CashFlowRE
Sign in Sign up
304 Mohawk Pl
C Composite 57.4
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 +16.5/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.3/10.0
  • Schools +5.6/10.0
  • DSCR +5.1/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

304 Mohawk Pl · Maumee, OH 43537
2 bd · 1.0 ba · 1,154 sqft · SingleFamily public records · 17 Days on market
Built 1950 0.28 ac lot $108/sqft · 36% below area Est $195k · 36% under

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

Listing remarks

Online and Live Real Estate Auction. Minimum Bid $125,000. Auction date is June 1st @ 6pm with Registration @ 5pm. Charming one-story brick ranch home offers easy living and a peaceful alongside beautiful Side Cut Metro Park, surrounded by nature and scenic views. Relax or entertain on the spacious back deck. Property features 2 garages, impressive 39x28 detached garage perfect for storage, workshop or hobbies. The interior creates a warm and relaxing space which includes an inviting living room featuring a beautiful brick fireplace. Updated furnace, A/C, and hot water tank. Tucked away on a peaceful dead-end street. Perfect for outdoor enthusiasts, nearby fishing, biking and walking paths.

Key facts

  • 0.28 acre lot
  • 4 garage spots
  • Built 1950

Property features AI

Exterior

  • Parking: Four total parking spaces; Attached garage; Detached garage; Driveway
  • Utilities: Electricity connected (150 Amp service); Natural gas connected; Public water; Public sewer; Fiber connected
  • Home design: Single-family residential house; One story
  • Construction: Brick construction; Shingle roof; Crawl space foundation; Built as a house (single family)
  • Exterior features: Deck; Corner lot; Asphalt city street frontage; Garage(s) as an additional structure

Interior

  • Kitchen: Gas oven; Refrigerator; Water heater
  • Bedrooms: Bedroom 2 located on the main level
  • Flooring: Carpet; Wood
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced-air heating; Central air conditioning
  • Interior features: Five total rooms; Double-pane windows; Storage space
  • Laundry & utility: Main-level laundry; Utility room 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 2-bed/1.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $73 ($879/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $123k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 2.6% in Maumee — 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 76/100 on livability (#221 in OH, #3,442 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A-; Watch: amenities F, commute F, health & safety F.
  • Maumee City (suburban): math 65% / reading 67% proficiency, ranked #194 of 656 in OH (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Fairfield Elementary School (math 82% / reading 82%, grade A+, #116 of 1,584 statewide, top 9%, 345 students, 32% FRL); Maumee High School (math 67% / reading 76%, grade B+, #98 of 781 statewide, top 13%, 648 students, 26% FRL) — zoned schools at 29% FRL track the district average.
  • Market conditions: 114 active listings in the ZIP; solid renter incomes; 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 $864 of loan paydown is wiped out by about $4k 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 17 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $123,125 (1.5% below list)

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.13%
Cap rate
7.00%
Cash-on-cash
2.51%
DSCR
1.11
GRM
7.3

CMA / ARV

ARV (median comp)
$195,367
List price
$125,000
Delta
-36.02%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
940 Joliet Dr 0.25mi 3/1.5 (+1) 1,075 (-7%) 1mo $216,000 $201 70
320 Lacombe Dr 0.19mi 3/1.5 (+1) 1,075 (-7%) 15mo $187,000 $174 60
210 W William St 0.62mi 3/1.0 (+1) 1,120 (-3%) 11mo $235,000 $210 52
412 W John St 0.40mi 3/1.5 (+1) 1,311 (+14%) 13mo $220,000 $168 41
4435 May Dr 0.70mi 2/1.0 988 (-14%) 18mo $100,000 $101 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-12.2%
Equity multiple
0.56×
Total profit
$-15,455
Equity at exit
$18,638
10-year hold
IRR
-2.9%
Equity multiple
0.80×
Total profit
$-6,905
Equity at exit
$10,808

Cash invested: $35,000 (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 43537

Home prices YoY
-29.6%
Active inventory
114
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,418 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$339 /mo · $4,071/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$73

Break-even live

Break-even rent $1,325
Max offer price $125,000
Occupancy floor 90%

Sensitivity live

Price -10% $144 -5% $109 +0% $73 +5% $38 +10% $3
Rent -10% $-39 -5% $17 +0% $73 +5% $129 +10% $185
Rate -1.0pp $136 -0.5pp $105 base $73 +0.5pp $41 +1.0pp $8

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
$31,250
Closing costs
$3,750
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 7 events

  1. 2026-06-02
    status $125,000 Pending 17 DOM
  2. 2026-06-01
    days on market $125,000 Active 17 DOM
  3. 2026-05-31
    days on market $125,000 Active 16 DOM
  4. 2026-05-30
    days on market $125,000 Active 15 DOM
  5. 2026-05-15
    listed $125,000 Active 840-char remark
  6. 2026-05-12
    historical $125,000 840-char remark
  7. 1987-04-29
    soldstatus $48,000

ⓘ 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
$4,071 · $339/mo
Projected year-2 tax
$4,071 · $339/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 15 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
$17,015
− Mortgage interest
−$7,002
− Property taxes
−$4,071
− Insurance
−$625
− Repairs & maintenance
−$1,361
− Management
−$1,361
− Depreciation
−$3,636
Taxable loss
−$1,042
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$250
After-tax cash flow
$1,129/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
Maumee City
NCES district ID
3904436
Math proficiency
65% ▼ -10.00%
Reading proficiency
67% ▼ -7.00%
Median HH income
$53,412
Composite
56.38/100
National rank
#1162
State rank
#194 of 656 in OH

Livability — Maumee

Score
76/100
State rank
#221
US rank
#3442

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maumee, OH
County
Lucas County · 380,724 people
City population
30,111
Metro
Toledo, OH
Population (ZIP)
30,111
Household income
$82,752
Rent vs Own
31.4% rent · 68.6% own
Severe rent burden
592.0

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
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 6% Black 6% Two or more races 6% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 9% Lithuanian 4% Slovak 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 1% German/W. Germanic 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
▼ -85.67%
Current HPI
203.8449
Rent YoY
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

+381.2% since first listed
5 events — show timeline
  • 2026-06-17 Sold (MLS) $231,000 NORIS
  • 2026-06-02 Pending NORIS
  • 2026-05-15 Listed $125,000 NORIS
  • 2026-05-12 Coming Soon $125,000 NORIS
  • 1987-04-29 Sold (Public Records) $48,000 Public Records

Property tax history

+3.0%/yr

Latest (2025): $4,071 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…