CashFlowRE
Sign in Sign up
3222 Escott Ave
D+ Composite 45.65
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 +14.2/30.0
  • ARV discount +11.5/15.0
  • Rent growth +4.5/5.0
  • DSCR +4.3/10.0
  • 1% rule +3.8/10.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$159,900

3222 Escott Ave · Toledo, OH 43614
3 bd · 1.0 ba · 1,111 sqft · SingleFamily public records · 68 Days on market
Built 1947 5,000 sqft lot Est $176k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Clean and well-maintained home with gorgeous hardwood floors! Second floor master offers large storage and skylights. Bathroom has a jacuzzi tub. Rec rooms adds additional living space. Glass block in basement provides natural light! 1-year home warranty offered!

Key facts

  • 5,000 sq ft lot
  • 2 garage spots
  • Built 1947

Property features AI

Finance

  • Other: Lot on a city street with asphalt road frontage; Lot size approximately 0.12 acre; Below-grade finished area present (finished basement space)

Exterior

  • Parking: Detached garage; 2 parking spaces total; Driveway with ribbon concrete
  • Utilities: Public water; Public sewer; 100 amp electric service; Natural gas available; Cable available; Internet available; Sewer connected; Water connected
  • Home design: Single-family residence (house); One and one-half levels; No attached units or common walls
  • Construction: Aluminum roof; Block foundation; Other construction materials; Public records used for year built
  • Exterior features: Rear patio; Partial wood fencing

Interior

  • Kitchen: Eat-in kitchen; Electric range; Refrigerator; Dishwasher not listed
  • Bedrooms: Primary bedroom on main level with ceiling fan and wood flooring; Second bedroom on main level with wood flooring; Third bedroom on upper level with carpet
  • Flooring: Wood flooring; Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Eat-in kitchen; Storage; Window coverings; Cove ceilings; Has basement; 6 total rooms
  • Laundry & utility: Washer and dryer included; 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 3-bed/1.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $25 ($305/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 $140k (12.2% below list).
  • Recommended offer: $140k (12.2% 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: Beverly Elementary School (math 32% / reading 46%, grade F, #1,078 of 1,584 statewide, top 68%, 536 students, 48% FRL); Bowsher High School (math 23% / reading 45%, grade F, #596 of 781 statewide, top 76%, 1,240 students, 49% FRL) — zoned schools average 49% FRL vs 72% district-wide (23 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 36% at this address vs 20% district-wide (+17 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 fast (+8.0%/yr); 71 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $1k of loan paydown is wiped out by about $5k 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 68 days — a 6% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y 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.
  • Current owner paid $76k; list at $160k implies a 109% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $140,423 (12.2% below list)

Questions for the listing agent

  1. It's been on market 68 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 1947 — 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. 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?
  8. 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.
  9. 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.
  10. 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
0.88%
Cap rate
6.48%
Cash-on-cash
0.68%
DSCR
1.03
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$175,538
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3222 Escott Ave 0.00mi 3/1.0 1,111 (0%) 1mo $159,000 $143 99
3205 Penrose Ave 0.09mi 3/1.5 1,114 (+0%) 6mo $149,900 $135 88
4347 S Detroit Ave 0.28mi 3/2.0 1,210 (+9%) 2mo $189,900 $157 67
3121 Daleford Dr 0.58mi 3/1.5 1,076 (-3%) 2mo $153,500 $143 64
715 Carew Ln 0.66mi 3/1.0 1,153 (+4%) 1mo $200,000 $173 62
1377 Kirk St 0.59mi 3/1.0 1,148 (+3%) 7mo $181,000 $158 61
3905 Chipplegate Rd 0.55mi 3/1.0 1,180 (+6%) 4mo $164,900 $140 60
1135 Richland St 0.51mi 3/1.0 1,008 (-9%) 7mo $209,000 $207 55
1216 Cady St 0.54mi 3/1.5 1,232 (+11%) 1mo $197,500 $160 54
851 Lamonde Dr 0.70mi 3/1.0 1,206 (+9%) 3mo $185,000 $153 50
2944 Daleford Dr 0.69mi 3/1.5 1,204 (+8%) 3mo $232,500 $193 50
5022 Stengel Ave 0.56mi 3/1.0 960 (-14%) 6mo $166,500 $173 46

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-9.8%
Equity multiple
0.62×
Total profit
$-16,862
Equity at exit
$23,842
10-year hold
IRR
5.3%
Equity multiple
1.47×
Total profit
$21,212
Equity at exit
$13,825

Cash invested: $44,772 (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 43614

Home prices YoY
-22.4%
Rents YoY
8.0%
Active inventory
71
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,404 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$179 /mo · $2,145/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$25

Break-even live

Break-even rent $1,372
Max offer price $159,900
Occupancy floor 93%

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
$39,975
Closing costs
$4,797
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1027 Valley Side Dr Maumee, OH 2.0 1.5 1260 $1,495 $1.19 23d 1 0.23mi
1010 Valley Side Dr Unit 1010 Maumee, OH 2.0 1.5 1260 $1,395 $1.11 13d 1 0.23mi
3025 S Byrne Rd Unit 1 Toledo, OH 3.0 1.0 1064 $1,095 $1.03 21d 1 0.44mi
1106 Hugo St Maumee, OH 3.0 1.0 1006 $1,595 $1.59 43d 1 0.64mi
3165 Glanzman Rd Toledo, OH 1.0–2.0 1.0 658 $799 $1.21 43d 1 0.97mi
2647 Eastgate Rd Toledo, OH 1.0–2.0 1.0 722 $1,209 $1.67 23d 1 1.21mi
3042 Cragmoor Ave Toledo, OH 3.0 1.0 1250 $1,800 $1.44 43d 1 1.40mi

Listing history 16 events

  1. 2026-04-30
    historical Contingent
  2. 2026-04-23
    status Active
  3. 2026-04-13
    historical Contingent
  4. 2026-03-21
    listed $159,900 Active
  5. 2026-03-16
    historical $159,900
  6. 2025-10-14
    price $76,500 265-char remark
    Show marketing remark (265 chars)

    Clean and well-maintained home with gorgeous hardwood floors! Second floor master offers large storage and skylights. Bathroom has a jacuzzi tub. Rec rooms adds additional living space. Glass block in basement provides natural light! 1-year home warranty offered!

  7. 2016-06-24
    soldstatus $76,500
  8. 2016-06-23
    soldstatus $76,500 265-char remark
    Show marketing remark (265 chars)

    Clean and well-maintained home with gorgeous hardwood floors! Second floor master offers large storage and skylights. Bathroom has a jacuzzi tub. Rec rooms adds additional living space. Glass block in basement provides natural light! 1-year home warranty offered!

  9. 2016-06-10
    price $79,900 265-char remark
    Show marketing remark (265 chars)

    Clean and well-maintained home with gorgeous hardwood floors! Second floor master offers large storage and skylights. Bathroom has a jacuzzi tub. Rec rooms adds additional living space. Glass block in basement provides natural light! 1-year home warranty offered!

  10. 2016-03-24
    listed $79,900 265-char remark
    Show marketing remark (265 chars)

    Clean and well-maintained home with gorgeous hardwood floors! Second floor master offers large storage and skylights. Bathroom has a jacuzzi tub. Rec rooms adds additional living space. Glass block in basement provides natural light! 1-year home warranty offered!

  11. 2016-01-28
    historical
  12. 2015-06-05
    listed $79,900
  13. 2000-01-03
    soldstatus $75,000
  14. 1991-10-25
    soldstatus $61,500
  15. 1987-06-01
    soldstatus $45,000
  16. 1978-06-07
    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
$2,145 · $179/mo
Projected year-2 tax
$2,320 · $193/mo
Expected delta
+$175/yr (+$15/mo · 8.1%)

ⓘ 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
$16,851
− Mortgage interest
−$8,957
− Property taxes
−$2,145
− Insurance
−$800
− Repairs & maintenance
−$1,348
− Management
−$1,348
− Depreciation
−$4,652
Taxable loss
−$2,398
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$576
After-tax cash flow
$881/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)
29,075
Household income
$58,961
Rent vs Own
40.7% rent · 59.3% own
Severe rent burden
1407.0

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 (67%)
Race & ethnicity
White 67% Black 21% Hispanic / Latino 7% Two or more races 4% Asian 2%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Romanian 8% Italian 5% Lithuanian 3%
Foreign-born
3% · Canada
Languages at home
96% English-only · Other Indo-European 1% Spanish 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
▼ -61.96%
Current HPI
214.7031
Rent YoY
▲ 8.03%
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

+332.2% since first listed
16 events — show timeline
  • 2026-04-30 Contingent NORIS
  • 2026-04-23 Relisted NORIS
  • 2026-04-13 Contingent NORIS
  • 2026-03-21 Listed $159,900 NORIS
  • 2026-03-16 Coming Soon $159,900 NORIS
  • 2025-10-14 Price Changed $76,500 NORIS
  • 2016-06-24 Sold (Public Records) $76,500 Public Records
  • 2016-06-23 Sold (MLS) $76,500 NORIS
  • 2016-06-10 Price Changed $79,900 NORIS
  • 2016-03-24 Listed $79,900 NORIS
  • 2016-01-28 Listing Removed NORIS
  • 2015-06-05 Listed $79,900 NORIS
  • 2000-01-03 Sold (Public Records) $75,000 Public Records
  • 1991-10-25 Sold (Public Records) $61,500 Public Records
  • 1987-06-01 Sold (Public Records) $45,000 Public Records
  • 1978-06-07 Sold (Public Records) $37,000 Public Records

Property tax history

+1.8%/yr

Latest (2025): $2,145 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…