CashFlowRE
Sign in Sign up
5927 Greenacre Rd
B Composite 73.44
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 +5.9/10.0
  • Livability +4.4/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$100,000

5927 Greenacre Rd · Sylvania, OH 43615
3 bd · 1.0 ba · 1,428 sqft · SingleFamily public records · 5 Days on market
Built 1950 0.45 ac lot

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

Listing remarks

Opportunity awaits with this 3-bedroom ranch home in a desirable location close to schools, parks, restaurants, and everyday conveniences. While the home could benefit from some updating, it is move-in ready and offers a solid foundation for its next owner to add their personal touches. Features include comfortable living spaces, a functional layout, and great potential for future value. Minimum Bid Auction on July 13th at 4:00 PM. Preview and registration will begin at 3:00 PM. Don't miss your chance to bid on this well-located property!

Key facts

  • Close to parks
  • Move-in ready
  • Close to schools

Tags

DESIRABLE LOCATIONCLOSE TO SCHOOLSCLOSE TO PARKSCLOSE TO RESTAURANTSMOVE-IN READYSOLID FOUNDATION

Property features AI

Exterior

  • Parking: Detached garage; Two garage spaces; Driveway; Asphalt and concrete surfaces
  • Utilities: Electricity connected; Natural gas connected; Public water; Public sewer
  • Home design: Single-family residence; One-story house; One level; No attached units; No common walls
  • Construction: Vinyl siding; Crawl space foundation; Shingle roof; Residential structure
  • Exterior features: Rear patio

Interior

  • Kitchen: Main-level kitchen (approx. 10' x 12')
  • Bedrooms: Three bedrooms on the main level (approx. sizes: 14' x 10'; 8' x 12'; 8' x 10')
  • Flooring: Carpet; Laminate
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Natural gas
  • Interior features: Six total rooms; Other interior features
  • Laundry & utility: Laundry 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 3-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $546 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Cap rate 12.8% vs local median 2.8% in Sylvania — 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 88/100 on livability (#18 in OH, #191 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities C-, commute F.
  • Sylvania Schools (suburban): math 63% / reading 71% proficiency, ranked #157 of 656 in OH (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 18% free/reduced lunch — higher-income household profile.
  • Zoned schools: Stranahan Elementary School (math 52% / reading 63%, grade C+, #721 of 1,584 statewide, top 46%, 528 students, 32% FRL); Sylvania Southview High School (math 53% / reading 74%, grade B-, #196 of 781 statewide, top 25%, 1,107 students, 22% FRL).
  • Market conditions: Rents rising (+2.6%/yr); 115 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($58k/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 $691 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.
  • At projected returns (-3.0% appreciation + 2.6% rent growth), your $28k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $76k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.8% of price; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $100,000

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
1.81%
Cap rate
12.84%
Cash-on-cash
23.39%
DSCR
2.04
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$219,912
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3237 Waldmar Rd 0.38mi 3/1.0 1,442 (+1%) 1mo $199,900 $139 80
6020 Greenacre Rd 0.11mi 3/1.5 1,348 (-6%) 13mo $225,000 $167 73
6006 Westacre Ln 0.16mi 3/1.0 1,295 (-9%) 7mo $190,000 $147 71
5934 Whiteacre Rd 0.20mi 3/1.0 1,300 (-9%) 14mo $220,000 $169 64
6119 Greenacre Rd 0.24mi 3/1.0 1,272 (-11%) 11mo $210,000 $165 62
5652 Goodhue Dr 0.49mi 3/1.0 1,297 (-9%) 3mo $176,500 $136 60
3223 Knoll Ave 0.57mi 3/1.5 1,471 (+3%) 12mo $170,000 $116 57
3210 Fairbanks Ave 0.46mi 3/1.5 1,268 (-11%) 2mo $200,000 $158 56
6217 Greenacre Rd 0.42mi 4/1.5 (+1) 1,428 (0%) 21mo $181,000 $127 56
5970 Whiteacre Rd 0.25mi 3/1.0 1,250 (-12%) 19mo $192,400 $154 52
3331 Elmont Rd 0.42mi 4/1.0 (+1) 1,527 (+7%) 20mo $266,000 $174 47
3131 Van Fleet Pkwy 0.53mi 3/1.0 1,218 (-15%) 6mo $180,000 $148 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 · 2.59% rent growth · sell at horizon

5-year hold
IRR
16.0%
Equity multiple
1.64×
Total profit
$17,958
Equity at exit
$14,910
10-year hold
IRR
24.3%
Equity multiple
3.07×
Total profit
$57,962
Equity at exit
$8,646

Cash invested: $28,000 (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 43615

Home prices YoY
-31.9%
Rents YoY
2.6%
Active inventory
115
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,808 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$316 /mo · $3,794/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$380
Net cashflow
$546

Break-even live

Break-even rent $1,117
Max offer price $100,000
Occupancy floor 65%

Sensitivity live

Price -10% $602 -5% $574 +0% $546 +5% $517 +10% $489
Rent -10% $403 -5% $474 +0% $546 +5% $617 +10% $689
Rate -1.0pp $596 -0.5pp $571 base $546 +0.5pp $520 +1.0pp $493

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
$25,000
Closing costs
$3,000
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3238 Van Fleet Pkwy Toledo, OH 3.0 2.0 1725 $1,985 $1.15 45d 1 0.47mi
4312 N Holland Sylvania Rd Toledo, OH 1.0–2.0 1.0–2.0 950 $1,399 $1.47 45d 1 0.79mi
6537 Woodhall Dr Sylvania, OH 2.0 2.0 1036 $1,300 $1.25 45d 1 0.91mi
4056 N McCord Rd Sylvania, OH 2.0 2.5 1450 $2,350 $1.62 15d 1 1.08mi
6718 Worth Ave Unit 6720 Sylvania, OH 2.0 2.0 1400 $1,495 $1.07 24d 1 1.15mi
2854 N McCord Rd Toledo, OH 2.0 2.0 1215 $1,897 $1.56 15d 1 1.16mi
4215 N McCord Rd Sylvania, OH 3.0 2.5 1770 $2,550 $1.44 15d 1 1.21mi
2704 Westmar Ct Toledo, OH 1.0–2.0 1.0–1.5 944 $1,599 $1.69 15d 1 1.22mi
4411 N McCord Rd Sylvania, OH 2.0 2.0 1238 $2,000 $1.62 15d 1 1.30mi

Listing history 4 events

  1. 2026-06-21
    days on market $100,000 Active 5 DOM
  2. 2026-06-18
    days on market $100,000 Active 2 DOM
  3. 2026-06-16
    remarks 544-char remark
  4. 2026-06-16
    listed $100,000 Active 1 DOM

ⓘ 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
$3,794 · $316/mo
Projected year-2 tax
$3,794 · $316/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 5/10 Major FEMA zone X (unshaded) · 66% 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 · 1 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
$21,691
− Mortgage interest
−$5,602
− Property taxes
−$3,794
− Insurance
−$500
− Repairs & maintenance
−$1,735
− Management
−$1,735
− Depreciation
−$2,909
Taxable income
$5,416
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,300
After-tax cash flow
$5,249/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
Sylvania Schools
NCES district ID
3904487
Math proficiency
63% ▼ -12.00%
Reading proficiency
71% ▼ -6.00%
Median HH income
$71,949
Composite
58.95/100
National rank
#967
State rank
#157 of 656 in OH

Livability — Sylvania

Score
88/100
State rank
#18
US rank
#191

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lucas County · 380,724 people
City population
33,286
Metro
Toledo, OH
Population (ZIP)
40,146
Household income
$57,713
Rent vs Own
46.0% rent · 54.0% own
Severe rent burden
1683.0

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
Majority White (62%)
Race & ethnicity
White 62% Black 26% Two or more races 6% Hispanic / Latino 4% Asian 3%
Common ancestry
Romanian 7% Lithuanian 3% Slovak 2%
Foreign-born
5% · China, Canada
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

Market trends

HPI YoY
▼ -96.44%
Current HPI
205.95
Rent YoY
▲ 2.59%
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

+47.1% since first listed
3 events — show timeline
  • 2026-06-15 Listed $100,000 NORIS
  • 1998-03-03 Sold (Public Records) $75,900 Public Records
  • 1996-09-16 Sold (Public Records) $68,000 Public Records

Property tax history

+2.3%/yr

Latest (2025): $3,794 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…