY ROOM. 2 CAR ATTACHED GARAGE AND FENCED YARD. PLEASE SUBMIT PRE-APPROVAL OR PROOF OF FUNDS WITH OFFER AND ALLOW 2-3 BUSINESS DAYS FOR RESPONSE.

  13. 2003-05-23
    soldstatus $147,000
  14. 2003-05-15
    soldstatus $147,000
  15. 2003-04-22
    price $147,000
  16. 2003-03-08
    listed $144,900
  17. 2000-01-14
    soldstatus $121,000 370-char remark
    Show marketing remark (370 chars)

    GET INSIDE TO SEE ALL THE UPDATES.CUSTOM OAK KITCHEN CABINETS,QUARRY TILE FLOORS.BOTH BATHROOMS ARE UPDATED.NEWER CARPET THRU-OUT.LARGE FAMILY RM, W/ FIREPLACE,BUILT IN DRY BAR W/ WINE RACK & SMALL FRIDGE.LAUNDRY AREA- POSSIBLE 1/2 BATH IN X-TRA ROOM.ROOM FOR SHOWER IN HALF BATH OFF MASTER. EXTRA DEEP GARAGE.GREAT YARD.FURNACE/AC IN 91,ROOF IN 92.PLEASURE TO SHOW.

  18. 1999-12-13
    listed $124,900 370-char remark
    Show marketing remark (370 chars)

    GET INSIDE TO SEE ALL THE UPDATES.CUSTOM OAK KITCHEN CABINETS,QUARRY TILE FLOORS.BOTH BATHROOMS ARE UPDATED.NEWER CARPET THRU-OUT.LARGE FAMILY RM, W/ FIREPLACE,BUILT IN DRY BAR W/ WINE RACK & SMALL FRIDGE.LAUNDRY AREA- POSSIBLE 1/2 BATH IN X-TRA ROOM.ROOM FOR SHOWER IN HALF BATH OFF MASTER. EXTRA DEEP GARAGE.GREAT YARD.FURNACE/AC IN 91,ROOF IN 92.PLEASURE TO SHOW.

  19. 1998-08-17
    soldstatus $110,900
  20. 1992-07-15
    soldstatus $95,250
  21. 1985-12-03
    soldstatus $70,000

ⓘ 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
$3,623 · $302/mo
Projected year-2 tax
$3,933 · $328/mo
Expected delta
+$310/yr (+$26/mo · 8.6%)

ⓘ 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 ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$26,050
− Mortgage interest
−$15,236
− Property taxes
−$3,623
− Insurance
−$1,360
− Repairs & maintenance
−$2,084
− Management
−$2,084
− Depreciation
−$7,913
Taxable loss
−$6,250
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,500
After-tax cash flow
$-21/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
Perrysburg Exempted Village
NCES district ID
3904558
Math proficiency
79% ▼ -8.00%
Reading proficiency
83% ▼ -4.00%
Median HH income
$76,626
Composite
71.03/100
National rank
#242
State rank
#41 of 656 in OH

Livability — Perrysburg

Score
91/100
State rank
#6
US rank
#52

Category grades

Amenities A+ Commute F Cost of living A+ Crime A+ Employment A+ Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Perrysburg, OH
County
Wood County · 75,163 people
City population
43,770
Metro
Toledo, OH
Population (ZIP)
43,770
Household income
$95,846
Rent vs Own
34.9% rent · 65.1% own
Severe rent burden
1027.0

Population outlook (Wood County) Hauer SSP2

Today (2025)
138,744 people
By 2030
143,189 · +3.2%
By 2040
150,896 · +8.8%
By 2050
158,589 · +14.3%
By 2075
182,166 · +31.3%
By 2100
196,533 · +41.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 7% Hispanic / Latino 5% Asian 4% Black 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 12% Lithuanian 3% Slovak 2%
Foreign-born
5% · Canada, China, Jamaica
Languages at home
93% English-only · Other Indo-European 2% Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Wood

2024 margin
R (+10.2) · D 44.4% · R 54.6%
2008→2024 swing
-17.3pp toward R · 2008: 7.1pp · 2024: -10.2pp
All cycles
2024: R+10.2 2020: R+7.6 2016: R+8.5 2012: D+4.2 2008: D+7.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -153.34%
Current HPI
200.788
Rent YoY
▲ 7.34%
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

+288.6% since first listed
20 events — show timeline
  • 2026-04-27 Contingent NORIS
  • 2026-04-25 Listed $272,000 NORIS
  • 2026-04-20 Coming Soon $272,000 NORIS
  • 2025-10-14 Price Changed $98,500 NORIS
  • 2025-10-14 Price Changed $121,000 NORIS
  • 2016-07-05 Sold (Public Records) $126,500 Public Records
  • 2016-06-24 Sold (MLS) $132,500 NORIS
  • 2016-05-09 Listed $132,500 NORIS
  • 2013-05-03 Sold (MLS) $98,500 NORIS
  • 2013-02-06 Price Changed $100,000 NORIS
  • 2012-12-15 Listed $100,000 NORIS
  • 2003-05-23 Sold (Public Records) $147,000 Public Records
  • 2003-05-15 Sold (MLS) $147,000 NORIS
  • 2003-04-22 Price Changed $147,000 NORIS
  • 2003-03-08 Listed $144,900 NORIS
  • 2000-01-14 Sold (MLS) $121,000 NORIS
  • 1999-12-13 Listed $124,900 NORIS
  • 1998-08-17 Sold (Public Records) $110,900 Public Records
  • 1992-07-15 Sold (Public Records) $95,250 Public Records
  • 1985-12-03 Sold (Public Records) $70,000 Public Records

Property tax history

+2.6%/yr

Latest (2025): $3,623 · +13.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…