CashFlowRE
Sign in Sign up
2074 Price St
C+ Composite 60.88
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 +29.5/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • Rent growth +3.8/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.1/15.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$83,000

2074 Price St · Toledo, OH 43605
3 bd · 1.0 ba · 864 sqft · SingleFamily public records · 262 Days on market
Built 1958 5,101 sqft lot $96/sqft · 12% above area Est $74k · 12% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

NOTICE: We are not considering seller financing or creative financing offers that do not consist of us in recorded first lien position with a minimum of 30% down. Thank you for understanding! This property is being sold as part of an 46-unit portfolio or a 5-unit sub-portfolio. In place cap is ~8.5%, pro forma cap is ~11.0%, and occupancy is 100%. Asking price for the 46-unit portfolio is $3.57M and asking price for the 11-unit sub-portfolio is $1,045,000. The sub-portfolio includes 549 Spencer, 560 Williamsville, 26 Magyar, 3256 Jeannette, 1413 Colburn, 1912 Greenwood, 2074 Price, 4321 Burnham, 4345 Burnham, 615 Cuthbert Rd, and 4228 N Lockwood. The entire 46-unit list can be found in the attachments. Property is occupied and photos are from the last time it was vacant.

Key facts

  • 5,101 sq ft lot
  • Built 1958
  • Listed 262 days

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 $83k.

Deal economics

  • At list price, monthly cash flow is $298 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $83k).
  • Recommended offer: $73k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% 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-, schools D-, crime 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.
  • Market conditions: Rents rising fast (+5.4%/yr); 117 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($39k/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 $574 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 + 5.4% rent growth), your $23k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 262 days — a 12% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 25y ago; this cycle's ask has dropped $19k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $73,040 (12.0% below list)

Questions for the listing agent

  1. It's been on market 262 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.31%
Cap rate
10.60%
Cash-on-cash
15.39%
DSCR
1.68
GRM
6.4

CMA / ARV

ARV (median comp)
$74,063
List price
$83,000
Delta
12.07%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
651 Dearborn Ave 0.49mi 2/1.0 (-1) 858 (-1%) 1mo $41,000 $48 70
2325 Wilkes Rd 0.41mi 2/1.0 (-1) 844 (-2%) 5mo $123,750 $147 68
2252 Digby St 0.72mi 3/1.0 864 (0%) 1mo $49,475 $57 65
616 Spring Grove Ave 0.43mi 3/1.0 920 (+6%) 6mo $36,000 $39 64
636 White St 0.60mi 3/1.0 912 (+6%) 8mo $52,000 $57 56
932 Cresceus Rd 0.40mi 2/1.0 (-1) 983 (+14%) 4mo $118,000 $120 50
318 Heffner St 0.57mi 2/1.0 (-1) 798 (-8%) 10mo $72,500 $91 48
643 Willard St 0.69mi 2/1.0 (-1) 912 (+6%) 7mo $39,500 $43 47
1060 Patchen Rd 0.47mi 2/1.0 (-1) 968 (+12%) 9mo $32,000 $33 45
567 Dearborn Ave 0.61mi 2/1.0 (-1) 779 (-10%) 10mo $67,100 $86 42
1723 Liberty St 0.68mi 2/1.0 (-1) 954 (+10%) 5mo $68,999 $72 42
1110 Camden St 0.74mi 3/1.0 982 (+14%) 6mo $67,000 $68 38

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 · 5.37% rent growth · sell at horizon

5-year hold
IRR
8.7%
Equity multiple
1.35×
Total profit
$8,180
Equity at exit
$12,376
10-year hold
IRR
19.8%
Equity multiple
2.85×
Total profit
$42,983
Equity at exit
$7,176

Cash invested: $23,240 (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 43605

Home prices YoY
-25.6%
Rents YoY
5.4%
Active inventory
117
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,084 high interval (Pro) →
Mortgage (P&I)
$435
Tax from tax record
$88 /mo · $1,059/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$228
Net cashflow
$298

Break-even live

Break-even rent $706
Max offer price $83,000
Occupancy floor 68%

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
$20,750
Closing costs
$2,490
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
732 Coyne Ave Toledo, OH 3.0 1.0 968 $1,145 $1.18 13d 1 0.13mi
722 Coyne Ave Toledo, OH 2.0 1.0 900 $1,000 $1.11 13d 1 0.14mi
571 Howland Ave Toledo, OH 2.0 1.0 874 $875 $1.00 43d 1 0.34mi
508 Howland Ave Toledo, OH 3.0 1.0 840 $1,000 $1.19 43d 1 0.41mi
2074 Starr Ave Toledo, OH 3.0 1.0 1115 $1,025 $0.92 23d 1 0.45mi
557 Valleywood Dr Toledo, OH 3.0 1.0 848 $1,100 $1.30 43d 1 0.50mi
948 White St Toledo, OH 3.0 1.0 1024 $1,135 $1.11 13d 1 0.59mi
724 Plymouth St Toledo, OH 2.0 1.0 819 $750 $0.92 43d 1 0.64mi
1123 Nevada St Toledo, OH 2.0 1.0 792 $900 $1.14 13d 1 0.74mi
223 Valleywood Dr Toledo, OH 2.0 1.0 1098 $1,099 $1.00 23d 1 0.85mi
1205 Liberty St Unit NA Toledo, OH 3.0 1.0 864 $1,195 $1.38 43d 1 0.88mi
1103 S Wheeling St Oregon, OH 2.0 1.0 825 $1,049 $1.27 43d 1 0.88mi
653 Oswald St Toledo, OH 2.0 1.0 920 $800 $0.87 43d 1 0.99mi
1537 Carlyle St Toledo, OH 2.0 1.0 800 $800 $1.00 23d 1 1.10mi
2750 Pickle Rd Oregon, OH 2.0 1.0 800 $953 $1.19 13d 1 1.11mi
2750 Pickle Rd Oregon, OH 2.0 1.0 800 $1,434 $1.79 23d 1 1.11mi
2337 Burnside Ave Oregon, OH 2.0 1.0 1025 $1,150 $1.12 13d 1 1.15mi
946 Butler St Toledo, OH 2.0 1.0 944 $650 $0.69 43d 1 1.17mi
2401 Burnside Ave Oregon, OH 2.0 1.0 1025 $1,150 $1.12 13d 1 1.17mi
251 Graham St Apt A Toledo, OH 2.0 1.0 625 $850 $1.36 43d 1 1.18mi
221 Licking St Unit 2 Toledo, OH 3.0 1.0 1048 $1,099 $1.05 23d 1 1.21mi
1305 Mott Ave Toledo, OH 3.0 1.0 1080 $1,000 $0.93 43d 1 1.25mi
834 Oak St Toledo, OH 3.0 1.0 1064 $900 $0.85 43d 1 1.33mi
128 Carbon St Toledo, OH 3.0 1.0 1113 $1,200 $1.08 23d 1 1.34mi
950 Oak St Unit 1 Toledo, OH 2.0 1.0 725 $700 $0.97 43d 1 1.35mi
470 2nd St Unit 1 Toledo, OH 2.0 1.0 950 $799 $0.84 43d 1 1.36mi
21 Magyar St Toledo, OH 2.0 1.0 680 $1,050 $1.54 43d 1 1.39mi
1848 Genesee St Toledo, OH 3.0 1.0 1069 $1,300 $1.22 23d 1 1.46mi
1848 Genesee St Toledo, OH 3.0 1.0 1069 $1,200 $1.12 43d 1 1.46mi

Listing history 36 events

  1. 2026-06-18
    days on market $83,000 Active 262 DOM
  2. 2026-06-17
    days on market $83,000 Active 261 DOM
  3. 2026-06-16
    days on market $83,000 Active 260 DOM
  4. 2026-06-15
    days on market $83,000 Active 259 DOM
  5. 2026-06-14
    days on market $83,000 Active 257 DOM
  6. 2026-06-10
    days on market $83,000 Active 254 DOM
  7. 2026-06-09
    days on market $83,000 Active 253 DOM
  8. 2026-06-08
    days on market $83,000 Active 252 DOM
  9. 2026-06-07
    days on market $83,000 Active 251 DOM
  10. 2026-06-05
    days on market $83,000 Active 248 DOM
  11. 2026-06-03
    days on market $83,000 Active 247 DOM
  12. 2026-06-02
    days on market $83,000 Active 246 DOM
  13. 2026-06-01
    days on market $83,000 Active 245 DOM
  14. 2026-05-31
    days on market $83,000 Active 244 DOM
  15. 2026-05-30
    days on market $83,000 Active 243 DOM
  16. 2026-01-14
    price $92,000 783-char remark
    Show marketing remark (783 chars)

    NOTICE: We are not considering seller financing or creative financing offers that do not consist of us in recorded first lien position with a minimum of 30% down. Thank you for understanding! This property is being sold as part of an 46-unit portfolio or a 5-unit sub-portfolio. In place cap is ~8.5%, pro forma cap is ~11.0%, and occupancy is 100%. Asking price for the 46-unit portfolio is $3.57M and asking price for the 11-unit sub-portfolio is $1,045,000. The sub-portfolio includes 549 Spencer, 560 Williamsville, 26 Magyar, 3256 Jeannette, 1413 Colburn, 1912 Greenwood, 2074 Price, 4321 Burnham, 4345 Burnham, 615 Cuthbert Rd, and 4228 N Lockwood. The entire 46-unit list can be found in the attachments. Property is occupied and photos are from the last time it was vacant.

  17. 2025-11-10
    price $96,940 783-char remark
    Show marketing remark (783 chars)

    NOTICE: We are not considering seller financing or creative financing offers that do not consist of us in recorded first lien position with a minimum of 30% down. Thank you for understanding! This property is being sold as part of an 46-unit portfolio or a 5-unit sub-portfolio. In place cap is ~8.5%, pro forma cap is ~11.0%, and occupancy is 100%. Asking price for the 46-unit portfolio is $3.57M and asking price for the 11-unit sub-portfolio is $1,045,000. The sub-portfolio includes 549 Spencer, 560 Williamsville, 26 Magyar, 3256 Jeannette, 1413 Colburn, 1912 Greenwood, 2074 Price, 4321 Burnham, 4345 Burnham, 615 Cuthbert Rd, and 4228 N Lockwood. The entire 46-unit list can be found in the attachments. Property is occupied and photos are from the last time it was vacant.

  18. 2025-10-14
    price $16,760 109-char remark
    Show marketing remark (109 chars)

    Bank Owned Sold As-Is!!! Please provide proof of funds or pre-approval with offer. Seller addendum to follow.

  19. 2025-10-13
    price $33,000
  20. 2025-09-24
    listed $102,000 Active 783-char remark
    Show marketing remark (783 chars)

    NOTICE: We are not considering seller financing or creative financing offers that do not consist of us in recorded first lien position with a minimum of 30% down. Thank you for understanding! This property is being sold as part of an 46-unit portfolio or a 5-unit sub-portfolio. In place cap is ~8.5%, pro forma cap is ~11.0%, and occupancy is 100%. Asking price for the 46-unit portfolio is $3.57M and asking price for the 11-unit sub-portfolio is $1,045,000. The sub-portfolio includes 549 Spencer, 560 Williamsville, 26 Magyar, 3256 Jeannette, 1413 Colburn, 1912 Greenwood, 2074 Price, 4321 Burnham, 4345 Burnham, 615 Cuthbert Rd, and 4228 N Lockwood. The entire 46-unit list can be found in the attachments. Property is occupied and photos are from the last time it was vacant.

  21. 2025-07-29
    historical $845
  22. 2025-07-15
    price $845
  23. 2025-06-28
    price $945
  24. 2025-06-06
    price $995
  25. 2025-05-06
    listed $1,050
  26. 2023-07-31
    soldstatus $1,315,000
  27. 2023-07-21
    soldstatus $46,964 Closed
  28. 2023-03-17
    status Pending
  29. 2023-03-17
    price $46,964
  30. 2023-02-19
    listed $25,000 Active
  31. 2009-02-04
    soldstatus $16,760 109-char remark
    Show marketing remark (109 chars)

    Bank Owned Sold As-Is!!! Please provide proof of funds or pre-approval with offer. Seller addendum to follow.

  32. 2008-11-25
    listed $20,950 109-char remark
    Show marketing remark (109 chars)

    Bank Owned Sold As-Is!!! Please provide proof of funds or pre-approval with offer. Seller addendum to follow.

  33. 2004-07-19
    soldstatus $60,000
  34. 2001-10-11
    soldstatus $33,000
  35. 2001-06-29
    listed $37,900
  36. 1996-07-15
    soldstatus $28,000

ⓘ 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
$1,059 · $88/mo
Projected year-2 tax
$1,177 · $98/mo
Expected delta
+$118/yr (+$10/mo · 11.1%)

ⓘ 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 · 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
$13,003
− Mortgage interest
−$4,649
− Property taxes
−$1,059
− Insurance
−$415
− Repairs & maintenance
−$1,040
− Management
−$1,040
− Depreciation
−$2,415
Taxable income
$2,385
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$572
After-tax cash flow
$3,003/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)
24,441
Household income
$39,118
Rent vs Own
51.9% rent · 48.1% own
Severe rent burden
1257.0

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 0.61)
Race & ethnicity
White 57% Hispanic / Latino 21% Black 14% Two or more races 14%
Hispanic origin (detail)
Mexican 17% Puerto Rican 2%
Common ancestry
Romanian 3% Lithuanian 2% Portuguese 1%
Foreign-born
3% · Canada
Languages at home
91% English-only · Spanish 7% 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
▼ -47.85%
Current HPI
138.6894
Rent YoY
▲ 5.37%
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

+228.6% since first listed
21 events — show timeline
  • 2026-01-14 Price Changed $92,000 NORIS
  • 2025-11-10 Price Changed $96,940 NORIS
  • 2025-10-14 Price Changed $16,760 NORIS
  • 2025-10-13 Price Changed $33,000 NORIS
  • 2025-09-24 Listed $102,000 NORIS
  • 2025-07-29 Rental Removed $845 TENANTTURNER2
  • 2025-07-15 Price Changed $845 TENANTTURNER2
  • 2025-06-28 Price Changed $945 TENANTTURNER2
  • 2025-06-06 Price Changed $995 TENANTTURNER2
  • 2025-05-06 Listed for Rent $1,050 TENANTTURNER2
  • 2023-07-31 Sold (Public Records) $1,315,000 Public Records
  • 2023-07-21 Sold (MLS) $46,964 NORIS
  • 2023-03-17 Pending NORIS
  • 2023-03-17 Price Changed $46,964 NORIS
  • 2023-02-19 Listed $25,000 NORIS
  • 2009-02-04 Sold (MLS) $16,760 NORIS
  • 2008-11-25 Listed $20,950 NORIS
  • 2004-07-19 Sold (Public Records) $60,000 Public Records
  • 2001-10-11 Sold (MLS) $33,000 NORIS
  • 2001-06-29 Listed $37,900 NORIS
  • 1996-07-15 Sold (Public Records) $28,000 Public Records

Property tax history

+3.3%/yr

Latest (2025): $1,059 · +18.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…