CashFlowRE
Sign in Sign up
3842 Seckinger Dr
C- Composite 50.82
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 +15.6/30.0
  • ARV discount +15.0/15.0
  • 1% rule +4.8/10.0
  • DSCR +4.8/10.0
  • Rent growth +3.3/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$84,900

3842 Seckinger Dr · Toledo, OH 43613
1 bd · 1.0 ba · 728 sqft · SingleFamily public records · 1 Days on market
Built 1947 4,900 sqft lot Est $102k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

GREAT VALUE * SQ FOOTAGE ON RECORD DOES NOT INCLUED 2 FINISHED ROOMS UP * EXTRA STORAGE * GFA/CA * CLEAN AS CAN BE * A GREAT STARTER HOUSE!

Key facts

  • 4,900 sq ft lot
  • Garage
  • Built 1947

Property features AI

Exterior

  • Parking: Detached garage (1 space, 1 total parking)
  • Utilities: Public water; Public sewer; 100 Amp electric service; Electricity available; Natural gas available; Cable, internet and WiFi available
  • Home design: Single-family residence (house); One and one-half levels; Not attached to other structures; No common walls
  • Construction: Metal siding; Crawl space foundation; Estimated living area approximately 728
  • Exterior features: Shingle roof; City street frontage

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: Bedroom 2 on the upper level; Additional upper-level room noted as attic/other
  • Flooring: Carpet; Linoleum
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Eat-in kitchen; 6 total rooms
  • Laundry & utility: Washer and dryer included; Laundry on main level; Water heater

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 1-bed/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $35 ($422/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 $83k (2.3% below list).
  • Recommended offer: $83k (2.3% 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: Elmhurst Elementary School (math 59% / reading 57%, grade C+, #714 of 1,584 statewide, top 45%, 382 students, 28% FRL); Start High School (math 11% / reading 33%, grade F, #672 of 781 statewide, top 86%, 1,242 students, 50% FRL) — zoned schools average 39% FRL vs 72% district-wide (32 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 40% at this address vs 20% district-wide (+20 pts) — the actual schools serving this property are materially stronger than the Toledo City average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.3%/yr); 111 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($64k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $587 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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $72k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $82,922 (2.3% below list)

Questions for the listing agent

  1. Built in 1947 — 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
0.98%
Cap rate
6.79%
Cash-on-cash
1.77%
DSCR
1.08
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$101,920
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2621 Grantwood Dr 0.70mi 2/1.0 (+1) 728 (0%) 1mo $135,900 $187 61
4222 Garrison Rd 0.47mi 2/1.0 (+1) 786 (+8%) 24mo $110,000 $140 40
2624 Grantwood Dr 0.72mi 2/1.0 (+1) 832 (+14%) 7mo $70,000 $84 32

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 · 3.3% rent growth · sell at horizon

5-year hold
IRR
-13.1%
Equity multiple
0.53×
Total profit
$-11,235
Equity at exit
$12,659
10-year hold
IRR
-3.6%
Equity multiple
0.76×
Total profit
$-5,730
Equity at exit
$7,341

Cash invested: $23,772 (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 43613

Home prices YoY
-20.7%
Rents YoY
3.3%
Active inventory
111
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$829 high interval (Pro) →
Mortgage (P&I)
$445
Tax from tax record
$139 /mo · $1,672/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$174
Net cashflow
$35

Break-even live

Break-even rent $785
Max offer price $84,900
Occupancy floor 91%

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
$21,225
Closing costs
$2,547
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3070 Carskaddon Ave Toledo, OH 1.0–2.0 1.0 805 $850 $1.06 13d 1 0.36mi
4137 Secor Rd Toledo, OH 1.0–2.0 1.0 750 $818 $1.09 13d 7 0.43mi
3045 Ilger Ave Toledo, OH 1.0–2.0 1.0 585 $709 $1.21 13d 8 0.54mi
3519 Secor Rd Toledo, OH 1.0–2.0 1.0 728 $775 $1.06 13d 5 0.57mi
3640 Douglas Rd Toledo, OH 1.0 1.0 720 $784 $1.09 43d 1 0.79mi
3010 W Central Ave #108 Toledo, OH 1.0 500 $735 $1.47 43d 1 0.81mi
3433 Douglas Rd Unit 3 Toledo, OH 1.0 1.0 750 $755 $1.01 13d 1 0.86mi
2956 Central Ave Toledo, OH 1.0 1.0 747 $1,235 $1.65 13d 1 0.87mi
4103 Harvest Ln Toledo, OH 1.0 1.0 590 $745 $1.26 43d 2 0.89mi
4109 Harvest Ln Toledo, OH 2.0 1.0 750 $1,195 $1.59 13d 1 0.91mi
3838 W Sylvania Ave Toledo, OH 1.0–2.0 1.0 725 $995 $1.37 13d 2 0.91mi
4060 Royer Rd Toledo, OH 1.0 1.0 515 $725 $1.41 43d 1 0.97mi
4040 Royer Rd Unit 37 Toledo, OH 1.0 1.0 515 $756 $1.47 43d 1 0.97mi
4040 Royer Rd Unit 34 Toledo, OH 1.0 1.0 515 $725 $1.41 43d 1 0.97mi
4050 Royer Rd Toledo, OH 1.0 1.0 515 $756 $1.47 43d 1 0.97mi
3355 W Laskey Rd Toledo, OH 2.0 1.0 750 $850 $1.13 13d 2 1.18mi
3355 W Laskey Rd Apt 24 Toledo, OH 2.0 1.0 750 $850 $1.13 23d 1 1.18mi
3160 Matson Apt 27 Toledo, OH 1.0 1.0 567 $725 $1.28 21d 1 1.25mi
3150 Matson Unit 17 Toledo, OH 1.0 1.0 567 $799 $1.41 21d 1 1.25mi
4836 Douglas Rd Unit 6 Toledo, OH 1.0 1.0 600 $695 $1.16 23d 1 1.26mi
2650 Christie St Toledo, OH 1.0–2.0 1.0 800 $749 $0.94 43d 1 1.28mi
2027 Berkshire Pl Toledo, OH 2.0 1.0 600 $845 $1.41 23d 1 1.30mi
5080 Secor Rd Toledo, OH 1.0–2.0 1.0–1.5 699 $750 $1.07 43d 1 1.30mi
4912 Douglas Rd Unit 2459-2F Toledo, OH 1.0 1.0 495 $650 $1.31 43d 1 1.31mi
2704 Kenwood Blvd Toledo, OH 1.0–3.0 1.0 825 $903 $1.09 13d 71 1.34mi
2255 W Laskey Rd Unit 14 Toledo, OH 2.0 1.0 650 $775 $1.19 21d 1 1.50mi
2255 W Laskey Rd Apt 10 Toledo, OH 2.0 1.0 650 $775 $1.19 13d 1 1.50mi

Listing history 5 events

  1. 2026-05-23
    historical $84,900
  2. 2025-10-09
    price $71,500 139-char remark
    Show marketing remark (139 chars)

    GREAT VALUE * SQ FOOTAGE ON RECORD DOES NOT INCLUED 2 FINISHED ROOMS UP * EXTRA STORAGE * GFA/CA * CLEAN AS CAN BE * A GREAT STARTER HOUSE!

  3. 2004-04-05
    soldstatus $71,500
  4. 2004-03-31
    soldstatus $71,500 139-char remark
    Show marketing remark (139 chars)

    GREAT VALUE * SQ FOOTAGE ON RECORD DOES NOT INCLUED 2 FINISHED ROOMS UP * EXTRA STORAGE * GFA/CA * CLEAN AS CAN BE * A GREAT STARTER HOUSE!

  5. 2003-12-11
    listed $79,900 139-char remark
    Show marketing remark (139 chars)

    GREAT VALUE * SQ FOOTAGE ON RECORD DOES NOT INCLUED 2 FINISHED ROOMS UP * EXTRA STORAGE * GFA/CA * CLEAN AS CAN BE * A GREAT STARTER HOUSE!

ⓘ 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
$1,672 · $139/mo
Projected year-2 tax
$1,672 · $139/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 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
$9,951
− Mortgage interest
−$4,756
− Property taxes
−$1,672
− Insurance
−$424
− Repairs & maintenance
−$796
− Management
−$796
− Depreciation
−$2,470
Taxable loss
−$963
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$231
After-tax cash flow
$653/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)
30,780
Household income
$64,384
Rent vs Own
32.5% rent · 67.5% own
Severe rent burden
917.0

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 (71%)
Race & ethnicity
White 71% Black 15% Two or more races 10% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 9% Lithuanian 3% Slovak 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% 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
▼ -62.37%
Current HPI
239.1345
Rent YoY
▲ 3.30%
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

+6.3% since first listed
5 events — show timeline
  • 2026-05-23 Coming Soon $84,900 NORIS
  • 2025-10-09 Price Changed $71,500 NORIS
  • 2004-04-05 Sold (Public Records) $71,500 Public Records
  • 2004-03-31 Sold (MLS) $71,500 NORIS
  • 2003-12-11 Listed $79,900 NORIS

Property tax history

+2.2%/yr

Latest (2025): $1,672 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…