CashFlowRE
Sign in Sign up
20750 Taylor St
C+ Composite 61.87
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 +21.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.5/10.0
  • Schools +5.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$110,000

20750 Taylor St · Weston, OH 43569
3 bd · 2.0 ba · 1,344 sqft · SingleFamily public records · 28 Days on market
Built 1960 0.30 ac lot $82/sqft · 24% below area Est $144k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This comfortable home across from park has been totally remodeled. New windows, master bdrm & bath added in '08, kitchen in '10 & water heater in '14. The wood floors are the originals & have been resurfaced. Large spacious living rm & eat-in kitchen w/oak cupboards. Den has large closet & could be used as a 4th. bdrm. After seeing this well maintained home, check out the large lot w/shed & deck.

Key facts

  • 0.3 acre lot
  • 2 garage spots
  • Built 1960

Property features AI

Finance

  • Other: Lot includes an additional parcel; Lot size approximately 0.3 acre

Exterior

  • Parking: Attached garage; 2 garage spaces; Driveway parking; Concrete surfaces
  • Utilities: Electricity connected with circuit breaker panel; Natural gas connected; Public water; Public sewer
  • Home design: Single-family residence — house; One level / single-story; No attached units or common walls; Living area reported from public records
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Shingle roof; Chain link fencing; Shed(s) on the property

Interior

  • Kitchen: Kitchen on the main level (approx. 16 x 12)
  • Bedrooms: Primary bedroom on the main level (approx. 15 x 20); Bedroom 2 on the main level (approx. 12 x 12); Bedroom 3 on the main level (approx. 8 x 14)
  • Flooring: Other flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Primary bathroom; Total of 5 rooms
  • Laundry & utility: Laundry located on the main level

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/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $155 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#761 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment D-.
  • Otsego Local (rural): math 59% / reading 65% proficiency, ranked #231 of 656 in OH (top 35%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Otsego Elementary School (math 63% / reading 66%, grade B, #522 of 1,584 statewide, top 36%, 833 students, 25% FRL); Otsego High School (math 10% / reading 67%, grade F, #555 of 781 statewide, top 71%, 479 students, 31% FRL) — zoned schools at 28% FRL track the district average.
  • Market conditions: 7 active listings in the ZIP; 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 $761 of loan paydown is wiped out by about $3k 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 28 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 12y 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.
Recommended offer $108,350 (1.5% below list)

Questions for the listing agent

  1. Built in 1960 — 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 F-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. 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.
  5. 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.
  6. 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
1.05%
Cap rate
7.99%
Cash-on-cash
6.05%
DSCR
1.27
GRM
7.9

CMA / ARV

ARV (median comp)
$144,466
List price
$110,000
Delta
-23.86%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
20700 Sycamore St 0.09mi 3/2.0 1,248 (-7%) 10mo $182,150 $146 75
20710 Taylor St 0.04mi 2/1.5 (-1) 1,326 (-1%) 19mo $104,500 $79 73
20750 Sycamore St 0.06mi 3/1.0 1,506 (+12%) 5mo $190,000 $126 69
13270 Main St 0.28mi 3/2.0 1,188 (-12%) 18mo $172,000 $145 53
13459 Main St 0.42mi 3/1.0 1,221 (-9%) 14mo $104,500 $86 50
20210 Oak St 0.61mi 4/2.0 (+1) 1,464 (+9%) 3mo $160,000 $109 49
13430 Washington St 0.50mi 3/1.5 1,200 (-11%) 16mo $165,000 $138 43
20572 Russ St 0.48mi 3/1.0 1,443 (+7%) 24mo $172,000 $119 42
20115 Taylor St 0.71mi 4/2.0 (+1) 1,464 (+9%) 16mo $186,400 $127 34

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.9%
Equity multiple
0.74×
Total profit
$-7,916
Equity at exit
$16,401
10-year hold
IRR
2.7%
Equity multiple
1.19×
Total profit
$5,916
Equity at exit
$9,511

Cash invested: $30,800 (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 43569

Home prices YoY
-19.4%
Active inventory
7
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,160 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$138 /mo · $1,659/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$155

Break-even live

Break-even rent $963
Max offer price $110,000
Occupancy floor 82%

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
$27,500
Closing costs
$3,300
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 14 events

  1. 2026-06-03
    statusdays on market $110,000 Pending 28 DOM
  2. 2026-06-02
    days on market $110,000 Active 27 DOM
  3. 2026-06-01
    days on market $110,000 Active 26 DOM
  4. 2026-05-31
    days on market $110,000 Active 25 DOM
  5. 2026-05-30
    days on market $110,000 Active 24 DOM
  6. 2026-05-04
    listed $110,000 Active 495-char remark
  7. 2025-10-14
    price $100,000 423-char remark
    Show marketing remark (423 chars)

    This comfortable home across from park has been totally remodeled. New windows, master bdrm & bath added in '08, kitchen in '10 & water heater in '14. The wood floors are the originals & have been resurfaced. Large spacious living rm & eat-in kitchen w/oak cupboards. Den has large closet & could be used as a 4th. bdrm. After seeing this well maintained home, check out the large lot w/shed & deck.

  8. 2019-05-10
    soldstatus $115,000
  9. 2018-11-15
    historical
  10. 2018-08-03
    listed $112,800
  11. 2015-02-20
    soldstatus $100,000
  12. 2015-02-18
    soldstatus $100,000 423-char remark
    Show marketing remark (423 chars)

    This comfortable home across from park has been totally remodeled. New windows, master bdrm & bath added in '08, kitchen in '10 & water heater in '14. The wood floors are the originals & have been resurfaced. Large spacious living rm & eat-in kitchen w/oak cupboards. Den has large closet & could be used as a 4th. bdrm. After seeing this well maintained home, check out the large lot w/shed & deck.

  13. 2014-09-29
    listed $104,900 423-char remark
    Show marketing remark (423 chars)

    This comfortable home across from park has been totally remodeled. New windows, master bdrm & bath added in '08, kitchen in '10 & water heater in '14. The wood floors are the originals & have been resurfaced. Large spacious living rm & eat-in kitchen w/oak cupboards. Den has large closet & could be used as a 4th. bdrm. After seeing this well maintained home, check out the large lot w/shed & deck.

  14. 2000-07-31
    soldstatus $50,000

ⓘ 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
$1,659 · $138/mo
Projected year-2 tax
$1,688 · $141/mo
Expected delta
+$28/yr (+$2/mo · 1.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$13,918
− Mortgage interest
−$6,162
− Property taxes
−$1,659
− Insurance
−$550
− Repairs & maintenance
−$1,113
− Management
−$1,113
− Depreciation
−$3,200
Taxable income
$120
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$29
After-tax cash flow
$1,835/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
Otsego Local
NCES district ID
3905072
Math proficiency
59% ▼ -10.00%
Reading proficiency
65% ▼ -5.00%
Median HH income
$65,653
Composite
54.22/100
National rank
#1377
State rank
#231 of 656 in OH

Livability — Weston

Score
64/100
State rank
#761
US rank
#13706

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Weston, OH
County
Wood · 127,168 people
City population
2,804
Metro
Toledo, OH
Population (ZIP)
2,804
Household income
$64,783
Rent vs Own
23.0% rent · 77.0% own
Severe rent burden
7.2

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 (82%)
Race & ethnicity
White 82% Hispanic / Latino 12% Two or more races 7%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Slovak 2% Romanian 1% Iranian 1%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 6%

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
▼ -54.45%
Current HPI
226.1011
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

+120.0% since first listed
10 events — show timeline
  • 2026-06-03 Pending NORIS
  • 2026-05-04 Listed $110,000 NORIS
  • 2025-10-14 Price Changed $100,000 NORIS
  • 2019-05-10 Sold (Public Records) $115,000 Public Records
  • 2018-11-15 Listing Removed NORIS
  • 2018-08-03 Listed $112,800 NORIS
  • 2015-02-20 Sold (Public Records) $100,000 Public Records
  • 2015-02-18 Sold (MLS) $100,000 NORIS
  • 2014-09-29 Listed $104,900 NORIS
  • 2000-07-31 Sold (Public Records) $50,000 Public Records

Property tax history

+3.1%/yr

Latest (2025): $1,659 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…