CashFlowRE
Sign in Sign up
2368 Hollywood Ave
B- Composite 68.99
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 +9.1/15.0
  • 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

$99,900

2368 Hollywood Ave · Toledo, OH 43620
6 bd · 1.0 ba · 2,028 sqft · SingleFamily public records · 91 Days on market
Built 1900 4,900 sqft lot $49/sqft · at area comps Est $104k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Large 5-bedroom, 1.5-bath home with over 2,000 sq ft offering strong investment potential. Built in 1900, the property features high ceilings, a traditional floor plan, and spacious living areas throughout. Full basement provides additional storage and potential for future use. Situated on a nearly 4,900 sq ft lot, this property presents a great opportunity to add to an investment portfolio. No seller financing.

Key facts

  • 4,900 sq ft lot
  • Built 1900
  • Listed 91 days

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 6-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $522 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $91k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.6% 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: 22 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).
  • At $1,500/mo this rent would consume 84% 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 $691 of loan paydown is wiped out by about $3k 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 $28k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($91k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 17y ago; this cycle's ask has dropped $10k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $5k; list at $100k implies a 1898% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $90,909 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 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 1900 — 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
1.50%
Cap rate
12.56%
Cash-on-cash
22.39%
DSCR
2.00
GRM
5.5

CMA / ARV

ARV (median comp)
$103,623
List price
$99,900
Delta
-3.59%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1081 W Woodruff Ave 0.60mi 5/1.5 (-1) 2,186 (+8%) 3mo $26,000 $12 50
634 Islington St 0.50mi 5/1.5 (-1) 2,170 (+7%) 14mo $127,000 $59 46

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
15.2%
Equity multiple
1.61×
Total profit
$17,057
Equity at exit
$14,895
10-year hold
IRR
23.9%
Equity multiple
3.06×
Total profit
$57,678
Equity at exit
$8,638

Cash invested: $27,972 (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
5.5×

Monthly cashflow live

Estimated rent
$1,500 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$98 /mo · $1,171/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$522

Break-even live

Break-even rent $839
Max offer price $99,900
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
$24,975
Closing costs
$2,997
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
38 E Central Ave Toledo, OH 5.0 2.0 1510 $1,500 $0.99 43d 1 1.33mi

Listing history 33 events

  1. 2026-06-18
    days on market $99,900 Active 91 DOM
  2. 2026-06-17
    days on market $99,900 Active 90 DOM
  3. 2026-06-16
    days on market $99,900 Active 89 DOM
  4. 2026-06-15
    days on market $99,900 Active 88 DOM
  5. 2026-06-14
    days on market $99,900 Active 86 DOM
  6. 2026-06-10
    days on market $99,900 Active 83 DOM
  7. 2026-06-09
    days on market $99,900 Active 82 DOM
  8. 2026-06-08
    days on market $99,900 Active 81 DOM
  9. 2026-06-07
    days on market $99,900 Active 80 DOM
  10. 2026-06-05
    days on market $99,900 Active 77 DOM
  11. 2026-06-03
    days on market $99,900 Active 76 DOM
  12. 2026-06-02
    days on market $99,900 Active 75 DOM
  13. 2026-06-01
    days on market $99,900 Active 74 DOM
  14. 2026-05-31
    days on market $99,900 Active 73 DOM
  15. 2026-05-30
    days on market $99,900 Active 72 DOM
  16. 2026-04-14
    price $99,900 415-char remark
    Show marketing remark (415 chars)

    Large 5-bedroom, 1.5-bath home with over 2,000 sq ft offering strong investment potential. Built in 1900, the property features high ceilings, a traditional floor plan, and spacious living areas throughout. Full basement provides additional storage and potential for future use. Situated on a nearly 4,900 sq ft lot, this property presents a great opportunity to add to an investment portfolio. No seller financing.

  17. 2026-03-19
    listed $109,900 Active 415-char remark
    Show marketing remark (415 chars)

    Large 5-bedroom, 1.5-bath home with over 2,000 sq ft offering strong investment potential. Built in 1900, the property features high ceilings, a traditional floor plan, and spacious living areas throughout. Full basement provides additional storage and potential for future use. Situated on a nearly 4,900 sq ft lot, this property presents a great opportunity to add to an investment portfolio. No seller financing.

  18. 2025-10-22
    historical
  19. 2025-10-14
    price $109,900
  20. 2025-10-13
    price $5,000
  21. 2025-09-26
    listed $115,000 Active
  22. 2025-09-20
    historical
  23. 2010-06-16
    soldstatus $5,000
  24. 2010-04-29
    soldstatus $5,000
  25. 2010-04-14
    historical
  26. 2010-03-05
    historical
  27. 2010-03-04
    listed $5,400
  28. 2010-03-04
    listed $5,400
  29. 2010-03-02
    listed $9,500
  30. 2010-02-19
    historical
  31. 2009-12-09
    listed $9,500
  32. 2009-08-26
    soldstatus $20,000
  33. 1997-05-30
    soldstatus $49,500

ⓘ 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
$1,171 · $98/mo
Projected year-2 tax
$1,365 · $114/mo
Expected delta
+$194/yr (+$16/mo · 16.5%)

ⓘ 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
$18,000
− Mortgage interest
−$5,596
− Property taxes
−$1,171
− Insurance
−$500
− Repairs & maintenance
−$1,440
− Management
−$1,440
− Depreciation
−$2,906
Taxable income
$4,947
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,187
After-tax cash flow
$5,075/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

+101.8% since first listed
18 events — show timeline
  • 2026-04-14 Price Changed $99,900 NORIS
  • 2026-03-19 Listed $109,900 NORIS
  • 2025-10-22 Listing Removed NORIS
  • 2025-10-14 Price Changed $109,900 NORIS
  • 2025-10-13 Price Changed $5,000 NORIS
  • 2025-09-26 Listed $115,000 NORIS
  • 2025-09-20 Coming Soon NORIS
  • 2010-06-16 Sold (Public Records) $5,000 Public Records
  • 2010-04-29 Sold (MLS) $5,000 NORIS
  • 2010-04-14 Listing Removed NORIS
  • 2010-03-05 Listing Removed NORIS
  • 2010-03-04 Listed $5,400 NORIS
  • 2010-03-04 Listed $5,400 NORIS
  • 2010-03-02 Listed $9,500 NORIS
  • 2010-02-19 Listing Removed NORIS
  • 2009-12-09 Listed $9,500 NORIS
  • 2009-08-26 Sold (Public Records) $20,000 Public Records
  • 1997-05-30 Sold (Public Records) $49,500 Public Records

Property tax history

+3.3%/yr

Latest (2025): $1,171 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…