CashFlowRE
Sign in Sign up
2336 Murray Dr
C- Composite 53.73
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 +20.2/30.0
  • ARV discount +9.8/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.7/10.0
  • Schools +3.5/10.0
  • Rent growth +3.3/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$164,900

2336 Murray Dr · Toledo, OH 43613
4 bd · 1.0 ba · 1,238 sqft · SingleFamily public records · 22 Days on market
Built 1953 6,000 sqft lot $133/sqft · 5% below area Est $174k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

GREAT HOME IN WASHINGTON LOCAL SCHOOLS. 4 BEDS. EAT IN KITCHEN. A FEW COSMETIC UPDATEW WOULD GO A LONG WAY. DETACHED GARAGE. QUIET STREET, FENCED YARD. PERFECT PROOPERTY FOR INVESTMENT OR FIRST TIME BUYER. DON'T WAIT!

Key facts

  • 6,000 sq ft lot
  • 4 parking spots
  • Built 1953

Property features AI

Exterior

  • Parking: Parking for 4 vehicles
  • Utilities: Electricity available (100 Amp service); Public water; Public sewer; WiFi available
  • Home design: Single-family house; One and a half levels; No attached units or common walls
  • Construction: Other construction materials; Slab foundation
  • Exterior features: Deck; Shingle roof

Interior

  • Kitchen: Kitchen on main level (16 x 13); Gas oven; Microwave; Refrigerator
  • Bedrooms: Main-level bedroom (11 x 10); Upper-level bedroom (16 x 15)
  • Flooring: Combination flooring
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Five total rooms; Other interior features
  • Laundry & utility: Washer and dryer included; Laundry located on 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 4-bed/1.0-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $208 ($2k/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 $159k (3.3% below list).
  • Recommended offer: $159k (3.3% 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.
  • Washington Local (urban): math 37% / reading 47% proficiency, ranked #528 of 656 in OH (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Silver Creek Elementary School (math 32% / reading 42%, grade F, #1,087 of 1,584 statewide, top 70%, 653 students, 0% FRL); Whitmer High School (math 38% / reading 48%, grade F, #494 of 781 statewide, top 63%, 2,247 students, 42% FRL) — zoned schools average 21% FRL vs 48% district-wide (28 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+3.3%/yr); 111 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 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 22 days — a 2% lower offer ($162k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 18y 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 $43k; list at $165k implies a 283% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $159,429 (3.3% below list)

Questions for the listing agent

  1. Built in 1953 — 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
0.97%
Cap rate
7.80%
Cash-on-cash
5.39%
DSCR
1.24
GRM
8.6

CMA / ARV

ARV (median comp)
$173,866
List price
$164,900
Delta
-5.16%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5737 Yermo Dr 0.37mi 3/1.5 (-1) 1,276 (+3%) 3mo $200,000 $157 68
5541 Douglas Rd 0.24mi 3/2.0 (-1) 1,152 (-7%) 2mo $220,000 $191 67
5322 Douglas Rd 0.26mi 3/1.0 (-1) 1,107 (-11%) 3mo $158,500 $143 63
2341 Wernert Ave 0.35mi 3/1.5 (-1) 1,320 (+7%) 6mo $210,000 $159 61
5810 Everwood Rd 0.57mi 3/1.5 (-1) 1,276 (+3%) 2mo $204,000 $160 60
1825 Northover Rd 0.63mi 3/1.0 (-1) 1,332 (+8%) 4mo $174,900 $131 50
4932 Bales Rd 0.71mi 3/2.0 (-1) 1,312 (+6%) 3mo $159,900 $122 46
1826 Newport Ave 0.63mi 3/1.5 (-1) 1,075 (-13%) 1mo $145,000 $135 40
4924 Roywood Rd 0.70mi 3/1.5 (-1) 1,107 (-11%) 3mo $165,000 $149 40
5845 Douglas Rd 0.54mi 3/3.0 (-1) 1,399 (+13%) 1mo $237,900 $170 40
4914 Bales Rd 0.74mi 3/1.0 (-1) 1,088 (-12%) 3mo $121,000 $111 38
1818 Christian Ave 0.71mi 3/1.5 (-1) 1,075 (-13%) 2mo $155,000 $144 36

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 · 3.3% rent growth · sell at horizon

5-year hold
IRR
-7.6%
Equity multiple
0.72×
Total profit
$-13,051
Equity at exit
$24,587
10-year hold
IRR
2.3%
Equity multiple
1.16×
Total profit
$7,525
Equity at exit
$14,258

Cash invested: $46,172 (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 43613

Home prices YoY
-20.7%
Rents YoY
3.3%
Active inventory
111
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,594 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$119 /mo · $1,422/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$335
Net cashflow
$208

Break-even live

Break-even rent $1,332
Max offer price $164,900
Occupancy floor 82%

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
$41,225
Closing costs
$4,947
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2347 Bucklew Dr Toledo, OH 3.0 2.0 1200 $1,600 $1.33 13d 1 0.07mi
2338 Bodette Ave Toledo, OH 3.0 2.0 1150 $1,800 $1.57 21d 1 0.25mi
5941 Tetherwood Dr Toledo, OH 3.0 1.5 1364 $1,695 $1.24 23d 1 0.74mi
1732 Newport Ave Toledo, OH 3.0 1.0 896 $1,350 $1.51 23d 1 0.74mi
1417 Primrose Ave Toledo, OH 3.0 1.0 1411 $1,625 $1.15 13d 1 1.20mi
3145 Brock Dr Toledo, OH 3.0 2.0 1100 $1,600 $1.45 13d 1 1.35mi
5831 Gany Mede Dr Toledo, OH 3.0 1.0 1004 $1,600 $1.59 13d 1 1.36mi
4614 Commonwealth Ave Toledo, OH 3.0 1.5 1459 $1,295 $0.89 13d 1 1.38mi
3353 W Laskey Rd Unit 2 Toledo, OH 3.0 1.0 750 $850 $1.13 21d 1 1.41mi
4315 Garden Park Dr Toledo, OH 3.0 1.0 1268 $1,423 $1.12 23d 1 1.46mi

Listing history 19 events

  1. 2026-05-30
    status $164,900 Pending 22 DOM
  2. 2026-05-06
    listed $164,900 Active 382-char remark
  3. 2025-11-28
    historical
  4. 2025-11-20
    price $164,900
  5. 2025-11-14
    listed $170,000 Active
  6. 2025-11-10
    historical
  7. 2025-10-14
    price $43,300
    Show marketing remark (217 chars)

    GREAT HOME IN WASHINGTON LOCAL SCHOOLS. 4 BEDS. EAT IN KITCHEN. A FEW COSMETIC UPDATEW WOULD GO A LONG WAY. DETACHED GARAGE. QUIET STREET, FENCED YARD. PERFECT PROOPERTY FOR INVESTMENT OR FIRST TIME BUYER. DON'T WAIT!

  8. 2022-01-11
    historical
  9. 2021-12-18
    listed $119,900 Active
  10. 2016-03-03
    soldstatus $43,000
  11. 2016-02-29
    soldstatus $43,300
    Show marketing remark (217 chars)

    GREAT HOME IN WASHINGTON LOCAL SCHOOLS. 4 BEDS. EAT IN KITCHEN. A FEW COSMETIC UPDATEW WOULD GO A LONG WAY. DETACHED GARAGE. QUIET STREET, FENCED YARD. PERFECT PROOPERTY FOR INVESTMENT OR FIRST TIME BUYER. DON'T WAIT!

  12. 2016-02-29
    price $49,900
    Show marketing remark (217 chars)

    GREAT HOME IN WASHINGTON LOCAL SCHOOLS. 4 BEDS. EAT IN KITCHEN. A FEW COSMETIC UPDATEW WOULD GO A LONG WAY. DETACHED GARAGE. QUIET STREET, FENCED YARD. PERFECT PROOPERTY FOR INVESTMENT OR FIRST TIME BUYER. DON'T WAIT!

  13. 2015-10-12
    listed $49,900
    Show marketing remark (217 chars)

    GREAT HOME IN WASHINGTON LOCAL SCHOOLS. 4 BEDS. EAT IN KITCHEN. A FEW COSMETIC UPDATEW WOULD GO A LONG WAY. DETACHED GARAGE. QUIET STREET, FENCED YARD. PERFECT PROOPERTY FOR INVESTMENT OR FIRST TIME BUYER. DON'T WAIT!

  14. 2012-10-02
    historical
  15. 2010-11-02
    listed $62,900
  16. 2010-10-20
    historical
  17. 2010-04-20
    listed $69,900
  18. 2009-04-28
    historical
  19. 2008-06-23
    listed $74,900

ⓘ 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
$1,422 · $119/mo
Projected year-2 tax
$1,997 · $166/mo
Expected delta
+$575/yr (+$48/mo · 40.4%)

ⓘ 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 · 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
$19,131
− Mortgage interest
−$9,237
− Property taxes
−$1,422
− Insurance
−$824
− Repairs & maintenance
−$1,531
− Management
−$1,531
− Depreciation
−$4,797
Taxable loss
−$210
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$50
After-tax cash flow
$2,541/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
Washington Local
NCES district ID
3904823
Math proficiency
37% ▼ -20.00%
Reading proficiency
47% ▼ -11.00%
Median HH income
$42,105
Composite
35.36/100
National rank
#4957
State rank
#528 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)
30,780
Household income
$64,384
Rent vs Own
32.5% rent · 67.5% own
Severe rent burden
917.0

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 (71%)
Race & ethnicity
White 71% Black 15% Two or more races 10% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 9% Lithuanian 3% Slovak 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% Arabic 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
▼ -62.37%
Current HPI
239.1345
Rent YoY
▲ 3.30%
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

+120.2% since first listed
19 events — show timeline
  • 2026-05-30 Pending NORIS
  • 2026-05-06 Listed $164,900 NORIS
  • 2025-11-28 Listing Removed NORIS
  • 2025-11-20 Price Changed $164,900 NORIS
  • 2025-11-14 Listed $170,000 NORIS
  • 2025-11-10 Coming Soon NORIS
  • 2025-10-14 Price Changed $43,300 NORIS
  • 2022-01-11 Listing Removed NORIS
  • 2021-12-18 Listed $119,900 NORIS
  • 2016-03-03 Sold (Public Records) $43,000 Public Records
  • 2016-02-29 Sold (MLS) $43,300 NORIS
  • 2016-02-29 Price Changed $49,900 NORIS
  • 2015-10-12 Listed $49,900 NORIS
  • 2012-10-02 Listing Removed NORIS
  • 2010-11-02 Listed $62,900 NORIS
  • 2010-10-20 Listing Removed NORIS
  • 2010-04-20 Listed $69,900 NORIS
  • 2009-04-28 Listing Removed NORIS
  • 2008-06-23 Listed $74,900 NORIS

Property tax history

+1.4%/yr

Latest (2025): $1,422 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…