CashFlowRE
Sign in Sign up
2274 Robinwood Ave Duplex
D Composite 42.34
Why this score? — see what drove the D 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 +15.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.9/10.0
  • 1% rule +4.2/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$297,000

2274 Robinwood Ave · Toledo, OH 43620
6 bd · 4.0 ba · 7,016 sqft · MultiFamily public records · 28 Days on market
Built 1909 7,398 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Investment opportunity in the heart of the Old West End. This beautiful historic building features hardwood floors, high ceilings, and original details throughout. Enjoy the charm of a covered front porch and strong income potential with four finished units plus an additional unit ready to be restored and rented. All bathrooms have been updated, and each unit includes new appliances.

Key facts

  • Covered front porch
  • Four finished units
  • Historic building

Tags

HISTORIC BUILDINGHARDWOOD FLOORSCOVERED FRONT PORCHFOUR FINISHED UNITSUPDATED BATHROOMSNEW APPLIANCES

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 × 3-bed/2.0-bath units multifamily listed at $297k.

Deal economics

  • At list price, monthly cash flow is $140 ($2k/yr) — positive. Per door: $70/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $273k (8.1% below list).
  • Recommended offer: $273k (8.1% 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-, 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: 22 active listings in the ZIP; lower-income renter base — watch delinquency; 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).
  • At $2,728/mo this rent would consume 153% of the median local household income ($21k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 28 days — a 2% lower offer ($293k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 16y ago; this cycle's ask has dropped $83k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $165k; list at $297k implies a 80% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1909 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $272,800 (8.1% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1909 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.92%
Cap rate
6.86%
Cash-on-cash
2.02%
DSCR
1.09
GRM
9.1

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
-13.1%
Equity multiple
0.53×
Total profit
$-39,176
Equity at exit
$44,284
10-year hold
IRR
-4.1%
Equity multiple
0.73×
Total profit
$-22,539
Equity at exit
$25,679

Cash invested: $83,160 (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 43620

Home prices YoY
-33.0%
Active inventory
22
Price-to-rent
18.1×

Monthly cashflow live

Estimated rent
$2,728 medium interval (Pro) →
Mortgage (P&I)
$1,558
Tax from tax record
$334 /mo · $4,003/yr
Insurance
$124
HOA
$0
Vacancy / Maint / Mgmt
$573
Net cashflow
$140

Break-even live

Break-even rent $2,550
Max offer price $297,000
Occupancy floor 90%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,728

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
$74,250
Closing costs
$8,910
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 36 events

  1. 2026-06-18
    days on market $297,000 Active 28 DOM
  2. 2026-06-17
    days on market $297,000 Active 27 DOM
  3. 2026-06-16
    remarks 491-char remark
  4. 2026-06-16
    pricedays on market $297,000 Active 26 DOM
  5. 2026-06-15
    days on market $315,000 Active 25 DOM
  6. 2026-06-14
    days on market $315,000 Active 23 DOM
  7. 2026-06-10
    days on market $315,000 Active 20 DOM
  8. 2026-06-09
    days on market $315,000 Active 19 DOM
  9. 2026-06-08
    days on market $315,000 Active 18 DOM
  10. 2026-06-07
    pricedays on market $315,000 Active 17 DOM
  11. 2026-06-05
    days on market $325,000 Active 14 DOM
  12. 2026-06-03
    days on market $325,000 Active 13 DOM
  13. 2026-06-02
    days on market $325,000 Active 12 DOM
  14. 2026-06-01
    days on market $325,000 Active 11 DOM
  15. 2026-05-31
    days on market $325,000 Active 10 DOM
  16. 2026-05-30
    days on market $325,000 Active 9 DOM
  17. 2026-04-29
    price $349,000 386-char remark
    Show marketing remark (386 chars)

    Investment opportunity in the heart of the Old West End. This beautiful historic building features hardwood floors, high ceilings, and original details throughout. Enjoy the charm of a covered front porch and strong income potential with four finished units plus an additional unit ready to be restored and rented. All bathrooms have been updated, and each unit includes new appliances.

  18. 2026-04-15
    listed $380,000 Active 386-char remark
    Show marketing remark (386 chars)

    Investment opportunity in the heart of the Old West End. This beautiful historic building features hardwood floors, high ceilings, and original details throughout. Enjoy the charm of a covered front porch and strong income potential with four finished units plus an additional unit ready to be restored and rented. All bathrooms have been updated, and each unit includes new appliances.

  19. 2025-10-13
    price $25,000 296-char remark
    Show marketing remark (296 chars)

    If this property is used for a comparable, Contact Listor. Right into the heart of the Old West end. 4 square Victorian is in good condition and has good rental history. Long term tenants. Possible 5th apt in 3rd floor attic with minor update. Updated utilities & mechanicals. Very nice units

  20. 2025-04-21
    historical $950
  21. 2025-03-21
    listed $950
  22. 2023-11-02
    historical $785
  23. 2023-10-27
    listed $785
  24. 2023-06-02
    soldstatus $165,000 Closed
  25. 2023-05-23
    status Pending
  26. 2023-04-05
    historical Contingent
  27. 2023-03-27
    listed $165,000 Active
  28. 2023-01-30
    soldstatus $143,500
  29. 2023-01-05
    listed $143,500
  30. 2019-09-04
    historical
  31. 2019-03-21
    listed $140,000
  32. 2015-08-11
    soldstatus $25,000 296-char remark
    Show marketing remark (296 chars)

    If this property is used for a comparable, Contact Listor. Right into the heart of the Old West end. 4 square Victorian is in good condition and has good rental history. Long term tenants. Possible 5th apt in 3rd floor attic with minor update. Updated utilities & mechanicals. Very nice units

  33. 2015-05-20
    listed $75,000 296-char remark
    Show marketing remark (296 chars)

    If this property is used for a comparable, Contact Listor. Right into the heart of the Old West end. 4 square Victorian is in good condition and has good rental history. Long term tenants. Possible 5th apt in 3rd floor attic with minor update. Updated utilities & mechanicals. Very nice units

  34. 2010-12-03
    historical
  35. 2010-06-01
    listed $139,900
  36. 1988-03-29
    soldstatus $65,000

ⓘ 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
$4,003 · $334/mo
Projected year-2 tax
$4,318 · $360/mo
Expected delta
+$315/yr (+$26/mo · 7.9%)

ⓘ 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
$32,736
− Mortgage interest
−$16,637
− Property taxes
−$4,003
− Insurance
−$1,485
− Repairs & maintenance
−$2,619
− Management
−$2,619
− Depreciation
−$8,640
Taxable loss
−$3,267
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$784
After-tax cash flow
$2,467/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 · 437,818 people
City population
280,811
Metro
Toledo, OH
Population (ZIP)
5,039
Household income
$21,405
Rent vs Own
70.9% rent · 29.1% own
Severe rent burden
2.1

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 51% White 36% Hispanic / Latino 9% Two or more races 7%
Hispanic origin (detail)
Mexican 8% Puerto Rican 1%
Common ancestry
Romanian 4% Lithuanian 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
98% English-only · Other Indo-European 1% Tagalog/Filipino 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
▼ -63.87%
Current HPI
129.7922
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

+436.9% since first listed
20 events — show timeline
  • 2026-04-29 Price Changed $349,000 NORIS
  • 2026-04-15 Listed $380,000 NORIS
  • 2025-10-13 Price Changed $25,000 NORIS
  • 2025-04-21 Rental Removed $950 RENTALBEAST
  • 2025-03-21 Listed for Rent $950 RENTALBEAST
  • 2023-11-02 Rental Removed $785 APPFOLIO
  • 2023-10-27 Listed for Rent $785 APPFOLIO
  • 2023-06-02 Sold (MLS) $165,000 NORIS
  • 2023-05-23 Pending NORIS
  • 2023-04-05 Contingent NORIS
  • 2023-03-27 Listed $165,000 NORIS
  • 2023-01-30 Sold (Public Records) $143,500 Public Records
  • 2023-01-05 Listed $143,500 NORIS
  • 2019-09-04 Listing Removed NORIS
  • 2019-03-21 Listed $140,000 NORIS
  • 2015-08-11 Sold (MLS) $25,000 NORIS
  • 2015-05-20 Listed $75,000 NORIS
  • 2010-12-03 Listing Removed NORIS
  • 2010-06-01 Listed $139,900 NORIS
  • 1988-03-29 Sold (Public Records) $65,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $4,003 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…