CashFlowRE
Sign in Sign up
102 Friars Ln
D+ Composite 49.12
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).

  • ARV discount +15.0/15.0
  • Cash flow +12.8/30.0
  • Schools +4.5/10.0
  • 1% rule +4.1/10.0
  • DSCR +3.8/10.0
  • Livability +3.3/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

102 Friars Ln · Toledo, OH 43615
3 bd · 1.0 ba · 1,311 sqft · SingleFamily public records · 21 Days on market
Built 1960 8,200 sqft lot Est $195k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

LOW MAINT. WELL KEPT RANCH ON WIDE LOT W/MATURE TREES + SPLIT RAIL FENCE. ATTACHED GARAGE HAS DBL-WIDE PAVED DRIVE. SPACIOUS EAT-IN KITCHEN HAS UPDATED RAISED PANEL OAK CAB. W/AMPLE COUNTERTOP SPACE.SIX PANEL DOORS THROUGHOUT. HURRY THIS ONE HAS NICE CURB APPEAL & WON'T LAST!

Key facts

  • Spacious yard
  • Ranch-style home
  • 8,200 sq ft lot

Tags

RANCH-STYLE HOMESPACIOUS YARDWELL-ESTABLISHED NEIGHBORHOOD

Property features AI

Finance

  • HOA & community: Playground in the community

Exterior

  • Parking: Attached garage; Accessible parking; 1 garage space (1 total parking space)
  • Utilities: Electricity available (circuit breakers); Natural gas available and connected; Public water; Public sewer; Internet available
  • Home design: Single-family house; Detached; One level / single story; Entry level: Main
  • Construction: Aluminum siding; Shingle roof; Slab foundation; Built as a residential single family residence
  • Exterior features: Private yard; Rear patio; Split rail fencing; Corner lot; City street frontage; Asphalt road surface

Interior

  • Kitchen: Gas oven; Gas range
  • Bedrooms: Bedroom 2 on the main level (12 x 10); Bedroom 3 on the main level (11 x 8)
  • Flooring: Carpet; Other flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Ceiling fan(s) for cooling; Has heating and cooling
  • Interior features: 6 total rooms; Other interior features
  • Laundry & utility: Washer included; Laundry located on the main level; Water heater

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 $150k.

Deal economics

  • At list price, monthly cash flow is $-14 ($-173/yr) — negative.
  • To cash-flow at today's rent, offer at most $147k (1.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $136k (9.0% below list).
  • Recommended offer: $136k (9.0% 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.
  • 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: Dorr Street Elementary School (math 42% / reading 52%, grade D-, #942 of 1,584 statewide, top 61%, 393 students, 60% 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: Rents rising (+2.6%/yr); 114 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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 $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.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $117k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $136,449 (9.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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?
  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
0.91%
Cap rate
6.18%
Cash-on-cash
-0.41%
DSCR
0.98
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$195,339
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
28 Hilton Dr 0.40mi 3/1.0 1,290 (-2%) 14mo $170,000 $132 67
116 Lancaster Ave 0.37mi 2/1.0 (-1) 1,296 (-1%) 17mo $93,800 $72 61
6348 Hill Ave 0.42mi 2/1.0 (-1) 1,288 (-2%) 15mo $168,000 $130 60
6239 Reo St 0.57mi 3/1.5 1,352 (+3%) 13mo $217,500 $161 55
224 Leander Dr 0.51mi 3/1.0 1,392 (+6%) 22mo $120,000 $86 48
250 Bonaparte Dr 0.59mi 3/1.5 1,152 (-12%) 4mo $172,900 $150 47
6268 Timberside Dr 0.70mi 2/2.0 (-1) 1,382 (+5%) 7mo $230,000 $166 44
34 Hilton Dr 0.40mi 3/1.5 1,176 (-10%) 23mo $175,000 $149 43
6155 White Oak Dr 0.73mi 3/2.0 1,224 (-7%) 12mo $250,000 $204 41
6317 Verna Dr 0.46mi 2/1.0 (-1) 1,126 (-14%) 18mo $163,000 $145 35
6265 Timberside Dr 0.68mi 3/2.0 1,466 (+12%) 14mo $231,000 $158 33
251 Rochelle Rd 0.66mi 2/1.0 (-1) 1,158 (-12%) 18mo $135,000 $117 29

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 · 2.59% rent growth · sell at horizon

5-year hold
IRR
-17.4%
Equity multiple
0.39×
Total profit
$-25,729
Equity at exit
$22,365
10-year hold
IRR
-10.2%
Equity multiple
0.39×
Total profit
$-25,643
Equity at exit
$12,969

Cash invested: $42,000 (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 43615

Home prices YoY
-31.9%
Rents YoY
2.6%
Active inventory
114
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,364 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$243 /mo · $2,919/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$287
Net cashflow
$-14

Break-even live

Break-even rent $1,383
Max offer price $147,458
Occupancy floor 96%

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
$37,500
Closing costs
$4,500
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6535 Dorr St Toledo, OH 1.0–2.0 1.0–2.0 895 $1,000 $1.12 21d 1 1.06mi
1210 Country View Pl Toledo, OH 2.0 1.0–2.0 966 $1,130 $1.17 14d 1 1.19mi
1009 N Holland Sylvania Rd Toledo, OH 2.0–3.0 1.0–2.0 1130 $1,759 $1.56 14d 21 1.32mi
1800 N McCord Rd Toledo, OH 2.0 1.0 934 $900 $0.96 14d 1 1.37mi
5702 Angola Rd Toledo, OH 3.0 2.0 1056 $1,249 $1.18 23d 1 1.38mi

Listing history 21 events

  1. 2026-06-18
    remarks 328-char remark
  2. 2026-06-18
    price $150,000 Active 21 DOM
  3. 2026-06-18
    days on market $160,000 Active 21 DOM
  4. 2026-06-17
    days on market $160,000 Active 20 DOM
  5. 2026-06-16
    days on market $160,000 Active 19 DOM
  6. 2026-06-15
    days on market $160,000 Active 18 DOM
  7. 2026-06-14
    days on market $160,000 Active 16 DOM
  8. 2026-06-10
    days on market $160,000 Active 13 DOM
  9. 2026-06-09
    days on market $160,000 Active 12 DOM
  10. 2026-06-08
    days on market $160,000 Active 11 DOM
  11. 2026-06-07
    days on market $160,000 Active 10 DOM
  12. 2026-06-03
    pricedays on market $160,000 Active 6 DOM
  13. 2026-06-02
    days on market $175,000 Active 5 DOM
  14. 2026-06-01
    days on market $175,000 Active 4 DOM
  15. 2026-05-31
    days on market $175,000 Active 3 DOM
  16. 2026-05-30
    days on market $175,000 Active 2 DOM
  17. 2026-05-21
    historical $175,000
  18. 2025-10-14
    price $117,000 280-char remark
    Show marketing remark (280 chars)

    LOW MAINT. WELL KEPT RANCH ON WIDE LOT W/MATURE TREES + SPLIT RAIL FENCE. ATTACHED GARAGE HAS DBL-WIDE PAVED DRIVE. SPACIOUS EAT-IN KITCHEN HAS UPDATED RAISED PANEL OAK CAB. W/AMPLE COUNTERTOP SPACE.SIX PANEL DOORS THROUGHOUT. HURRY THIS ONE HAS NICE CURB APPEAL & WON'T LAST!

  19. 2004-07-06
    soldstatus $117,000
  20. 2004-06-30
    soldstatus $117,000 280-char remark
    Show marketing remark (280 chars)

    LOW MAINT. WELL KEPT RANCH ON WIDE LOT W/MATURE TREES + SPLIT RAIL FENCE. ATTACHED GARAGE HAS DBL-WIDE PAVED DRIVE. SPACIOUS EAT-IN KITCHEN HAS UPDATED RAISED PANEL OAK CAB. W/AMPLE COUNTERTOP SPACE.SIX PANEL DOORS THROUGHOUT. HURRY THIS ONE HAS NICE CURB APPEAL & WON'T LAST!

  21. 2004-05-20
    listed $117,900 280-char remark
    Show marketing remark (280 chars)

    LOW MAINT. WELL KEPT RANCH ON WIDE LOT W/MATURE TREES + SPLIT RAIL FENCE. ATTACHED GARAGE HAS DBL-WIDE PAVED DRIVE. SPACIOUS EAT-IN KITCHEN HAS UPDATED RAISED PANEL OAK CAB. W/AMPLE COUNTERTOP SPACE.SIX PANEL DOORS THROUGHOUT. HURRY THIS ONE HAS NICE CURB APPEAL & WON'T LAST!

ⓘ 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
$2,919 · $243/mo
Projected year-2 tax
$2,919 · $243/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 4/10 Moderate FEMA zone X (shaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°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
$16,374
− Mortgage interest
−$8,402
− Property taxes
−$2,919
− Insurance
−$750
− Repairs & maintenance
−$1,310
− Management
−$1,310
− Depreciation
−$4,364
Taxable loss
−$2,681
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$643
After-tax cash flow
$471/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 — 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

County
Lucas County · 380,724 people
City population
280,811
Metro
Toledo, OH
Population (ZIP)
40,146
Household income
$57,713
Rent vs Own
46.0% rent · 54.0% own
Severe rent burden
1683.0

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
Majority White (62%)
Race & ethnicity
White 62% Black 26% Two or more races 6% Hispanic / Latino 4% Asian 3%
Common ancestry
Romanian 7% Lithuanian 3% Slovak 2%
Foreign-born
5% · China, Canada
Languages at home
93% English-only · Arabic 2% Spanish 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
▼ -96.44%
Current HPI
205.95
Rent YoY
▲ 2.59%
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

+48.4% since first listed
5 events — show timeline
  • 2026-05-21 Coming Soon $175,000 NORIS
  • 2025-10-14 Price Changed $117,000 NORIS
  • 2004-07-06 Sold (Public Records) $117,000 Public Records
  • 2004-06-30 Sold (MLS) $117,000 NORIS
  • 2004-05-20 Listed $117,900 NORIS

Property tax history

+3.4%/yr

Latest (2025): $2,919 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…