CashFlowRE
Sign in Sign up
514 E Weber St
B+ Composite 75.85
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$54,900

514 E Weber St · Toledo, OH 43608
3 bd · 3.0 ba · 1,203 sqft · SingleFamily public records · 28 Days on market
Built 1923 4,400 sqft lot Est $71k · 23% under

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

Listing remarks MLS

To settle estate-pretty decent place-good bones! Located on a nice block behind Woodward High. Make Offer!

Key facts

  • 4,400 sq ft lot
  • 2 garage spots
  • Built 1923

Property features AI

Finance

  • HOA & community: Curbs; Street lights; Sidewalks

Exterior

  • Parking: Detached garage; 2 garage spaces; Additional parking; Driveway; On-street parking; Paved parking; Concrete parking; Storage (in parking area); Total parking for 8 vehicles
  • Security: Smoke detector(s)
  • Utilities: Electricity connected (circuit breakers); Natural gas connected; Public water; Public sewer; Sewer connected; Water connected
  • Home design: Single family residence (house); One and one-half levels; No common walls; Located on a city street; Level lot
  • Construction: Aluminum siding and brick exterior; Combination/other foundation; Built (year source: public records)
  • Exterior features: Private yard; Storage; Enclosed porch; Front porch; Asphalt roof; Fencing (other); Garages/other structures

Interior

  • Kitchen: Electric oven; Electric range; Refrigerator; Electric range connection; Water heater
  • Bedrooms: Bedroom 2 (Upper); Bedroom 3 (Upper)
  • Flooring: Carpet; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Forced air; Natural gas
  • Interior features: Storage; Ceiling fan(s); Window screens; Partial basement
  • Laundry & utility: Washer hookup; Electric dryer hookup

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/3.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $426 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $54k (1.5% below list) — sets the bar for market timing.
  • Cap rate 15.6% 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-, 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: Leverette Elementary School (math 3% / reading 13%, grade F, #1,517 of 1,584 statewide, top 96%, 429 students, 0% FRL); Woodward High School (math 2% / reading 22%, grade F, #726 of 781 statewide, top 94%, 672 students, 0% FRL) — zoned schools average 0% FRL vs 72% district-wide (72 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+3.9%/yr); 58 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 42% 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 $380 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 $15k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($54k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 17y 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 $14k; list at $55k implies a 279% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $54,076 (1.5% below list)

Questions for the listing agent

  1. Built in 1923 — 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
1.88%
Cap rate
15.61%
Cash-on-cash
33.29%
DSCR
2.48
GRM
4.4

CMA / ARV

ARV (on-the-fly)
$70,977
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
330 E Lake St 0.34mi 3/2.0 1,211 (+1%) 3mo $72,000 $59 76
532 Dexter St 0.31mi 3/1.5 1,307 (+9%) 2mo $62,000 $47 64
235 Bronson Ave 0.36mi 3/2.0 1,104 (-8%) 2mo $48,000 $43 63
307 Majestic Dr 0.50mi 3/2.0 1,309 (+9%) 3mo $91,000 $70 56
3233 Jeannette Ave 0.70mi 3/1.0 1,173 (-2%) 3mo $86,000 $73 53
414 Palmer St 0.60mi 2/1.0 (-1) 1,239 (+3%) 3mo $65,000 $52 52
3550 Wersell Ave 0.43mi 3/1.0 1,054 (-12%) 3mo $48,000 $46 49
255 E Pearl St 0.42mi 4/2.0 (+1) 1,360 (+13%) 1mo $97,000 $71 49
3405 Maher St 0.69mi 3/1.5 1,293 (+8%) 2mo $105,000 $81 48
1101 Ketcham Ave 0.58mi 3/1.0 1,068 (-11%) 3mo $25,850 $24 43
1102 Woodward Ave 0.59mi 3/1.0 1,041 (-14%) 4mo $62,000 $60 39
3209 Jeannette Ave 0.70mi 3/1.0 1,353 (+12%) 2mo $71,000 $52 37

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
29.6%
Equity multiple
2.25×
Total profit
$19,219
Equity at exit
$8,186
10-year hold
IRR
37.4%
Equity multiple
4.62×
Total profit
$55,704
Equity at exit
$4,747

Cash invested: $15,372 (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
4.4×

Monthly cashflow live

Estimated rent
$1,035 high interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$80 /mo · $963/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$217
Net cashflow
$426

Break-even live

Break-even rent $495
Max offer price $54,900
Occupancy floor 54%

Sensitivity live

Price -10% $457 -5% $442 +0% $426 +5% $411 +10% $395
Rent -10% $345 -5% $386 +0% $426 +5% $467 +10% $508
Rate -1.0pp $454 -0.5pp $440 base $426 +0.5pp $412 +1.0pp $398

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
$13,725
Closing costs
$1,647
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
516 E Hudson St Toledo, OH 3.0 1.0 1204 $1,098 $0.91 14d 1 0.15mi
524 E Hudson St Toledo, OH 3.0 1.0 1150 $895 $0.78 22d 1 0.15mi
524 E Hudson St Toledo, OH 2.0 1.0 1050 $825 $0.79 44d 1 0.15mi
424 E Lake St Toledo, OH 3.0 1.0 1228 $1,075 $0.88 14d 1 0.28mi
319 Dexter St Toledo, OH 2.0 1.0 990 $1,005 $1.02 44d 1 0.33mi
333 E Lake St Toledo, OH 2.0 1.0 800 $495 $0.62 24d 1 0.36mi
420 Everett St Toledo, OH 2.0 1.0 1000 $975 $0.97 24d 1 0.36mi
710 E Lake St Toledo, OH 3.0 1.0 1242 $1,000 $0.81 14d 1 0.39mi
405 E Manhattan Blvd Toledo, OH 2.0 1.0 1000 $900 $0.90 14d 1 0.39mi
227 Everett St Toledo, OH 2.0 1.0 914 $850 $0.93 44d 1 0.40mi
329 Mettler St Toledo, OH 2.0 1.0 908 $975 $1.07 14d 1 0.42mi
830 Homer Ave Toledo, OH 3.0 1.0 1208 $895 $0.74 44d 1 0.51mi
2621 Chestnut St Toledo, OH 3.0 1.0 1444 $1,250 $0.87 44d 1 0.52mi
59 E Hudson St Toledo, OH 3.0 1.0 1368 $1,100 $0.80 44d 1 0.53mi
225 Palmer St Toledo, OH 2.0 1.0 924 $895 $0.97 44d 1 0.64mi
1337 Moore St Toledo, OH 3.0 1.5 1194 $995 $0.83 22d 1 0.65mi
152 Austin St Toledo, OH 4.0 1.5 1370 $1,150 $0.84 24d 1 0.66mi
31 W Oakland St Toledo, OH 4.0 1.0 1188 $1,249 $1.05 24d 1 0.69mi
3439 Jeannette Ave Toledo, OH 3.0 1.0 1098 $1,095 $1.00 44d 1 0.80mi
3474 Maher St Toledo, OH 2.0 1.0 736 $1,125 $1.53 44d 1 0.80mi
3405 Beaumont Dr Toledo, OH 2.0 1.0 855 $745 $0.87 14d 1 0.87mi
425 Boston Pl Unit A Toledo, OH 2.0 1.0 1200 $895 $0.75 24d 1 1.11mi
610 Cadillac Ct Toledo, OH 3.0 1.0 1409 $1,050 $0.75 24d 1 1.23mi
1031 N Michigan St Toledo, OH 3.0 2.0 1488 $1,195 $0.80 24d 1 1.31mi
2907 Rockwood Pl Toledo, OH 3.0 1.0 1494 $1,100 $0.74 14d 1 1.31mi
426 Beacon St Toledo, OH 1.0–2.0 1.0–1.5 809 $882 $1.09 14d 10 1.32mi
2131 Franklin Ave Toledo, OH 2.0 2.0 1255 $900 $0.72 44d 1 1.36mi
630 Mulberry St Toledo, OH 2.0 1.0 1000 $950 $0.95 24d 1 1.42mi
1449 N Huron St Toledo, OH 4.0 2.0 1430 $1,045 $0.73 14d 1 1.45mi
3950 Woodhaven Dr Toledo, OH 2.0 1.0 1072 $745 $0.69 24d 1 1.48mi

Listing history 28 events

  1. 2026-06-18
    days on market $54,900 Active 28 DOM
  2. 2026-06-17
    days on market $54,900 Active 27 DOM
  3. 2026-06-16
    days on market $54,900 Active 26 DOM
  4. 2026-06-15
    days on market $54,900 Active 25 DOM
  5. 2026-06-14
    days on market $54,900 Active 23 DOM
  6. 2026-06-10
    days on market $54,900 Active 20 DOM
  7. 2026-06-09
    days on market $54,900 Active 19 DOM
  8. 2026-06-08
    days on market $54,900 Active 18 DOM
  9. 2026-06-07
    days on market $54,900 Active 17 DOM
  10. 2026-06-05
    days on market $54,900 Active 14 DOM
  11. 2026-06-03
    days on market $54,900 Active 13 DOM
  12. 2026-06-02
    days on market $54,900 Active 12 DOM
  13. 2026-06-01
    days on market $54,900 Active 11 DOM
  14. 2026-05-31
    days on market $54,900 Active 10 DOM
  15. 2026-05-30
    days on market $54,900 Active 9 DOM
  16. 2026-05-18
    listed $54,900 Active
  17. 2025-10-13
    price $14,500 108-char remark
    Show marketing remark (108 chars)

    To settle estate-pretty decent place-good bones! Located on a nice block behind Woodward High. Make Offer!

  18. 2011-04-01
    soldstatus $14,500
  19. 2011-03-30
    soldstatus $14,500 108-char remark
    Show marketing remark (108 chars)

    To settle estate-pretty decent place-good bones! Located on a nice block behind Woodward High. Make Offer!

  20. 2010-12-17
    listed $23,900 108-char remark
    Show marketing remark (108 chars)

    To settle estate-pretty decent place-good bones! Located on a nice block behind Woodward High. Make Offer!

  21. 2010-12-05
    historical
  22. 2010-06-05
    listed $32,000
  23. 2010-05-25
    historical
  24. 2010-03-04
    historical
  25. 2009-11-25
    listed $42,000
  26. 2009-11-25
    listed $37,500
  27. 2009-09-30
    historical
  28. 2009-03-30
    listed $45,000

ⓘ 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
$963 · $80/mo
Projected year-2 tax
$963 · $80/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
$12,417
− Mortgage interest
−$3,075
− Property taxes
−$963
− Insurance
−$274
− Repairs & maintenance
−$993
− Management
−$993
− Depreciation
−$1,597
Taxable income
$4,520
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,085
After-tax cash flow
$4,032/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

+22.0% since first listed
13 events — show timeline
  • 2026-05-18 Listed $54,900 NORIS
  • 2025-10-13 Price Changed $14,500 NORIS
  • 2011-04-01 Sold (Public Records) $14,500 Public Records
  • 2011-03-30 Sold (MLS) $14,500 NORIS
  • 2010-12-17 Listed $23,900 NORIS
  • 2010-12-05 Listing Removed NORIS
  • 2010-06-05 Listed $32,000 NORIS
  • 2010-05-25 Listing Removed NORIS
  • 2010-03-04 Listing Removed NORIS
  • 2009-11-25 Listed $37,500 NORIS
  • 2009-11-25 Listed $42,000 NORIS
  • 2009-09-30 Listing Removed NORIS
  • 2009-03-30 Listed $45,000 NORIS

Property tax history

+7.0%/yr

Latest (2025): $963 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…