CashFlowRE
Sign in Sign up
635 Glengary Rd
B Composite 70.99
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 +4.5/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,000

635 Glengary Rd · Holland, OH 43617
3 bd · 1.0 ba · 1,560 sqft · SingleFamily public records · 6 Days on market
Built 1966 1.98 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Mark your calendars for Tuesday, July 7th at 4:00 PM for an incredible real estate opportunity at 635 Glengary Road in Toledo, Ohio. Nestled on a quiet dead-end street, this charming 3-bedroom brick ranch offers the perfect blend of peace and convenience, sitting on a spectacular, park-like lot of 1.97 acres. The property features a newer roof for peace of mind and boasts a massive, 5-car detached garage—perfect for enthusiasts, hobbyists, or extra storage. With a low minimum bid of just $149,000, this property will sell to the highest bidder over that amount. Onsite preview and registration open the day of the auction starting at 3:00 PM. Please note that a 10% buyer's premium will b

Key facts

  • Newer roof
  • Park-like lot
  • 1.98 acre lot

Tags

QUIET DEAD-END STREETPARK-LIKE LOTNEWER ROOF5-CAR DETACHED GARAGERARE ACREAGE PROPERTY

Property features AI

Exterior

  • Parking: Detached garage; Five garage spaces; Driveway parking; Concrete parking surfaces
  • Utilities: Electricity connected; Well water; Septic tank sewer
  • Home design: Single family residence; One story / single level; Not attached; no common walls
  • Construction: Brick construction; Crawl space foundation; Built as residential single-family
  • Exterior features: Shingle roof

Interior

  • Kitchen: Main-level kitchen (approx. 9 x 14)
  • Bedrooms: Bedroom 2 on the main level (approx. 9 x 13); Bedroom 3 on the main level (approx. 9 x 13)
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning; Has heating and cooling
  • Interior features: Seven 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 $149k.

Deal economics

  • At list price, monthly cash flow is $783 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $149k).
  • Cap rate 12.6% vs local median 2.4% in Holland — 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 80/100 on livability (#110 in OH, #1,661 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, commute F.
  • Springfield Local (suburban): math 47% / reading 57% proficiency, ranked #404 of 656 in OH (top 62%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Crissey Elementary School (math 62% / reading 72%, grade B+, #456 of 1,584 statewide, top 31%, 324 students, 47% FRL); Springfield Middle School (math 44% / reading 53%, grade C-, #435 of 654 statewide, top 67%, 744 students, 81% FRL); Springfield High School (math 40% / reading 60%, grade D+, #384 of 781 statewide, top 49%, 922 students, 48% FRL).
  • Market conditions: 17 active listings in the ZIP; high-income renter base; 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 $4k 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 + 3.0% rent growth), your $42k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $62k; list at $149k implies a 140% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price.
Recommended offer $149,000

Questions for the listing agent

  1. Built in 1966 — 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 B-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
1.69%
Cap rate
12.60%
Cash-on-cash
22.52%
DSCR
2.00
GRM
4.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
15.4%
Equity multiple
1.62×
Total profit
$25,860
Equity at exit
$22,216
10-year hold
IRR
24.1%
Equity multiple
3.09×
Total profit
$87,313
Equity at exit
$12,883

Cash invested: $41,720 (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 43617

Home prices YoY
-12.8%
Active inventory
17
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$2,517 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$362 /mo · $4,349/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$529
Net cashflow
$783

Break-even live

Break-even rent $1,526
Max offer price $149,000
Occupancy floor 64%

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
$37,250
Closing costs
$4,470
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.

Listing history 6 events

  1. 2026-06-18
    days on market $149,000 Active 6 DOM
  2. 2026-06-17
    days on market $149,000 Active 5 DOM
  3. 2026-06-16
    days on market $149,000 Active 4 DOM
  4. 2026-06-15
    days on market $149,000 Active 3 DOM
  5. 2026-06-14
    remarks 693-char remark
  6. 2026-06-14
    listed $149,000 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
$4,349 · $362/mo
Projected year-2 tax
$4,349 · $362/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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°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
$30,207
− Mortgage interest
−$8,346
− Property taxes
−$4,349
− Insurance
−$745
− Repairs & maintenance
−$2,417
− Management
−$2,417
− Depreciation
−$4,335
Taxable income
$7,600
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,824
After-tax cash flow
$7,570/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
Springfield Local
NCES district ID
3904822
Math proficiency
47% ▼ -17.00%
Reading proficiency
57% ▼ -11.00%
Median HH income
$54,807
Composite
44.87/100
National rank
#2719
State rank
#404 of 656 in OH

Livability — Holland

Score
80/100
State rank
#110
US rank
#1661

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lucas · 437,818 people
City population
16,207
Metro
Toledo, OH
Population (ZIP)
8,586
Household income
$131,935
Rent vs Own
10.1% rent · 89.9% own
Severe rent burden
6.7

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 (89%)
Race & ethnicity
White 89% Hispanic / Latino 5% Two or more races 3% Black 2% Asian 1%
Common ancestry
Romanian 14% Lithuanian 6% Slovak 3%
Foreign-born
4% · Canada
Languages at home
94% English-only · Arabic 2% Other Indo-European 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
▼ -30.39%
Current HPI
206.8633
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+365.6% since first listed
3 events — show timeline
  • 2026-06-11 Listed $149,000 NORIS
  • 1988-12-23 Sold (Public Records) $62,000 Public Records
  • 1976-03-29 Sold (Public Records) $32,000 Public Records

Property tax history

+4.4%/yr

Latest (2025): $4,349 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…