CashFlowRE
Sign in Sign up
216 Summerdale Ave
D- Composite 39.74
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).

  • Cash flow +18.5/30.0
  • DSCR +5.8/10.0
  • 1% rule +4.3/10.0
  • Rent growth +3.8/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$97,500

216 Summerdale Ave · Toledo, OH 43605
2 bd · 1.0 ba · 686 sqft · SingleFamily public records · 40 Days on market
Built 1952 4,400 sqft lot $142/sqft · 93% above area Est $75k · 31% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming home on quiet street. Newer carpets, fresh paint and possible 3rd bedroom upstairs! Well cared for home! Full basement offers additional space. This home is move in ready!! Perfect for a family or to use as a rental property that is ready to go!

Key facts

  • Full basement
  • Brand new carpet
  • Coved ceilings

Tags

QUIET DEAD-END STREETSPACIOUS LIVING ROOMCOVED CEILINGSBRAND NEW CARPETORIGINAL HARDWOOD FLOORSFULL BASEMENT

Property features AI

Exterior

  • Parking: Detached garage; Concrete driveway; Total parking for 3 vehicles; 1 garage space
  • Utilities: Electricity connected; Natural gas connected; Public water; Public sewer
  • Home design: Single-family residence; One and one half levels; No shared/common walls; Residential property
  • Construction: Aluminum siding; Block foundation; Shingle roof; Built with conventional residential construction
  • Exterior features: Chain link fencing; Lot approximately 0.1 acre

Interior

  • Kitchen: Dishwasher; Gas oven; Refrigerator; Eat-in layout
  • Bedrooms: Bedroom on upper level (13 x 25); Bedroom on main level with ceiling fan (10 x 10); Bedroom on main level with ceiling fan (11 x 10)
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Heating present
  • Interior features: Eat-in kitchen; Has basement; 5 total rooms
  • Laundry & utility: Washer; 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 2-bed/1.0-bath single-family listed at $98k.

Deal economics

  • At list price, monthly cash flow is $92 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $90k (7.5% below list).
  • Recommended offer: $90k (7.5% below list) — sets the bar for 1% rule.

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: Raymer Elementary School (math 14% / reading 16%, grade F, #1,377 of 1,584 statewide, top 87%, 424 students, 0% FRL); Waite High School (math 12% / reading 24%, grade F, #687 of 781 statewide, top 88%, 997 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 (+5.4%/yr); 117 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $674 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.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($95k) is reasonable based on typical stale-listing flexibility.
  • 2 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.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $90,193 (7.5% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.93%
Cap rate
7.43%
Cash-on-cash
4.05%
DSCR
1.18
GRM
9.0

CMA / ARV

ARV (median comp)
$74,529
List price
$97,500
Delta
30.82%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
331 Heffner St 0.21mi 2/1.0 708 (+3%) 4mo $51,800 $73 82
567 Dearborn Ave 0.13mi 2/1.0 779 (+14%) 10mo $67,100 $86 63
267 Licking St 0.45mi 2/1.0 720 (+5%) 11mo $50,000 $69 61
2121 Nevada St 0.58mi 2/1.0 731 (+7%) 4mo $69,000 $94 59
531 Plymouth St 0.61mi 2/1.0 720 (+5%) 11mo $6,000 $8 54
224 Licking St 0.54mi 2/1.0 720 (+5%) 18mo $90,000 $125 51
2023 Navarre Ave 0.74mi 2/1.0 760 (+11%) 12mo $78,000 $103 37

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 · 5.37% rent growth · sell at horizon

5-year hold
IRR
-7.5%
Equity multiple
0.72×
Total profit
$-7,744
Equity at exit
$14,538
10-year hold
IRR
4.6%
Equity multiple
1.37×
Total profit
$10,225
Equity at exit
$8,430

Cash invested: $27,300 (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 43605

Home prices YoY
-25.6%
Rents YoY
5.4%
Active inventory
117
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$902 high interval (Pro) →
Mortgage (P&I)
$511
Tax from tax record
$68 /mo · $821/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$189
Net cashflow
$92

Break-even live

Break-even rent $785
Max offer price $97,500
Occupancy floor 85%

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
$24,375
Closing costs
$2,925
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
578 Dearborn Ave Unit 2 Toledo, OH 1.0 1.0 660 $750 $1.14 23d 1 0.15mi
251 Graham St Apt A Toledo, OH 2.0 1.0 625 $850 $1.36 43d 1 0.48mi
21 Magyar St Toledo, OH 2.0 1.0 680 $1,050 $1.54 43d 1 0.71mi
2039 Genesee St Toledo, OH 1.0 1.0 660 $625 $0.95 43d 1 1.03mi
625 Riverside Dr Toledo, OH 1.0–2.0 1.0–2.0 860 $1,767 $2.05 14d 37 1.13mi
1007 N Summit St Unit 1010 Toledo, OH 1.0 1.0 420 $697 $1.66 23d 1 1.33mi
1007 N Summit St Unit 1010 Toledo, OH 1.0 1.0 468 $797 $1.70 43d 1 1.33mi
2514 York St Unit Back Toledo, OH 2.0 1.0 696 $850 $1.22 14d 1 1.46mi
950 Oak St Unit 1 Toledo, OH 2.0 1.0 725 $700 $0.97 43d 1 1.49mi

Listing history 19 events

  1. 2026-06-14
    status $97,500 Pending 40 DOM
  2. 2026-06-10
    days on market $97,500 Contingent 40 DOM
  3. 2026-06-09
    days on market $97,500 Contingent 39 DOM
  4. 2026-06-08
    days on market $97,500 Contingent 38 DOM
  5. 2026-06-07
    days on market $97,500 Contingent 37 DOM
  6. 2026-06-05
    days on market $97,500 Contingent 34 DOM
  7. 2026-06-03
    days on market $97,500 Contingent 33 DOM
  8. 2026-06-02
    days on market $97,500 Contingent 32 DOM
  9. 2026-06-01
    days on market $97,500 Contingent 31 DOM
  10. 2026-05-31
    days on market $97,500 Contingent 30 DOM
  11. 2026-05-30
    days on market $97,500 Contingent 29 DOM
  12. 2026-05-05
    historical Contingent 837-char remark
  13. 2026-05-01
    listed $97,500 Active 837-char remark
  14. 2025-10-14
    price $20,000 254-char remark
    Show marketing remark (254 chars)

    Charming home on quiet street. Newer carpets, fresh paint and possible 3rd bedroom upstairs! Well cared for home! Full basement offers additional space. This home is move in ready!! Perfect for a family or to use as a rental property that is ready to go!

  15. 2014-12-03
    soldstatus $20,000 254-char remark
    Show marketing remark (254 chars)

    Charming home on quiet street. Newer carpets, fresh paint and possible 3rd bedroom upstairs! Well cared for home! Full basement offers additional space. This home is move in ready!! Perfect for a family or to use as a rental property that is ready to go!

  16. 2014-10-25
    price $25,000 254-char remark
    Show marketing remark (254 chars)

    Charming home on quiet street. Newer carpets, fresh paint and possible 3rd bedroom upstairs! Well cared for home! Full basement offers additional space. This home is move in ready!! Perfect for a family or to use as a rental property that is ready to go!

  17. 2014-08-25
    listed $25,000 254-char remark
    Show marketing remark (254 chars)

    Charming home on quiet street. Newer carpets, fresh paint and possible 3rd bedroom upstairs! Well cared for home! Full basement offers additional space. This home is move in ready!! Perfect for a family or to use as a rental property that is ready to go!

  18. 2012-12-12
    soldstatus $2,256
  19. 1987-04-01
    soldstatus $37,000

ⓘ 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
$821 · $68/mo
Projected year-2 tax
$1,171 · $98/mo
Expected delta
+$350/yr (+$29/mo · 42.7%)

ⓘ 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 ≥100°F today · 16 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
$10,823
− Mortgage interest
−$5,462
− Property taxes
−$821
− Insurance
−$488
− Repairs & maintenance
−$866
− Management
−$866
− Depreciation
−$2,836
Taxable loss
−$515
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$123
After-tax cash flow
$1,230/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)
24,441
Household income
$39,118
Rent vs Own
51.9% rent · 48.1% own
Severe rent burden
1257.0

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 0.61)
Race & ethnicity
White 57% Hispanic / Latino 21% Black 14% Two or more races 14%
Hispanic origin (detail)
Mexican 17% Puerto Rican 2%
Common ancestry
Romanian 3% Lithuanian 2% Portuguese 1%
Foreign-born
3% · Canada
Languages at home
91% English-only · Spanish 7% Arabic 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
▼ -47.85%
Current HPI
138.6894
Rent YoY
▲ 5.37%
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

+170.3% since first listed
10 events — show timeline
  • 2026-06-10 Pending NORIS
  • 2026-06-10 Sold (MLS) $100,000 NORIS
  • 2026-05-05 Contingent NORIS
  • 2026-05-01 Listed $97,500 NORIS
  • 2025-10-14 Price Changed $20,000 NORIS
  • 2014-12-03 Sold (MLS) $20,000 NORIS
  • 2014-10-25 Price Changed $25,000 NORIS
  • 2014-08-25 Listed $25,000 NORIS
  • 2012-12-12 Sold (Public Records) $2,256 Public Records
  • 1987-04-01 Sold (Public Records) $37,000 Public Records

Property tax history

+0.3%/yr

Latest (2025): $821 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…