CashFlowRE
Sign in Sign up
1102 Montrose Ave
C+ Composite 61.31
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 +26.3/30.0
  • DSCR +8.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • Rent growth +4.5/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$99,900

1102 Montrose Ave · Toledo, OH 43607
3 bd · 1.0 ba · 1,140 sqft · SingleFamily public records · 65 Days on market
Built 1907 3,300 sqft lot $88/sqft · 74% above area

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

Listing remarks MLS

Attention all Investors! Great investment property or first time, homebuyer, newer windows, new roof, water heater, and and furnace. Tenant responsible for lawn care and snow removal.

Key facts

  • 3,300 sq ft lot
  • Built 1907
  • Listed 65 days

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 $257 ($3k/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: $94k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 7.6% in Toledo — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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-, schools D-, crime 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.
  • Market conditions: Rents rising fast (+8.2%/yr); 83 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals lingering (median 44d 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 34% 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 $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 + 8.0% rent growth), your $28k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 4 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 $55k; list at $100k implies a 82% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $93,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1907 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.17%
Cap rate
9.38%
Cash-on-cash
11.04%
DSCR
1.49
GRM
7.1

CMA / ARV

ARV (median comp)
$57,326
List price
$99,900
Delta
74.27%
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
1211 Manila St 0.13mi 3/1.0 1,159 (+2%) 3mo $45,000 $39 89
1211 Woodstock Ave 0.21mi 3/1.0 1,188 (+4%) 2mo $101,500 $85 82
1004 Waverly Ave 0.07mi 3/1.0 1,241 (+9%) 2mo $58,500 $47 81
742 Marmion Ave 0.24mi 3/1.5 1,202 (+5%) 4mo $95,000 $79 74
1557 Indiana Ave 0.39mi 3/1.0 1,161 (+2%) 7mo $87,000 $75 73
1019 Woodstock Ave 0.19mi 3/1.0 1,272 (+12%) 2mo $21,100 $17 70
1420 Upton Ave 0.24mi 2/1.0 (-1) 1,074 (-6%) 8mo $43,000 $40 67
2307 Avondale Ave 0.52mi 3/1.0 1,100 (-4%) 7mo $5,000 $5 64
1723 Evansdale Ave 0.71mi 3/1.0 1,160 (+2%) 2mo $144,000 $124 63
1501 Fernwood Ave 0.55mi 3/1.0 1,259 (+10%) 1mo $60,000 $48 56
2026 Clinton St 0.72mi 3/1.0 1,256 (+10%) 6mo $700,000 $557 45
1422 Tecumseh St 0.72mi 3/1.0 1,298 (+14%) 3mo $16,700 $13 41

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
5.6%
Equity multiple
1.23×
Total profit
$6,377
Equity at exit
$14,895
10-year hold
IRR
19.0%
Equity multiple
2.96×
Total profit
$54,759
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 43607

Home prices YoY
-27.5%
Rents YoY
8.2%
Active inventory
83
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,168 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$100 /mo · $1,197/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$257

Break-even live

Break-even rent $842
Max offer price $99,900
Occupancy floor 73%

Sensitivity live

Price -10% $314 -5% $286 +0% $257 +5% $229 +10% $201
Rent -10% $165 -5% $211 +0% $257 +5% $303 +10% $350
Rate -1.0pp $308 -0.5pp $283 base $257 +0.5pp $231 +1.0pp $205

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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
915 Woodstock Ave Toledo, OH 3.0 1.5 1500 $1,100 $0.73 24d 1 0.22mi
1133 Parkside Blvd Toledo, OH 2.0 1.0 960 $850 $0.89 44d 1 0.35mi
1785 Tecumseh St Toledo, OH 2.0 1.0 930 $900 $0.97 44d 1 0.47mi
319 N Detroit Ave Toledo, OH 3.0 1.0 1341 $845 $0.63 44d 1 0.57mi
2117 Clinton St Toledo, OH 3.0 1.0 1256 $1,115 $0.89 44d 1 0.80mi
1140 Palmwood Ave Toledo, OH 3.0 1.0 1292 $1,500 $1.16 44d 1 0.95mi
2037 Alvin St Toledo, OH 3.0 1.0 1260 $1,175 $0.93 44d 1 0.97mi
2030 Wyndhurst Rd Toledo, OH 2.0 1.0 1042 $950 $0.91 44d 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 44d 1 1.11mi
2322 Upton Ave Toledo, OH 3.0 1.0 1000 $1,300 $1.30 44d 1 1.12mi
2535 W Bancroft St Unit 8 Toledo, OH 2.0 1.0 900 $895 $0.99 44d 1 1.14mi
2347 Rosedale Ave Toledo, OH 2.0 1.0 767 $875 $1.14 44d 1 1.16mi
932 Turner Ave Toledo, OH 2.0 1.0 960 $1,295 $1.35 14d 1 1.18mi
1026 Oakwood Ave Toledo, OH 2.0 1.0 1100 $850 $0.77 44d 1 1.19mi
2356 Torrey Hill Dr Unit 11 Toledo, OH 2.0 1.0 1050 $800 $0.76 44d 1 1.19mi
1919 Ottawa Dr Unit 7 Toledo, OH 2.0 1.0 900 $800 $0.89 44d 1 1.19mi
307 Danberry St Toledo, OH 2.0 1.0 988 $950 $0.96 44d 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 44d 1 1.46mi

Listing history 28 events

  1. 2026-06-18
    days on market $99,900 Active 65 DOM
  2. 2026-06-17
    days on market $99,900 Active 64 DOM
  3. 2026-06-16
    days on market $99,900 Active 63 DOM
  4. 2026-06-15
    days on market $99,900 Active 62 DOM
  5. 2026-06-14
    days on market $99,900 Active 60 DOM
  6. 2026-06-10
    days on market $99,900 Active 57 DOM
  7. 2026-06-09
    days on market $99,900 Active 56 DOM
  8. 2026-06-08
    days on market $99,900 Active 55 DOM
  9. 2026-06-07
    days on market $99,900 Active 54 DOM
  10. 2026-06-05
    days on market $99,900 Active 51 DOM
  11. 2026-06-03
    days on market $99,900 Active 50 DOM
  12. 2026-06-02
    days on market $99,900 Active 49 DOM
  13. 2026-06-01
    days on market $99,900 Active 48 DOM
  14. 2026-05-31
    days on market $99,900 Active 47 DOM
  15. 2026-05-30
    days on market $99,900 Active 46 DOM
  16. 2026-04-14
    listed $99,900 Active 184-char remark
    Show marketing remark (184 chars)

    Attention all Investors! Great investment property or first time, homebuyer, newer windows, new roof, water heater, and and furnace. Tenant responsible for lawn care and snow removal.

  17. 2025-10-14
    price $55,000 232-char remark
    Show marketing remark (232 chars)

    GREAT INVESTMENT PROPERTY OR FIRST TIME HOME BUYER! NEWER WINDOWS, ROOF, WATER HEATER, AND FURNACE. CURRENT TENANT IS MONTH TO MONTH. TENANT PAYS $800 A MONTH PLUS ALL UTILITIES. TENANT IS RESPONSIBLE FOR LAWN CARE AND SNOW REMOVAL.

  18. 2024-01-04
    soldstatus $55,000
  19. 2023-12-29
    soldstatus $55,000 Closed 232-char remark
    Show marketing remark (232 chars)

    GREAT INVESTMENT PROPERTY OR FIRST TIME HOME BUYER! NEWER WINDOWS, ROOF, WATER HEATER, AND FURNACE. CURRENT TENANT IS MONTH TO MONTH. TENANT PAYS $800 A MONTH PLUS ALL UTILITIES. TENANT IS RESPONSIBLE FOR LAWN CARE AND SNOW REMOVAL.

  20. 2023-12-22
    status Pending 232-char remark
    Show marketing remark (232 chars)

    GREAT INVESTMENT PROPERTY OR FIRST TIME HOME BUYER! NEWER WINDOWS, ROOF, WATER HEATER, AND FURNACE. CURRENT TENANT IS MONTH TO MONTH. TENANT PAYS $800 A MONTH PLUS ALL UTILITIES. TENANT IS RESPONSIBLE FOR LAWN CARE AND SNOW REMOVAL.

  21. 2023-12-12
    status Active 232-char remark
    Show marketing remark (232 chars)

    GREAT INVESTMENT PROPERTY OR FIRST TIME HOME BUYER! NEWER WINDOWS, ROOF, WATER HEATER, AND FURNACE. CURRENT TENANT IS MONTH TO MONTH. TENANT PAYS $800 A MONTH PLUS ALL UTILITIES. TENANT IS RESPONSIBLE FOR LAWN CARE AND SNOW REMOVAL.

  22. 2023-12-06
    historical Contingent 232-char remark
    Show marketing remark (232 chars)

    GREAT INVESTMENT PROPERTY OR FIRST TIME HOME BUYER! NEWER WINDOWS, ROOF, WATER HEATER, AND FURNACE. CURRENT TENANT IS MONTH TO MONTH. TENANT PAYS $800 A MONTH PLUS ALL UTILITIES. TENANT IS RESPONSIBLE FOR LAWN CARE AND SNOW REMOVAL.

  23. 2023-11-30
    status Active 232-char remark
    Show marketing remark (232 chars)

    GREAT INVESTMENT PROPERTY OR FIRST TIME HOME BUYER! NEWER WINDOWS, ROOF, WATER HEATER, AND FURNACE. CURRENT TENANT IS MONTH TO MONTH. TENANT PAYS $800 A MONTH PLUS ALL UTILITIES. TENANT IS RESPONSIBLE FOR LAWN CARE AND SNOW REMOVAL.

  24. 2023-11-25
    status Pending 232-char remark
    Show marketing remark (232 chars)

    GREAT INVESTMENT PROPERTY OR FIRST TIME HOME BUYER! NEWER WINDOWS, ROOF, WATER HEATER, AND FURNACE. CURRENT TENANT IS MONTH TO MONTH. TENANT PAYS $800 A MONTH PLUS ALL UTILITIES. TENANT IS RESPONSIBLE FOR LAWN CARE AND SNOW REMOVAL.

  25. 2023-11-17
    listed $70,000 Active 232-char remark
    Show marketing remark (232 chars)

    GREAT INVESTMENT PROPERTY OR FIRST TIME HOME BUYER! NEWER WINDOWS, ROOF, WATER HEATER, AND FURNACE. CURRENT TENANT IS MONTH TO MONTH. TENANT PAYS $800 A MONTH PLUS ALL UTILITIES. TENANT IS RESPONSIBLE FOR LAWN CARE AND SNOW REMOVAL.

  26. 2006-09-28
    soldstatus $28,667
  27. 2002-11-05
    soldstatus $43,000
  28. 1991-03-01
    soldstatus $9,000

ⓘ 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
$1,197 · $100/mo
Projected year-2 tax
$1,378 · $115/mo
Expected delta
+$181/yr (+$15/mo · 15.1%)

ⓘ 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 ≥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
$14,015
− Mortgage interest
−$5,596
− Property taxes
−$1,197
− Insurance
−$500
− Repairs & maintenance
−$1,121
− Management
−$1,121
− Depreciation
−$2,906
Taxable income
$1,573
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$378
After-tax cash flow
$2,711/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

+1010.0% since first listed
13 events — show timeline
  • 2026-04-14 Listed $99,900 NORIS
  • 2025-10-14 Price Changed $55,000 NORIS
  • 2024-01-04 Sold (Public Records) $55,000 Public Records
  • 2023-12-29 Sold (MLS) $55,000 NORIS
  • 2023-12-22 Pending NORIS
  • 2023-12-12 Relisted NORIS
  • 2023-12-06 Contingent NORIS
  • 2023-11-30 Relisted NORIS
  • 2023-11-25 Pending NORIS
  • 2023-11-17 Listed $70,000 NORIS
  • 2006-09-28 Sold (Public Records) $28,667 Public Records
  • 2002-11-05 Sold (Public Records) $43,000 Public Records
  • 1991-03-01 Sold (Public Records) $9,000 Public Records

Property tax history

+4.5%/yr

Latest (2025): $1,197 · -4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…