CashFlowRE
Sign in Sign up
3056 Chase St Multi-family
B- Composite 67.38
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$28,000

3056 Chase St · Toledo, OH 43611
2 bd · 2.0 ba · 1,196 sqft · MultiFamily public records · 23 Days on market
Built 1969 4,800 sqft lot ↓ 49% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Durable Apartments- Nice Income. Can be purchased as a package deal with 509 New York , 3047 N Erie, ,319 Pontiac, 3129 Chase,, 3021 Chase, 3033 N Erie

Key facts

  • Close to parks
  • Close to schools
  • Previously a duplex

Tags

PREVIOUSLY A DUPLEXCLOSE TO DOWNTOWNCLOSE TO PARKSCLOSE TO SCHOOLS

Property features AI

Finance

  • Financial info: Two-unit building (both units currently vacant); One building total; Tenants and owner responsibilities: other

Exterior

  • Parking: Alley access; On-street parking; Concrete parking pad
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Residential income property (duplex); One-story; Single-level entry
  • Construction: Brick construction; Shingle roof; Slab foundation; Built as a duplex
  • Exterior features: Corner lot

Interior

  • Kitchen: No appliances included
  • Flooring: Laminate flooring
  • Heating & cooling: Heating provided (type: other); Cooling provided (type: other)
  • Interior features: Other interior features

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-bed/2.0-bath multifamily listed at $28k.

Deal economics

  • At list price, monthly cash flow is $516 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($899 rent vs $28k).
  • Recommended offer: $28k (1.5% below list) — sets the bar for market timing.
  • Cap rate 28.4% 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-, crime F, commute 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.
  • Zoned schools: Woodward High School (math 2% / reading 22%, grade F, #726 of 781 statewide, top 94%, 672 students, 0% FRL) — zoned schools average 0% FRL vs 72% district-wide (72 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 64 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($62k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $194 of loan paydown is wiped out by about $840 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 + 3.0% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($28k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y 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 $8k; list at $28k implies a 273% gain — meaningful room to come down on a strong offer.
Recommended offer $27,580 (1.5% below list)

Questions for the listing agent

  1. Built in 1969 — 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 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
3.21%
Cap rate
28.39%
Cash-on-cash
78.91%
DSCR
4.51
GRM
2.6

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
79.0%
Equity multiple
4.61×
Total profit
$28,313
Equity at exit
$4,175
10-year hold
IRR
82.5%
Equity multiple
9.55×
Total profit
$66,994
Equity at exit
$2,421

Cash invested: $7,840 (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 43611

Home prices YoY
-24.4%
Active inventory
64
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$899 high interval (Pro) →
Mortgage (P&I)
$147
Tax from tax record
$36 /mo · $433/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$189
Net cashflow
$516

Break-even live

Break-even rent $246
Max offer price $28,000
Occupancy floor 38%

Sensitivity live

Price -10% $531 -5% $523 +0% $516 +5% $508 +10% $500
Rent -10% $445 -5% $480 +0% $516 +5% $551 +10% $587
Rate -1.0pp $530 -0.5pp $523 base $516 +0.5pp $508 +1.0pp $501

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
$7,000
Closing costs
$840
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
2932 N Ontario St Toledo, OH 2.0 1.0 750 $750 $1.00 24d 1 0.19mi
413 Sandusky St Toledo, OH 2.0 1.0 900 $775 $0.86 24d 1 0.52mi
3563 E Manhattan Blvd Toledo, OH 1.0–2.0 1.0 707 $850 $1.20 14d 1 0.56mi
2023 N Erie St Toledo, OH 1.0 1.0 951 $685 $0.72 22d 1 0.99mi
1951 N Summit St Unit 2 Toledo, OH 2.0 1.0 835 $800 $0.96 44d 1 1.16mi
3405 Beaumont Dr Toledo, OH 2.0 1.0 855 $745 $0.87 14d 1 1.18mi
2453 Caledonia St Toledo, OH 2.0 1.0 1179 $810 $0.69 14d 1 1.21mi
3439 Jeannette Ave Toledo, OH 3.0 1.0 1098 $1,095 $1.00 44d 1 1.29mi
3474 Maher St Toledo, OH 2.0 1.0 736 $1,125 $1.53 44d 1 1.33mi
622 Whitlock Ave Toledo, OH 3.0 1.0 925 $1,195 $1.29 44d 1 1.43mi

Listing history 26 events

  1. 2026-06-18
    days on market $28,000 Active 23 DOM
  2. 2026-06-17
    days on market $28,000 Active 22 DOM
  3. 2026-06-16
    days on market $28,000 Active 21 DOM
  4. 2026-06-15
    days on market $28,000 Active 20 DOM
  5. 2026-06-14
    days on market $28,000 Active 18 DOM
  6. 2026-06-10
    days on market $28,000 Active 15 DOM
  7. 2026-06-09
    days on market $28,000 Active 14 DOM
  8. 2026-06-08
    days on market $28,000 Active 13 DOM
  9. 2026-06-07
    days on market $28,000 Active 12 DOM
  10. 2026-06-05
    days on market $28,000 Active 9 DOM
  11. 2026-06-03
    days on market $28,000 Active 8 DOM
  12. 2026-06-02
    days on market $28,000 Active 7 DOM
  13. 2026-06-01
    days on market $28,000 Active 6 DOM
  14. 2026-05-31
    days on market $28,000 Active 5 DOM
  15. 2026-05-30
    days on market $28,000 Active 4 DOM
  16. 2026-05-26
    listed $28,000 Active
  17. 2025-10-13
    price $10,000 151-char remark
    Show marketing remark (151 chars)

    Durable Apartments- Nice Income. Can be purchased as a package deal with 509 New York , 3047 N Erie, ,319 Pontiac, 3129 Chase,, 3021 Chase, 3033 N Erie

  18. 2020-09-15
    soldstatus $7,500
  19. 2010-12-06
    soldstatus $50,000
  20. 2010-11-30
    soldstatus $10,000 151-char remark
    Show marketing remark (151 chars)

    Durable Apartments- Nice Income. Can be purchased as a package deal with 509 New York , 3047 N Erie, ,319 Pontiac, 3129 Chase,, 3021 Chase, 3033 N Erie

  21. 2010-05-22
    listed $14,000 151-char remark
    Show marketing remark (151 chars)

    Durable Apartments- Nice Income. Can be purchased as a package deal with 509 New York , 3047 N Erie, ,319 Pontiac, 3129 Chase,, 3021 Chase, 3033 N Erie

  22. 2008-08-27
    soldstatus $80,850
  23. 2008-08-25
    soldstatus $13,750 380-char remark
    Show marketing remark (380 chars)

    ABSOLUTE AUCTION!! MULTIUNIT INVESTMENT PROPERTIES(13 TWINPLEXES, 24-UNIT APT & 12-UNIT APARTMENT--62 TOTAL RENTABLE UNITS) EACH SELLING TO HIGH BIDDER. BUY ONE OR BUY THEM ALL! 12-UNIT & 24 UNIT APTSELL TOGETHER. THURSDAY, JULY 31ST, 6:00PM AT CLARION WESTGATE HOTEL. VISIT AUCTION WEBSITE FOR TERMS/DETAILS. VERY WELL MAINTAINED BRICK TWINPLEX. AN EXCELLENT OPPORTUNITY!

  24. 2008-06-25
    listed $13,750 380-char remark
    Show marketing remark (380 chars)

    ABSOLUTE AUCTION!! MULTIUNIT INVESTMENT PROPERTIES(13 TWINPLEXES, 24-UNIT APT & 12-UNIT APARTMENT--62 TOTAL RENTABLE UNITS) EACH SELLING TO HIGH BIDDER. BUY ONE OR BUY THEM ALL! 12-UNIT & 24 UNIT APTSELL TOGETHER. THURSDAY, JULY 31ST, 6:00PM AT CLARION WESTGATE HOTEL. VISIT AUCTION WEBSITE FOR TERMS/DETAILS. VERY WELL MAINTAINED BRICK TWINPLEX. AN EXCELLENT OPPORTUNITY!

  25. 2006-12-28
    historical
  26. 2006-07-11
    listed $55,000

ⓘ 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
$433 · $36/mo
Projected year-2 tax
$435 · $36/mo
Expected delta
+$2/yr ($0/mo · 0.4%)

ⓘ 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 ≥100°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
$10,787
− Mortgage interest
−$1,568
− Property taxes
−$433
− Insurance
−$140
− Repairs & maintenance
−$863
− Management
−$863
− Depreciation
−$815
Taxable income
$6,105
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,465
After-tax cash flow
$4,721/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)
18,664
Household income
$62,042
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
298.0

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 (77%)
Race & ethnicity
White 77% Black 11% Hispanic / Latino 8% Two or more races 6%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 13% Lithuanian 5% Slovak 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 2% French/Haitian/Cajun 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
▼ -79.15%
Current HPI
245.2841
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

-49.1% since first listed
11 events — show timeline
  • 2026-05-26 Listed $28,000 NORIS
  • 2025-10-13 Price Changed $10,000 NORIS
  • 2020-09-15 Sold (Public Records) $7,500 Public Records
  • 2010-12-06 Sold (Public Records) $50,000 Public Records
  • 2010-11-30 Sold (MLS) $10,000 NORIS
  • 2010-05-22 Listed $14,000 NORIS
  • 2008-08-27 Sold (Public Records) $80,850 Public Records
  • 2008-08-25 Sold (MLS) $13,750 NORIS
  • 2008-06-25 Listed $13,750 NORIS
  • 2006-12-28 Listing Removed NORIS
  • 2006-07-11 Listed $55,000 NORIS

Property tax history

-5.1%/yr

Latest (2025): $433 · -54.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…