CashFlowRE
Sign in Sign up
812 Continental Blvd
C+ Composite 63.09
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 +22.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.3/10.0
  • 1% rule +6.1/10.0
  • Rent growth +4.5/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$99,900

812 Continental Blvd · Toledo, OH 43607
2 bd · 1.0 ba · 970 sqft · SingleFamily public records · 7 Days on market
Built 1951 6,600 sqft lot $103/sqft · 19% below area Est $123k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

1.5 STY UPDATED HOME FEATURES 2 BEDS ON MAIN LEVEL, & HUGE MASTER UP. FULL BATH MAIN. 1/2 LOWER. NEW FURNACE, ROOF, 100AMP SERVICE. 2.5 CAR GARAGE. HOME ON QUIET STREET. JUST NEEDS PAINT & A LITTLE TLC.

Key facts

  • 6,600 sq ft lot
  • 520 garage spots
  • Built 1951

Property features AI

Exterior

  • Parking: Detached garage; 2 total parking spaces
  • Utilities: Electricity connected; Natural gas connected; Public water; Public sewer
  • Home design: Single-family house; One and one-half levels; No attached units / no common walls; Residential zoning
  • Construction: Aluminum siding; Shingle siding; Block foundation
  • Exterior features: Shingle roof; Barbed wire fencing; Asphalt driveway

Interior

  • Kitchen: Kitchen (main level) — approx. 14 x 11; Water heater included
  • Bedrooms: Bedroom (main level) — approx. 12 x 11; Bedroom 2 (main level) — approx. 14 x 12; Bedroom 3 (upper level) — approx. 19 x 12
  • Flooring: Ceramic tile; Wood flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom (total 1.5 bathrooms)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Eat-in kitchen; Storm doors; Partially finished basement; 5 total rooms
  • Laundry & utility: 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 2-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $173 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).

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: Keyser Elementary School (math 8% / reading 12%, grade F, #1,471 of 1,584 statewide, top 95%, 306 students, 0% FRL); Rogers High School (math 8% / reading 27%, grade F, #689 of 781 statewide, top 90%, 721 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 fast (+8.2%/yr); 83 active listings in the ZIP; 14 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 32% of the median local income ($41k/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 + 8.0% rent growth), your $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 27y 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.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $99,900

Questions for the listing agent

  1. Built in 1951 — 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
1.11%
Cap rate
8.37%
Cash-on-cash
7.40%
DSCR
1.33
GRM
7.5

CMA / ARV

ARV (median comp)
$122,967
List price
$99,900
Delta
-18.76%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
630 Carver Blvd 0.11mi 2/1.0 1,062 (+10%) 2mo $88,500 $83 77
735 Southbriar Rd 0.22mi 3/1.0 (+1) 936 (-4%) 3mo $72,000 $77 76
4111 Kingsley Ct 0.41mi 3/1.0 (+1) 988 (+2%) 7mo $133,500 $135 67
706 Carver Blvd 0.09mi 3/1.0 (+1) 1,102 (+14%) 2mo $127,000 $115 66
4115 Kingsley Ct 0.42mi 3/1.0 (+1) 1,026 (+6%) 7mo $159,250 $155 60
327 Clifton Rd 0.39mi 2/1.0 1,040 (+7%) 17mo $110,000 $106 55
726 Southbriar Rd 0.25mi 3/2.0 (+1) 1,080 (+11%) 9mo $120,000 $111 53
706 N Byrne Rd 0.64mi 3/1.5 (+1) 983 (+1%) 16mo $103,000 $105 47
4248 Hunters Trail Dr 0.34mi 3/2.0 (+1) 1,104 (+14%) 6mo $173,900 $158 47
828 Secor Rd 0.70mi 2/1.0 1,043 (+8%) 14mo $115,000 $110 43
350 Kingswood Trail Dr 0.49mi 3/1.0 (+1) 1,104 (+14%) 17mo $120,000 $109 35
41 Dickens Dr 0.60mi 3/1.0 (+1) 1,100 (+13%) 11mo $68,500 $62 35

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
0.6%
Equity multiple
1.03×
Total profit
$708
Equity at exit
$14,895
10-year hold
IRR
14.9%
Equity multiple
2.49×
Total profit
$41,635
Equity at exit
$8,638

Cash invested: $27,972 (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 43607

Home prices YoY
-27.5%
Rents YoY
8.2%
Active inventory
83
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,112 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$141 /mo · $1,689/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$173

Break-even live

Break-even rent $894
Max offer price $99,900
Occupancy floor 79%

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
$24,975
Closing costs
$2,997
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3776 Hill Ave Toledo, OH 1.0–2.0 1.0 650 $735 $1.13 43d 1 0.69mi
3414 Dorr St Toledo, OH 1.0–2.0 1.0–1.5 570 $825 $1.45 23d 5 0.81mi
1130 Pine Valley Ln Toledo, OH 1.0–2.0 1.0–2.0 799 $1,299 $1.63 14d 6 0.86mi
1101 Linden Ln Toledo, OH 1.0–2.0 1.0–2.0 975 $1,345 $1.38 43d 4 1.02mi
1169 Shadow Ln Unit 103 Toledo, OH 1.0 1.0 975 $849 $0.87 23d 1 1.03mi
4020 W Bancroft St Ottawa Hills, OH 1.0 1.0 720 $775 $1.08 43d 1 1.03mi
4012 W Bancroft St Ottawa Hills, OH 2.0 1.0 1008 $972 $0.96 23d 1 1.03mi
1700 Secor Rd Toledo, OH 1.0–2.0 1.0 790 $1,199 $1.52 14d 1 1.07mi
4825 Hill Ave Unit 34 Toledo, OH 1.0 1.0 600 $595 $0.99 43d 1 1.14mi
4515 W Bancroft St Toledo, OH 3.0 2.0 1120 $1,500 $1.34 14d 1 1.15mi
1599 Twin Oaks Dr Toledo, OH 2.0 1.0 864 $976 $1.13 14d 1 1.17mi
5007 Hill Ave Unit 5 H Toledo, OH 2.0 1.0 950 $850 $0.89 23d 1 1.32mi
1318 Montain Rd Toledo, OH 2.0 1.0 1050 $1,195 $1.14 21d 1 1.33mi
932 Turner Ave Toledo, OH 2.0 1.0 960 $1,295 $1.35 14d 1 1.36mi

Listing history 15 events

  1. 2026-05-16
    status Pending 141-char remark
  2. 2026-04-15
    listed $99,900 Active 141-char remark
  3. 2025-10-09
    price $74,200 210-char remark
    Show marketing remark (210 chars)

    1.5 STY UPDATED HOME FEATURES 2 BEDS ON MAIN LEVEL, & HUGE MASTER UP. FULL BATH MAIN. 1/2 LOWER. NEW FURNACE, ROOF, 100AMP SERVICE. 2.5 CAR GARAGE. HOME ON QUIET STREET. JUST NEEDS PAINT & A LITTLE TLC.

  4. 2014-12-11
    soldstatus $32,000
    Show marketing remark (67 chars)

    Great Income Opportunity! Tenant occupied many updates- clean home!

  5. 2014-11-22
    listed $32,000
    Show marketing remark (67 chars)

    Great Income Opportunity! Tenant occupied many updates- clean home!

  6. 2014-11-16
    historical
  7. 2014-05-21
    listed $46,000
  8. 2004-12-28
    soldstatus $59,900
  9. 2004-11-02
    price $59,900
  10. 2004-10-22
    listed $59,000
  11. 1999-06-02
    soldstatus $74,200
  12. 1999-05-28
    soldstatus $74,200 210-char remark
    Show marketing remark (210 chars)

    1.5 STY UPDATED HOME FEATURES 2 BEDS ON MAIN LEVEL, & HUGE MASTER UP. FULL BATH MAIN. 1/2 LOWER. NEW FURNACE, ROOF, 100AMP SERVICE. 2.5 CAR GARAGE. HOME ON QUIET STREET. JUST NEEDS PAINT & A LITTLE TLC.

  13. 1999-05-11
    listed $76,900 210-char remark
    Show marketing remark (210 chars)

    1.5 STY UPDATED HOME FEATURES 2 BEDS ON MAIN LEVEL, & HUGE MASTER UP. FULL BATH MAIN. 1/2 LOWER. NEW FURNACE, ROOF, 100AMP SERVICE. 2.5 CAR GARAGE. HOME ON QUIET STREET. JUST NEEDS PAINT & A LITTLE TLC.

  14. 1986-10-31
    soldstatus $41,000
  15. 1976-07-15
    soldstatus $30,000

ⓘ 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
$1,689 · $141/mo
Projected year-2 tax
$1,689 · $141/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 ≥101°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
$13,350
− Mortgage interest
−$5,596
− Property taxes
−$1,689
− Insurance
−$500
− Repairs & maintenance
−$1,068
− Management
−$1,068
− Depreciation
−$2,906
Taxable income
$523
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$125
After-tax cash flow
$1,945/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)
19,469
Household income
$41,335
Rent vs Own
50.8% rent · 49.2% own
Severe rent burden
1157.0

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 0.57)
Race & ethnicity
Black 59% White 27% Two or more races 6% Hispanic / Latino 6% Asian 3%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 1%
Foreign-born
4% · Canada
Languages at home
94% English-only · Other Indo-European 1% Spanish 1% Russian/Polish/Slavic 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
▼ -66.58%
Current HPI
175.2772
Rent YoY
▲ 8.19%
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

+216.7% since first listed
17 events — show timeline
  • 2026-06-05 Sold (MLS) $95,000 NORIS
  • 2026-05-16 Pending NORIS
  • 2026-04-15 Listed $99,900 NORIS
  • 2025-10-09 Price Changed $74,200 NORIS
  • 2014-12-11 Sold (MLS) $32,000 NORIS
  • 2014-11-22 Listed $32,000 NORIS
  • 2014-11-16 Listing Removed NORIS
  • 2014-05-21 Listed $46,000 NORIS
  • 2004-12-28 Sold (MLS) $59,900 NORIS
  • 2004-11-02 Price Changed $59,900 NORIS
  • 2004-10-22 Listed $59,000 NORIS
  • 1999-06-02 Sold (Public Records) $74,200 Public Records
  • 1999-05-28 Sold (MLS) $74,200 NORIS
  • 1999-05-18 Price Changed $76,900 NORIS
  • 1999-05-11 Listed $76,900 NORIS
  • 1986-10-31 Sold (Public Records) $41,000 Public Records
  • 1976-07-15 Sold (Public Records) $30,000 Public Records

Property tax history

+4.3%/yr

Latest (2025): $1,689 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…