CashFlowRE
Sign in Sign up
2019 South Ave
A- Composite 82.2
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.4/10.0
  • Rent growth +4.5/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0

$70,000

2019 South Ave · Toledo, OH 43609
3 bd · 1.0 ba · 1,007 sqft · SingleFamily public records · 114 Days on market
Built 1916 3,000 sqft lot $70/sqft · 17% below area Est $85k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great Investment Opportunity or Future Home! This property features low-maintenance vinyl siding and hardwood flooring throughout. The interior offers excellent potential and simply needs cleaning and fresh paint to shine. Ideal for investors or owner-occupants looking to build equity with cosmetic updates. Don't miss this value-packed opportunity!

Key facts

  • Hardwood flooring
  • 3,000 sq ft lot
  • Garage

Tags

LOW-MAINTENANCE VINYL SIDINGHARDWOOD FLOORING

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 $70k.

Deal economics

  • At list price, monthly cash flow is $398 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $64k (9.0% below list) — sets the bar for market timing.
  • Cap rate 13.1% 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 (+7.8%/yr); 99 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 32% of the median local income ($42k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $1k of equity ($484 loan paydown + $525 appreciation (0.8% local appreciation)).
  • Lucas County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.8% appreciation + 7.8% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 26y 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 $13k; list at $70k implies a 438% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $63,700 (9.0% below list)

Questions for the listing agent

  1. It's been on market 114 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1916 — 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
1.61%
Cap rate
13.12%
Cash-on-cash
24.39%
DSCR
2.09
GRM
5.2

CMA / ARV

ARV (median comp)
$84,756
List price
$70,000
Delta
-17.41%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
537 Lynnhaven Dr 0.18mi 3/2.0 1,088 (+8%) 1mo $150,000 $138 74
1922 Heatherdale Dr 0.26mi 2/1.0 (-1) 946 (-6%) 2mo $111,000 $117 72
219 Storrs 0.41mi 3/1.0 1,056 (+5%) 2mo $81,800 $77 72
424 Mayberry St 0.20mi 2/1.0 (-1) 920 (-9%) 5mo $58,740 $64 67
532 Colima Dr 0.61mi 3/1.0 1,052 (+4%) 4mo $56,500 $54 61
936 Atlantic Ave 0.60mi 3/1.0 1,080 (+7%) 3mo $77,000 $71 58
1824 Arlington Ave 0.55mi 3/1.0 1,102 (+9%) 4mo $90,000 $82 56
855 Brighton Ave 0.74mi 3/1.0 1,070 (+6%) 2mo $97,500 $91 54
1039 Wright Ave 0.74mi 3/1.0 1,097 (+9%) 2mo $15,000 $14 49
317 Eldred Ave 0.69mi 3/1.5 1,108 (+10%) 1mo $45,000 $41 48
502 Brighton Ave 0.58mi 2/1.0 (-1) 884 (-12%) 1mo $123,900 $140 47
933 Wright Ave 0.62mi 2/1.0 (-1) 864 (-14%) 3mo $60,500 $70 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.75% appreciation · 7.8% rent growth · sell at horizon

5-year hold
IRR
30.3%
Equity multiple
2.61×
Total profit
$31,566
Equity at exit
$22,988
10-year hold
IRR
35.8%
Equity multiple
6.01×
Total profit
$98,245
Equity at exit
$29,859

Cash invested: $19,600 (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 43609

Home prices YoY
0.3%
Rents YoY
7.8%
Active inventory
99
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,128 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$96 /mo · $1,157/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$398

Break-even live

Break-even rent $624
Max offer price $70,000
Occupancy floor 60%

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
$17,500
Closing costs
$2,100
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
307 Danberry St Toledo, OH 2.0 1.0 988 $950 $0.96 43d 1 0.28mi
2314 Airline Ave Toledo, OH 3.0 1.0 1123 $1,478 $1.32 23d 1 0.42mi
2044 Arlington Ave Toledo, OH 2.0 1.0 800 $825 $1.03 21d 1 0.52mi
569 Colima Dr Toledo, OH 3.0 1.0 1253 $1,300 $1.04 23d 1 0.60mi
581 Colima Dr Toledo, OH 2.0 1.0 900 $1,100 $1.22 14d 1 0.61mi
1734 Arlington Ave Toledo, OH 2.0 1.0 700 $800 $1.14 14d 1 0.66mi
619 Durango Dr Toledo, OH 3.0 1.0 1276 $1,350 $1.06 43d 1 0.67mi
523 Nicholas St Toledo, OH 3.0 1.0 1290 $1,350 $1.05 14d 1 0.73mi
532 Carlton St Toledo, OH 3.0 1.0 1130 $1,050 $0.93 43d 1 0.76mi
705 Nicholas St Toledo, OH 2.0 1.0 1037 $900 $0.87 43d 1 0.77mi
724 Spencer St Toledo, OH 3.0 1.5 1127 $1,100 $0.98 43d 1 0.84mi
1418 Colburn St Toledo, OH 3.0 1.0 992 $1,200 $1.21 14d 1 0.92mi
319 N Detroit Ave Toledo, OH 3.0 1.0 1341 $845 $0.63 43d 1 0.99mi
1785 Tecumseh St Toledo, OH 2.0 1.0 930 $900 $0.97 43d 1 0.99mi
1321 Gordon St Toledo, OH 3.0 1.0 1121 $1,050 $0.94 43d 1 1.04mi
2594 Broadway St Toledo, OH 2.0 1.0 1076 $825 $0.77 43d 1 1.14mi
2424 Broadway St Toledo, OH 3.0 1.0 1416 $1,049 $0.74 14d 1 1.24mi
915 Woodstock Ave Toledo, OH 3.0 1.5 1500 $1,100 $0.73 23d 1 1.29mi
1510 Watova Rd Toledo, OH 3.0 1.0 1197 $1,495 $1.25 21d 1 1.40mi
1133 Parkside Blvd Toledo, OH 2.0 1.0 960 $850 $0.89 43d 1 1.45mi

Listing history 29 events

  1. 2026-06-18
    days on market $70,000 Active 114 DOM
  2. 2026-06-17
    days on market $70,000 Active 113 DOM
  3. 2026-06-16
    days on market $70,000 Active 112 DOM
  4. 2026-06-15
    days on market $70,000 Active 111 DOM
  5. 2026-06-14
    days on market $70,000 Active 109 DOM
  6. 2026-06-10
    days on market $70,000 Active 106 DOM
  7. 2026-06-09
    days on market $70,000 Active 105 DOM
  8. 2026-06-08
    days on market $70,000 Active 104 DOM
  9. 2026-06-07
    days on market $70,000 Active 103 DOM
  10. 2026-06-05
    days on market $70,000 Active 100 DOM
  11. 2026-06-03
    days on market $70,000 Active 99 DOM
  12. 2026-06-02
    days on market $70,000 Active 98 DOM
  13. 2026-06-01
    days on market $70,000 Active 97 DOM
  14. 2026-05-31
    days on market $70,000 Active 96 DOM
  15. 2026-05-30
    days on market $70,000 Active 95 DOM
  16. 2026-02-24
    listed $70,000 Active 350-char remark
    Show marketing remark (350 chars)

    Great Investment Opportunity or Future Home! This property features low-maintenance vinyl siding and hardwood flooring throughout. The interior offers excellent potential and simply needs cleaning and fresh paint to shine. Ideal for investors or owner-occupants looking to build equity with cosmetic updates. Don't miss this value-packed opportunity!

  17. 2025-10-14
    price $13,000 83-char remark
    Show marketing remark (83 chars)

    SOLD AS=IS, WHERE-AS, PRE-APPROVAL OR PROOF OF FUNDS REQUIRED, ADDEDUMS TO FOLLOW -

  18. 2023-05-31
    historical
  19. 2022-12-02
    listed $55,000 Active
  20. 2007-10-09
    soldstatus $13,000 83-char remark
    Show marketing remark (83 chars)

    SOLD AS=IS, WHERE-AS, PRE-APPROVAL OR PROOF OF FUNDS REQUIRED, ADDEDUMS TO FOLLOW -

  21. 2007-02-26
    listed $17,000 83-char remark
    Show marketing remark (83 chars)

    SOLD AS=IS, WHERE-AS, PRE-APPROVAL OR PROOF OF FUNDS REQUIRED, ADDEDUMS TO FOLLOW -

  22. 2001-11-08
    historical
  23. 2001-05-08
    listed $49,900
  24. 2001-05-02
    historical
  25. 2000-11-02
    listed $47,900
  26. 2000-11-01
    historical
  27. 2000-08-05
    listed $45,500
  28. 1989-02-24
    soldstatus $24,000
  29. 1981-06-25
    soldstatus $18,000

ⓘ 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
$1,157 · $96/mo
Projected year-2 tax
$1,157 · $96/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 ≥101°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
$13,536
− Mortgage interest
−$3,921
− Property taxes
−$1,157
− Insurance
−$350
− Repairs & maintenance
−$1,083
− Management
−$1,083
− Depreciation
−$2,036
Taxable income
$3,906
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$937
After-tax cash flow
$3,844/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)
21,404
Household income
$42,313
Rent vs Own
55.7% rent · 44.3% own
Severe rent burden
1603.0

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 0.66)
Race & ethnicity
White 47% Black 29% Hispanic / Latino 17% Two or more races 9%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Romanian 5% Lithuanian 2% Italian 1%
Foreign-born
4% · Canada, China
Languages at home
92% English-only · Spanish 5% Arabic 1% 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
▲ 0.75%
Current HPI
235.2515
Rent YoY
▲ 7.80%
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

+288.9% since first listed
14 events — show timeline
  • 2026-02-24 Listed $70,000 NORIS
  • 2025-10-14 Price Changed $13,000 NORIS
  • 2023-05-31 Listing Removed NORIS
  • 2022-12-02 Listed $55,000 NORIS
  • 2007-10-09 Sold (MLS) $13,000 NORIS
  • 2007-02-26 Listed $17,000 NORIS
  • 2001-11-08 Listing Removed NORIS
  • 2001-05-08 Listed $49,900 NORIS
  • 2001-05-02 Listing Removed NORIS
  • 2000-11-02 Listed $47,900 NORIS
  • 2000-11-01 Listing Removed NORIS
  • 2000-08-05 Listed $45,500 NORIS
  • 1989-02-24 Sold (Public Records) $24,000 Public Records
  • 1981-06-25 Sold (Public Records) $18,000 Public Records

Property tax history

+3.0%/yr

Latest (2025): $1,157 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…