CashFlowRE
Sign in Sign up
2630 7th St Apt B
C- Composite 50.35
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 +16.3/30.0
  • ARV discount +9.6/15.0
  • Schools +5.6/10.0
  • DSCR +5.1/10.0
  • 1% rule +5.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

2630 7th St Apt B · Maumee, OH 43537
3 bd · 2.5 ba · 1,462 sqft · Condo public records · 40 Days on market
Built 1980 $116/sqft · at area comps Est $178k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

JUST REDUCED- Freshly painted and ready for its next owner, this 3-bedroom, 2.5-bath condo offers a neutral interior, functional layout, and low-maintenance living with no HOA fees. The main level provides comfortable living and dining spaces, while the upper level includes three bedrooms, including a primary bedroom with its own private bath. Additional features include a private deck, partial basement for storage or workspace, and a detached 2-car garage. This is Unit B of a duplex-style condo (Unit A is separate and not included in the sale). Major updates add value and peace of mind, including brand new stainless steel kitchen appliances, washer and dryer that stay, and new mechanicals/HVAC, including central air replaced in 2025. This is a great opportunity for buyers looking for space, convenience, and the ability to move right in while adding their own personal touches over time.

Key facts

  • Private deck
  • New mechanicals hvac
  • Partial basement

Tags

PRIVATE DECKPARTIAL BASEMENTDETACHED GARAGENEW MECHANICALS HVACCENTRAL AIR

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/2.5-bath condo listed at $170k.

Deal economics

  • At list price, monthly cash flow is $94 ($1k/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 $169k (0.3% below list).
  • Recommended offer: $165k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 2.8% in Maumee — 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 76/100 on livability (#221 in OH, #3,442 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools A-; Watch: amenities F, commute F, health & safety F.
  • Maumee City (suburban): math 65% / reading 67% proficiency, ranked #194 of 656 in OH (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 113 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 40 days — a 3% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 8y ago; this cycle's ask has dropped $18k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $114k; 49% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $164,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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 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
1.00%
Cap rate
6.96%
Cash-on-cash
2.38%
DSCR
1.11
GRM
8.4

CMA / ARV

ARV (median comp)
$178,061
List price
$169,900
Delta
-4.58%
Verdict
FAIR
Comps
20 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-12.5%
Equity multiple
0.55×
Total profit
$-21,465
Equity at exit
$25,333
10-year hold
IRR
-3.4%
Equity multiple
0.78×
Total profit
$-10,691
Equity at exit
$14,690

Cash invested: $47,572 (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 43537

Home prices YoY
-29.6%
Active inventory
113
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,693 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$282 /mo · $3,383/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$356
Net cashflow
$94

Break-even live

Break-even rent $1,574
Max offer price $169,900
Occupancy floor 89%

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
$42,475
Closing costs
$5,097
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1010 Valley Side Dr Unit 1010 Maumee, OH 2.0 1.5 1260 $1,395 $1.11 14d 1 0.06mi
1027 Valley Side Dr Maumee, OH 2.0 1.5 1260 $1,495 $1.19 23d 1 0.10mi
1106 Hugo St Maumee, OH 3.0 1.0 1006 $1,595 $1.59 43d 1 0.43mi
3025 S Byrne Rd Unit 1 Toledo, OH 3.0 1.0 1064 $1,095 $1.03 21d 1 0.73mi

HOA detail condo

Monthly dues
$0 · $0/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 23 events

  1. 2026-06-18
    status $169,900 Pending 40 DOM
  2. 2026-06-17
    days on market $169,900 Active 40 DOM
  3. 2026-06-16
    days on market $169,900 Active 39 DOM
  4. 2026-06-15
    days on market $169,900 Active 38 DOM
  5. 2026-06-14
    status $169,900 Active 36 DOM
  6. 2026-05-16
    price $169,900 899-char remark
    Show marketing remark (899 chars)

    JUST REDUCED- Freshly painted and ready for its next owner, this 3-bedroom, 2.5-bath condo offers a neutral interior, functional layout, and low-maintenance living with no HOA fees. The main level provides comfortable living and dining spaces, while the upper level includes three bedrooms, including a primary bedroom with its own private bath. Additional features include a private deck, partial basement for storage or workspace, and a detached 2-car garage. This is Unit B of a duplex-style condo (Unit A is separate and not included in the sale). Major updates add value and peace of mind, including brand new stainless steel kitchen appliances, washer and dryer that stay, and new mechanicals/HVAC, including central air replaced in 2025. This is a great opportunity for buyers looking for space, convenience, and the ability to move right in while adding their own personal touches over time.

  7. 2026-05-10
    price $174,900 899-char remark
    Show marketing remark (899 chars)

    JUST REDUCED- Freshly painted and ready for its next owner, this 3-bedroom, 2.5-bath condo offers a neutral interior, functional layout, and low-maintenance living with no HOA fees. The main level provides comfortable living and dining spaces, while the upper level includes three bedrooms, including a primary bedroom with its own private bath. Additional features include a private deck, partial basement for storage or workspace, and a detached 2-car garage. This is Unit B of a duplex-style condo (Unit A is separate and not included in the sale). Major updates add value and peace of mind, including brand new stainless steel kitchen appliances, washer and dryer that stay, and new mechanicals/HVAC, including central air replaced in 2025. This is a great opportunity for buyers looking for space, convenience, and the ability to move right in while adding their own personal touches over time.

  8. 2026-05-02
    price $179,900 899-char remark
    Show marketing remark (899 chars)

    JUST REDUCED- Freshly painted and ready for its next owner, this 3-bedroom, 2.5-bath condo offers a neutral interior, functional layout, and low-maintenance living with no HOA fees. The main level provides comfortable living and dining spaces, while the upper level includes three bedrooms, including a primary bedroom with its own private bath. Additional features include a private deck, partial basement for storage or workspace, and a detached 2-car garage. This is Unit B of a duplex-style condo (Unit A is separate and not included in the sale). Major updates add value and peace of mind, including brand new stainless steel kitchen appliances, washer and dryer that stay, and new mechanicals/HVAC, including central air replaced in 2025. This is a great opportunity for buyers looking for space, convenience, and the ability to move right in while adding their own personal touches over time.

  9. 2026-04-20
    listed $187,900 Active 899-char remark
    Show marketing remark (899 chars)

    JUST REDUCED- Freshly painted and ready for its next owner, this 3-bedroom, 2.5-bath condo offers a neutral interior, functional layout, and low-maintenance living with no HOA fees. The main level provides comfortable living and dining spaces, while the upper level includes three bedrooms, including a primary bedroom with its own private bath. Additional features include a private deck, partial basement for storage or workspace, and a detached 2-car garage. This is Unit B of a duplex-style condo (Unit A is separate and not included in the sale). Major updates add value and peace of mind, including brand new stainless steel kitchen appliances, washer and dryer that stay, and new mechanicals/HVAC, including central air replaced in 2025. This is a great opportunity for buyers looking for space, convenience, and the ability to move right in while adding their own personal touches over time.

  10. 2026-04-06
    historical
  11. 2026-03-10
    price $187,900
  12. 2026-02-21
    price $194,900
  13. 2026-02-06
    listed $198,900 Active
  14. 2026-01-28
    historical
  15. 2018-12-28
    soldstatus $114,000
  16. 2018-12-10
    price $114,000
  17. 2018-12-10
    soldstatus $114,000
  18. 2018-10-06
    listed $113,000
  19. 2018-09-07
    historical
  20. 2018-07-17
    listed $119,900
  21. 1999-02-02
    soldstatus $87,500
  22. 1992-02-03
    soldstatus $62,000
  23. 1985-02-01
    soldstatus $50,000

ⓘ 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
$3,383 · $282/mo
Projected year-2 tax
$3,383 · $282/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 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
$20,321
− Mortgage interest
−$9,517
− Property taxes
−$3,383
− Insurance
−$850
− Repairs & maintenance
−$1,626
− Management
−$1,626
− Depreciation
−$4,943
Taxable loss
−$1,622
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$389
After-tax cash flow
$1,519/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
Maumee City
NCES district ID
3904436
Math proficiency
65% ▼ -10.00%
Reading proficiency
67% ▼ -7.00%
Median HH income
$53,412
Composite
56.38/100
National rank
#1162
State rank
#194 of 656 in OH

Livability — Maumee

Score
76/100
State rank
#221
US rank
#3442

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maumee, OH
County
Lucas County · 380,724 people
City population
30,111
Metro
Toledo, OH
Population (ZIP)
30,111
Household income
$82,752
Rent vs Own
31.4% rent · 68.6% own
Severe rent burden
592.0

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 (83%)
Race & ethnicity
White 83% Hispanic / Latino 6% Black 6% Two or more races 6% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 9% Lithuanian 4% Slovak 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 1% German/W. Germanic 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
▼ -85.67%
Current HPI
203.8449
Rent YoY
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

+239.8% since first listed
18 events — show timeline
  • 2026-05-16 Price Changed $169,900 NORIS
  • 2026-05-10 Price Changed $174,900 NORIS
  • 2026-05-02 Price Changed $179,900 NORIS
  • 2026-04-20 Listed $187,900 NORIS
  • 2026-04-06 Listing Removed NORIS
  • 2026-03-10 Price Changed $187,900 NORIS
  • 2026-02-21 Price Changed $194,900 NORIS
  • 2026-02-06 Listed $198,900 NORIS
  • 2026-01-28 Coming Soon NORIS
  • 2018-12-28 Sold (Public Records) $114,000 Public Records
  • 2018-12-10 Sold (MLS) $114,000 NORIS
  • 2018-12-10 Price Changed $114,000 NORIS
  • 2018-10-06 Listed $113,000 NORIS
  • 2018-09-07 Listing Removed NORIS
  • 2018-07-17 Listed $119,900 NORIS
  • 1999-02-02 Sold (Public Records) $87,500 Public Records
  • 1992-02-03 Sold (Public Records) $62,000 Public Records
  • 1985-02-01 Sold (Public Records) $50,000 Public Records

Property tax history

+4.0%/yr

Latest (2025): $3,383 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…