CashFlowRE
Sign in Sign up
842 Lincoln Ave
B+ Composite 76.92
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$69,900

842 Lincoln Ave · Toledo, OH 43607
3 bd · 1.0 ba · 1,856 sqft · SingleFamily public records · 2 Days on market
Built 1887 4,200 sqft lot Est $102k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

CALLING ALL INVESTORS! Step back in time to this once home of Grandeur as it awaits your remodel and updates. This large Lincoln property offers a spacious floor plan with 4 beautiful bay windows allowing bright natural light. The fireplace is blocked off hence non functioning.The property has a nice size back porch to serve as a mudroom. Enjoy quiet time on the covered front porch. This property needs work and is priced accordingly.

Key facts

  • Convenient access
  • Natural light
  • Functional space

Tags

NATURAL LIGHTFLEXIBLE LIVING AREASFUNCTIONAL SPACEYARD SPACECONVENIENT ACCESS

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Electricity connected; Public water; Sanitary sewer
  • Home design: Single-family residence; Two levels (2-story); Not attached to other units; No common walls
  • Construction: Wood siding; Partial basement
  • Exterior features: Shingle roof

Interior

  • Kitchen: Kitchen on the main level (14 x 18)
  • Bedrooms: Bedroom 2 located on the upper level (12 x 12); Bedroom 3 located on the upper level (14 x 16)
  • Flooring: Carpet; Vinyl; Wood
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating
  • Interior features: Seven total rooms; Other interior features
  • Laundry & utility: Laundry features listed as other

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 $70k.

Deal economics

  • At list price, monthly cash flow is $555 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Cap rate 15.8% vs local median 7.6% in Toledo — 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 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: Sherman Elementary School (math 2% / reading 8%, grade F, #1,554 of 1,584 statewide, top 100%, 293 students, 0% FRL); Woodward High School (math 2% / reading 22%, grade F, #726 of 781 statewide, top 94%, 672 students, 0% FRL) — zoned schools average 0% FRL vs 72% district-wide (72 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+8.2%/yr); 83 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 38% 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 $483 of loan paydown is wiped out by about $2k 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 $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $16k; list at $70k implies a 324% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1887 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $69,900

Questions for the listing agent

  1. Built in 1887 — 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
1.88%
Cap rate
15.82%
Cash-on-cash
34.01%
DSCR
2.51
GRM
4.4

CMA / ARV

ARV (on-the-fly)
$102,080
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
842 Lincoln Ave 0.00mi 3/1.0 1,856 (0%) 3mo $16,500 $9 98
636 Norwood Ave 0.25mi 3/1.5 2,009 (+8%) 7mo $120,000 $60 67
645 Oakwood Ave 0.21mi 3/2.0 1,719 (-7%) 17mo $159,900 $93 60
1104 Norwood Ave 0.36mi 3/2.0 1,764 (-5%) 14mo $115,000 $65 59
1061 Lincoln Ave 0.28mi 4/1.5 (+1) 2,050 (+10%) 11mo $49,000 $24 53
1264 Fernwood Ave 0.64mi 4/1.0 (+1) 1,614 (-13%) 2mo $125,000 $77 42
670 Indiana Ave 0.52mi 3/2.0 1,668 (-10%) 16mo $82,000 $49 41
1117 Woodland Ave 0.55mi 3/1.5 1,602 (-14%) 16mo $87,900 $55 36
1340 Lincoln Ave 0.68mi 3/1.5 2,124 (+14%) 16mo $25,000 $12 29

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
34.9%
Equity multiple
2.58×
Total profit
$30,955
Equity at exit
$10,422
10-year hold
IRR
44.3%
Equity multiple
6.32×
Total profit
$104,073
Equity at exit
$6,044

Cash invested: $19,572 (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
4.4×

Monthly cashflow live

Estimated rent
$1,312 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$86 /mo · $1,028/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$555

Break-even live

Break-even rent $609
Max offer price $69,900
Occupancy floor 53%

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
$17,475
Closing costs
$2,097
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1140 Palmwood Ave Toledo, OH 3.0 1.0 1292 $1,500 $1.16 44d 1 0.51mi
1122 Pinewood Ave Toledo, OH 3.0 1.0 1559 $1,150 $0.74 14d 1 0.61mi
2447 Maplewood Ave Toledo, OH 2.0 1.0 1538 $897 $0.58 44d 1 0.80mi
2131 Franklin Ave Toledo, OH 2.0 2.0 1255 $900 $0.72 44d 1 0.97mi
119 Winthrop St Toledo, OH 3.0 1.0 1734 $1,350 $0.78 23d 1 1.03mi
2117 Clinton St Toledo, OH 3.0 1.0 1256 $1,115 $0.89 44d 1 1.14mi
1436 Palmetto Ave Toledo, OH 3.0 1.0 1678 $1,400 $0.83 23d 1 1.28mi
2907 Rockwood Pl Toledo, OH 3.0 1.0 1494 $1,100 $0.74 14d 1 1.31mi
513 Adams St Toledo, OH 1.0–2.0 1.0 1175 $1,424 $1.21 14d 11 1.45mi
319 N Detroit Ave Toledo, OH 3.0 1.0 1341 $845 $0.63 44d 1 1.47mi

Listing history 3 events

  1. 2026-06-18
    days on market $69,900 Coming Soon 2 DOM
  2. 2026-06-16
    remarks 522-char remark
  3. 2026-06-16
    listed $69,900 Coming Soon 1 DOM

ⓘ 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
$1,028 · $86/mo
Projected year-2 tax
$1,059 · $88/mo
Expected delta
+$31/yr (+$3/mo · 3.0%)

ⓘ 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
$15,739
− Mortgage interest
−$3,915
− Property taxes
−$1,028
− Insurance
−$350
− Repairs & maintenance
−$1,259
− Management
−$1,259
− Depreciation
−$2,033
Taxable income
$5,894
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,414
After-tax cash flow
$5,242/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

+75.2% since first listed
7 events — show timeline
  • 2026-06-16 Coming Soon $69,900 NORIS
  • 2026-03-25 Sold (MLS) $16,500 NORIS
  • 2026-03-08 Pending NORIS
  • 2026-01-22 Price Changed $19,999 NORIS
  • 2025-10-14 Price Changed $24,900 NORIS
  • 2025-09-02 Price Changed $29,900 NORIS
  • 2025-08-10 Listed $39,900 NORIS

Property tax history

+16.5%/yr

Latest (2025): $1,028 · +141.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…