CashFlowRE
Sign in Sign up
7519 Dorr St #97
B Composite 72.8
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.9/10.0
  • Condition / age +4.0/5.0
  • Livability +3.3/5.0
  • Rent growth +3.1/5.0
  • Appreciation +0.0/10.0

$67,900

7519 Dorr St #97 · Toledo, OH 43615
3 bd · 2.0 ba · 1,088 sqft · SingleFamily · 191 Days on market
Built 2026 Good condition $62/sqft · 61% below area

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

Listing remarks

Looking for a modern mobile home with plenty of space? This 3-bedroom, 2-bathroom home in Royal Village offers a comfortable open-concept layout with updated features and an in-home washer and dryer for added convenience. Well-maintained and thoughtfully designed, this home provides a great balance of functionality and comfort without the price tag of new construction. Located in Toledo's Springfield School District, you'll enjoy being part of an established community with easy access to local schools, shopping, and everyday essentials.

Key facts

  • Open-concept layout
  • Built 2026
  • Listed 190 days

Tags

OPEN-CONCEPT LAYOUTIN-HOME WASHER AND DRYERESTABLISHED COMMUNITYEASY ACCESS TO LOCAL SCHOOLSEASY ACCESS TO SHOPPING

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $68k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $559 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $68k).
  • Recommended offer: $60k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.3% vs local median 6.9% 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.
  • Springfield Local (suburban): math 47% / reading 57% proficiency, ranked #404 of 656 in OH (top 62%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Springfield Middle School (math 44% / reading 53%, grade C-, #435 of 654 statewide, top 67%, 744 students, 81% FRL); Springfield High School (math 40% / reading 60%, grade D+, #384 of 781 statewide, top 49%, 922 students, 48% FRL).
  • Market conditions: Rents rising (+2.6%/yr); 289 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $469 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 + 2.6% rent growth), your $19k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 191 days — a 12% lower offer ($60k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $59,752 (12.0% below list)

Questions for the listing agent

  1. It's been on market 191 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
2.04% ✓
Cap rate
17.35%
Cash-on-cash
39.49%
DSCR
2.76
GRM
4.1

CMA / ARV

ARV (median comp)
$172,822
List price
$67,900
Delta
-60.71%
Verdict
UNDERPRICED
Comps
20 within 2.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2617 Shetland Rd 1.30mi 3/1.0 1,152 (+6%) 15mo $262,000 $227 38
1145 Joyce Ln 1.46mi 3/1.0 1,008 (-7%) 20mo $160,000 $159 32
6820 Cloister Ct 1.15mi 2/2.0 (-1) 1,220 (+12%) 10mo $240,000 $197 31
2235 Whispering Pines Dr 0.73mi 2/2.0 (-1) 1,336 (+23%) 10mo $265,500 $199 27
2360 Manoa Ln #2360 1.43mi 2/2.0 (-1) 1,354 (+24%) 20mo $245,000 $181 18
2263 Whispering Pines Dr Unit 4-2263 0.77mi 2/2.0 (-1) 1,336 (+23%) 22mo $250,000 $187 17
8060 W Bancroft St 1.03mi 3/1.0 1,248 (+15%) 28mo $195,000 $156 16
2243 Whispering Pines Dr Unit 5-2243 0.73mi 2/2.0 (-1) 1,336 (+23%) 28mo $245,000 $183 16
7433 Pine View Dr Unit 3-7433 0.77mi 2/2.0 (-1) 1,336 (+23%) 28mo $259,000 $194 15
2504 Centennial Rd 1.44mi 2/1.0 (-1) 938 (-14%) 22mo $150,500 $160 14
7856 W Bancroft St 0.85mi 2/1.0 (-1) 1,230 (+13%) 30mo $110,000 $89 14

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 · 2.59% rent growth · sell at horizon

5-year hold
IRR
30.4%
Equity multiple
2.27×
Total profit
$24,104
Equity at exit
$10,124
10-year hold
IRR
37.4%
Equity multiple
4.41×
Total profit
$64,783
Equity at exit
$5,871

Cash invested: $19,012 (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.

Active competition Active MLS

For sale now
32 active · 4 under contract
Median asking
$49,900 ($48/sqft)
Median days on market
207 d
This list price
94% of active listings are priced below it
ARV vs active asking
+229.0% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 43615

Home prices YoY
-31.9%
Rents YoY
2.6%
Active inventory
289
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,386 high interval (Pro) →
Mortgage (P&I)
−$356
Tax est. 1.5%
−$85 /mo · $1,018/yr
Insurance
−$28
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
−$0
Vacancy / Maint / Mgmt
−$291
Net cashflow
$559

Break-even live

Break-even rent $678
Max offer price $67,900
Occupancy floor 55%

Sensitivity live

Price -10% $606 -5% $583 +0% $559 +5% $536 +10% $512
Rent -10% $450 -5% $504 +0% $559 +5% $614 +10% $669
Rate -1.0pp $593 -0.5pp $576 base $559 +0.5pp $542 +1.0pp $524

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
$16,975
Closing costs
$2,037
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1210 Country View Pl Toledo, OH 2.0 1.0–2.0 966 $1,130 $1.17 0d 1 0.73mi
6955 Dorr St Toledo, OH 2.0 1.0 1132 $1,400 $1.24 10d 1 0.75mi
6955 Dorr St Toledo, OH 2.0 1.0 1132 $1,400 $1.24 1d 1 0.75mi
6955 Dorr St #70 Toledo, OH 2.0 1.0 1132 $1,400 $1.24 10d 1 0.76mi
6939 Dorr St Toledo, OH 3.0 1.0 1200 $1,595 $1.33 20d 1 0.79mi
6951 W Bancroft St Toledo, OH 2.0 2.0 1150 $1,731 $1.51 0d 1 0.96mi
2015 N McCord Rd Toledo, OH 2.0 1.0 864 $1,063 $1.23 6d 1 1.09mi
2150 N McCord Rd Toledo, OH 1.0–2.0 1.0 765 $1,315 $1.72 0d 8 1.19mi
1800 N McCord Rd Toledo, OH 2.0 1.0 934 $938 $1.00 0d 1 1.22mi
6633 W Bancroft St Toledo, OH 1.0–3.0 1.0 941 $1,179 $1.25 0d 1 1.24mi
6535 Dorr St Toledo, OH 1.0–2.0 1.0–2.0 895 $1,000 $1.12 0d 1 1.30mi
2130 Country Trace Pl Toledo, OH 2.0 1.0–2.0 917 $1,050 $1.14 0d 1 1.33mi

Property features AI

Finance

Other
Address: 7519 Dorr St #97, Toledo, OH 43615
Financial info
List price $53,900

Exterior

Utilities
Forced air heating (listed under utilities)
Home design
Spec new construction — Champion Redman Advantage planActive listing
Construction
Living area approximately 1088 (provided)
Exterior features
Shake roof

Interior

Kitchen
DishwasherRefrigerator
Bedrooms
3 bedrooms
Bathrooms
2 full bathrooms
Heating & cooling
Forced air heating
Interior features
DishwasherRefrigerator
Laundry & utility
WasherDryer

Listing history 50 events

  1. 2026-11-08
    days on market $67,900 Active 191 DOM
  2. 2026-11-07
    days on market $67,900 Active 190 DOM
  3. 2026-11-06
    days on market $67,900 Active 189 DOM
  4. 2026-11-05
    days on market $67,900 Active 188 DOM
  5. 2026-11-04
    days on market $67,900 Active 187 DOM
  6. 2026-11-02
    days on market $67,900 Active 185 DOM
  7. 2026-11-01
    days on market $67,900 Active 184 DOM
  8. 2026-10-31
    days on market $67,900 Active 183 DOM
  9. 2026-10-30
    days on market $67,900 Active 182 DOM
  10. 2026-10-29
    days on market $67,900 Active 181 DOM
  11. 2026-10-28
    days on market $67,900 Active 180 DOM
  12. 2026-10-27
    days on market $67,900 Active 179 DOM
  13. 2026-10-26
    days on market $67,900 Active 178 DOM
  14. 2026-10-25
    days on market $67,900 Active 177 DOM
  15. 2026-10-24
    days on market $67,900 Active 176 DOM
  16. 2026-10-23
    days on market $67,900 Active 175 DOM
  17. 2026-10-22
    days on market $67,900 Active 174 DOM
  18. 2026-10-21
    days on market $67,900 Active 173 DOM
  19. 2026-10-20
    days on market $67,900 Active 172 DOM
  20. 2026-10-19
    days on market $67,900 Active 171 DOM
  21. 2026-10-18
    days on market $67,900 Active 170 DOM
  22. 2026-10-17
    days on market $67,900 Active 169 DOM
  23. 2026-10-16
    days on market $67,900 Active 168 DOM
  24. 2026-10-15
    days on market $67,900 Active 167 DOM
  25. 2026-10-14
    days on market $67,900 Active 166 DOM
  26. 2026-10-13
    days on market $67,900 Active 165 DOM
  27. 2026-10-12
    days on market $67,900 Active 164 DOM
  28. 2026-10-11
    days on market $67,900 Active 163 DOM
  29. 2026-10-10
    days on market $67,900 Active 162 DOM
  30. 2026-10-09
    days on market $67,900 Active 161 DOM
  31. 2026-10-08
    days on market $67,900 Active 160 DOM
  32. 2026-10-07
    days on market $67,900 Active 159 DOM
  33. 2026-10-06
    days on market $67,900 Active 158 DOM
  34. 2026-10-05
    days on market $67,900 Active 157 DOM
  35. 2026-10-04
    days on market $67,900 Active 156 DOM
  36. 2026-10-03
    days on market $67,900 Active 155 DOM
  37. 2026-10-02
    days on market $67,900 Active 154 DOM
  38. 2026-10-01
    days on market $67,900 Active 153 DOM
  39. 2026-09-30
    days on market $67,900 Active 152 DOM
  40. 2026-09-29
    days on market $67,900 Active 151 DOM
  41. 2026-09-28
    days on market $67,900 Active 150 DOM
  42. 2026-09-27
    days on market $67,900 Active 149 DOM
  43. 2026-09-25
    days on market $67,900 Active 147 DOM
  44. 2026-09-24
    days on market $67,900 Active 146 DOM
  45. 2026-09-23
    days on market $67,900 Active 145 DOM
  46. 2026-09-22
    days on market $67,900 Active 144 DOM
  47. 2026-09-21
    days on market $67,900 Active 143 DOM
  48. 2026-09-20
    days on market $67,900 Active 142 DOM
  49. 2026-09-19
    days on market $67,900 Active 141 DOM
  50. 2026-09-18
    days on market $67,900 Active 140 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°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
$16,631
− Mortgage interest
−$3,803
− Property taxes
−$1,018
− Insurance
−$1,137
− Repairs & maintenance
−$1,330
− Management
−$1,330
− Depreciation
−$1,975
Taxable income
$6,036
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,449
After-tax cash flow
$5,262/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $5,440–$16,320 screening

This modern mobile home in Royal Village offers a comfortable open-concept layout with updated features and an in-home washer and dryer. It is in good condition with minor cosmetic updates needed for optimal curb appeal.

Value-add opportunities

  • Both landscaping — enhances curb appeal and adds value ↑
  • Both paint exterior — improves curb appeal and adds value ↑
  • Both paint trim — enhances curb appeal and adds value ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 48/100

Zoned Schools

Elementary Dorr Street Elementary School D- OH #942/1,584 Nat'l #14,504/41,679 Middle Springfield Middle School C- OH #435/654 Nat'l #3,846/14,009 High Springfield High School D+ OH #384/781 Nat'l #5,448/17,239

Schools (NCES district)

District
Springfield Local
NCES district ID
3904822
Math proficiency
47% ▼ -17.00%
Reading proficiency
57% ▼ -11.00%
Median HH income
$54,807
Composite
44.87/100
National rank
#2719
State rank
#404 of 656 in OH
C Composite livability gradescore 66/100

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

County
Lucas County · 420,751 people
City population
280,811
Metro
Toledo, OH
Population (ZIP)
40,146
Household income
$57,713
Rent vs Own
46.0% rent · 54.0% own
Severe rent burden
9% of renters

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
Majority White (62%)
Race & ethnicity
White 62% Black 26% Two or more races 6% Hispanic / Latino 4% Asian 3%
Languages at home
93% English-only · Arabic 2% Spanish 1% Chinese 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
—

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…