CashFlowRE
Sign in Sign up
3350 Maple St
C+ Composite 63.82
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 +28.1/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.4/10.0
  • Rent growth +3.5/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$69,000

3350 Maple St · Toledo, OH 43608
2 bd · 1.5 ba · 720 sqft · SingleFamily public records · 262 Days on market
Built 1897 3,598 sqft lot $96/sqft · 58% above area

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

Listing remarks MLS

NOTICE: We are not considering seller financing or creative financing offers that do not consist of us in recorded first lien position with a minimum of 30% down. Thank you for understanding! This property is being sold as part of an 46-unit portfolio or a 10-unit sub-portfolio. In place cap is ~8.5%, pro forma cap is ~11.0%, and occupancy is 100%. Asking price for the 46-unit portfolio is $3.57M and asking price for the 5-unit sub-portfolio is $768.5K. The sub-portfolio includes 1820 Marne, 2002 Brame, 343 Heffner, 1215 Woodstock, 323 Champion, 3350 Maple, 811 Collins, 17 E Oakland, and 522 Saint Louis. The entire 46-unit list can be found in the attachments. Property is occupied and photos are from the last time it was vacant.

Key facts

  • 3,598 sq ft lot
  • Garage
  • Built 1897

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/1.5-bath single-family listed at $69k.

Deal economics

  • At list price, monthly cash flow is $217 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($853 rent vs $69k).
  • Recommended offer: $61k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% 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-, 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 (+3.9%/yr); 58 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($29k/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 $477 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 + 3.9% rent growth), your $19k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 262 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 15y ago; this cycle's ask has dropped $16k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $36k; list at $69k implies a 89% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1897 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $60,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 262 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1897 — 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
1.24%
Cap rate
10.07%
Cash-on-cash
13.48%
DSCR
1.60
GRM
6.7

CMA / ARV

ARV (median comp)
$43,555
List price
$69,000
Delta
58.42%
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
3245 Elm St 0.18mi 2/1.0 756 (+5%) 3mo $33,000 $44 79
246 E Manhattan Blvd 0.19mi 2/1.0 732 (+2%) 14mo $77,500 $106 75
419 E Streicher St 0.28mi 2/1.0 672 (-7%) 5mo $17,500 $26 69
30 W Oakland St 0.44mi 1/1.0 (-1) 730 (+1%) 6mo $28,000 $38 65
326 Bronson Ave 0.45mi 2/1.0 740 (+3%) 14mo $28,000 $38 61
3545 Dean Ave 0.22mi 2/1.0 816 (+13%) 6mo $70,000 $86 61
328 E Central Ave 0.36mi 2/1.0 776 (+8%) 10mo $25,500 $33 60
34 E Streicher St 0.38mi 2/1.0 760 (+6%) 17mo $25,000 $33 57
222 E Park St 0.30mi 2/1.0 810 (+12%) 10mo $41,800 $52 55
531 E Park St 0.41mi 2/1.0 819 (+14%) 5mo $8,500 $10 52
161 Mettler St 0.60mi 2/1.0 796 (+11%) 1mo $23,500 $30 51
233 Bronson Ave 0.43mi 2/1.0 822 (+14%) 14mo $30,000 $36 43

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 · 3.89% rent growth · sell at horizon

5-year hold
IRR
4.5%
Equity multiple
1.18×
Total profit
$3,412
Equity at exit
$10,288
10-year hold
IRR
14.8%
Equity multiple
2.24×
Total profit
$23,992
Equity at exit
$5,966

Cash invested: $19,320 (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 43608

Home prices YoY
-21.3%
Rents YoY
3.9%
Active inventory
58
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$853 high interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$66 /mo · $796/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$179
Net cashflow
$217

Break-even live

Break-even rent $578
Max offer price $69,000
Occupancy floor 70%

Sensitivity live

Price -10% $256 -5% $237 +0% $217 +5% $197 +10% $178
Rent -10% $150 -5% $183 +0% $217 +5% $251 +10% $284
Rate -1.0pp $252 -0.5pp $235 base $217 +0.5pp $199 +1.0pp $181

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
$17,250
Closing costs
$2,070
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
340 E Lake St Toledo, OH 2.0 1.0 683 $775 $1.13 24d 1 0.09mi
2807 Chestnut St Unit 2 Toledo, OH 1.0 1.0 745 $495 $0.66 21d 1 0.64mi
3474 Maher St Toledo, OH 2.0 1.0 736 $1,125 $1.53 44d 1 0.96mi
4039 Vermaas Ave Toledo, OH 1.0 1.0 612 $675 $1.10 44d 1 1.31mi
4412 Packard Rd Toledo, OH 2.0 1.0 672 $900 $1.34 14d 1 1.38mi
244 Sunset Blvd Toledo, OH 2.0 1.0 726 $1,045 $1.44 21d 1 1.41mi
3805 Berkeley Unit 3 Toledo, OH 1.0 1.0 700 $735 $1.05 14d 1 1.49mi
426 Beacon St Toledo, OH 1.0–2.0 1.0–1.5 809 $882 $1.09 14d 10 1.49mi

Listing history 26 events

  1. 2026-06-18
    days on market $69,000 Active 262 DOM
  2. 2026-06-17
    days on market $69,000 Active 261 DOM
  3. 2026-06-16
    days on market $69,000 Active 260 DOM
  4. 2026-06-15
    days on market $69,000 Active 259 DOM
  5. 2026-06-14
    days on market $69,000 Active 257 DOM
  6. 2026-06-10
    days on market $69,000 Active 254 DOM
  7. 2026-06-09
    days on market $69,000 Active 253 DOM
  8. 2026-06-08
    days on market $69,000 Active 252 DOM
  9. 2026-06-07
    days on market $69,000 Active 251 DOM
  10. 2026-06-05
    days on market $69,000 Active 248 DOM
  11. 2026-06-03
    days on market $69,000 Active 247 DOM
  12. 2026-06-02
    days on market $69,000 Active 246 DOM
  13. 2026-06-01
    days on market $69,000 Active 245 DOM
  14. 2026-05-31
    days on market $69,000 Active 244 DOM
  15. 2026-05-30
    days on market $69,000 Active 243 DOM
  16. 2026-01-14
    price $76,500 739-char remark
    Show marketing remark (739 chars)

    NOTICE: We are not considering seller financing or creative financing offers that do not consist of us in recorded first lien position with a minimum of 30% down. Thank you for understanding! This property is being sold as part of an 46-unit portfolio or a 10-unit sub-portfolio. In place cap is ~8.5%, pro forma cap is ~11.0%, and occupancy is 100%. Asking price for the 46-unit portfolio is $3.57M and asking price for the 5-unit sub-portfolio is $768.5K. The sub-portfolio includes 1820 Marne, 2002 Brame, 343 Heffner, 1215 Woodstock, 323 Champion, 3350 Maple, 811 Collins, 17 E Oakland, and 522 Saint Louis. The entire 46-unit list can be found in the attachments. Property is occupied and photos are from the last time it was vacant.

  17. 2025-11-10
    price $80,450 739-char remark
    Show marketing remark (739 chars)

    NOTICE: We are not considering seller financing or creative financing offers that do not consist of us in recorded first lien position with a minimum of 30% down. Thank you for understanding! This property is being sold as part of an 46-unit portfolio or a 10-unit sub-portfolio. In place cap is ~8.5%, pro forma cap is ~11.0%, and occupancy is 100%. Asking price for the 46-unit portfolio is $3.57M and asking price for the 5-unit sub-portfolio is $768.5K. The sub-portfolio includes 1820 Marne, 2002 Brame, 343 Heffner, 1215 Woodstock, 323 Champion, 3350 Maple, 811 Collins, 17 E Oakland, and 522 Saint Louis. The entire 46-unit list can be found in the attachments. Property is occupied and photos are from the last time it was vacant.

  18. 2025-10-14
    price $36,500 310-char remark
    Show marketing remark (310 chars)

    Stop by and take a look at what could be your next real estate investment addition to your portfolio or first-time buyer just starting out. This home has an approximately 1 year old, 40-year shingled roof installed. Don't let this easy to maintain and very affordable utilities home slip away before it's gone.

  19. 2025-09-26
    listed $85,000 Active 739-char remark
    Show marketing remark (739 chars)

    NOTICE: We are not considering seller financing or creative financing offers that do not consist of us in recorded first lien position with a minimum of 30% down. Thank you for understanding! This property is being sold as part of an 46-unit portfolio or a 10-unit sub-portfolio. In place cap is ~8.5%, pro forma cap is ~11.0%, and occupancy is 100%. Asking price for the 46-unit portfolio is $3.57M and asking price for the 5-unit sub-portfolio is $768.5K. The sub-portfolio includes 1820 Marne, 2002 Brame, 343 Heffner, 1215 Woodstock, 323 Champion, 3350 Maple, 811 Collins, 17 E Oakland, and 522 Saint Louis. The entire 46-unit list can be found in the attachments. Property is occupied and photos are from the last time it was vacant.

  20. 2022-09-20
    soldstatus $36,500 Closed 310-char remark
    Show marketing remark (310 chars)

    Stop by and take a look at what could be your next real estate investment addition to your portfolio or first-time buyer just starting out. This home has an approximately 1 year old, 40-year shingled roof installed. Don't let this easy to maintain and very affordable utilities home slip away before it's gone.

  21. 2022-09-08
    status Pending 310-char remark
    Show marketing remark (310 chars)

    Stop by and take a look at what could be your next real estate investment addition to your portfolio or first-time buyer just starting out. This home has an approximately 1 year old, 40-year shingled roof installed. Don't let this easy to maintain and very affordable utilities home slip away before it's gone.

  22. 2022-08-29
    historical Contingent 310-char remark
    Show marketing remark (310 chars)

    Stop by and take a look at what could be your next real estate investment addition to your portfolio or first-time buyer just starting out. This home has an approximately 1 year old, 40-year shingled roof installed. Don't let this easy to maintain and very affordable utilities home slip away before it's gone.

  23. 2022-08-19
    listed $39,900 Active 310-char remark
    Show marketing remark (310 chars)

    Stop by and take a look at what could be your next real estate investment addition to your portfolio or first-time buyer just starting out. This home has an approximately 1 year old, 40-year shingled roof installed. Don't let this easy to maintain and very affordable utilities home slip away before it's gone.

  24. 2011-12-19
    historical
  25. 2011-02-02
    listed $14,900
  26. 1992-10-07
    soldstatus $14,500

ⓘ 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
$796 · $66/mo
Projected year-2 tax
$936 · $78/mo
Expected delta
+$140/yr (+$12/mo · 17.6%)

ⓘ 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 · 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
$10,238
− Mortgage interest
−$3,865
− Property taxes
−$796
− Insurance
−$345
− Repairs & maintenance
−$819
− Management
−$819
− Depreciation
−$2,007
Taxable income
$1,586
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$381
After-tax cash flow
$2,224/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)
13,593
Household income
$29,275
Rent vs Own
44.6% rent · 55.4% own
Severe rent burden
911.0

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 0.60)
Race & ethnicity
Black 57% White 25% Two or more races 9% Hispanic / Latino 8% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 4% Lithuanian 2% Slovak 1%
Foreign-born
4% · Canada, China
Languages at home
91% English-only · Spanish 7%

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
▼ -37.73%
Current HPI
139.4964
Rent YoY
▲ 3.89%
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

+427.6% since first listed
11 events — show timeline
  • 2026-01-14 Price Changed $76,500 NORIS
  • 2025-11-10 Price Changed $80,450 NORIS
  • 2025-10-14 Price Changed $36,500 NORIS
  • 2025-09-26 Listed $85,000 NORIS
  • 2022-09-20 Sold (MLS) $36,500 NORIS
  • 2022-09-08 Pending NORIS
  • 2022-08-29 Contingent NORIS
  • 2022-08-19 Listed $39,900 NORIS
  • 2011-12-19 Listing Removed NORIS
  • 2011-02-02 Listed $14,900 NORIS
  • 1992-10-07 Sold (Public Records) $14,500 Public Records

Property tax history

+3.8%/yr

Latest (2025): $796 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…