CashFlowRE
Sign in Sign up
223 Valleywood Dr
C+ Composite 60.83
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 +26.5/30.0
  • DSCR +9.1/10.0
  • ARV discount +7.1/15.0
  • 1% rule +6.9/10.0
  • Rent growth +3.8/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$95,000

223 Valleywood Dr · Toledo, OH 43605
3 bd · 1.0 ba · 1,176 sqft · SingleFamily public records · 5 Days on market
Built 1914 3,800 sqft lot Est $94k · at est.

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

Listing remarks MLS

Very well maintained 3 bed 1 bath home. Large living room and dining room. The kitchen has been updated with new cabinets and newer appliances along with New Bathroom, New Seamless Gutters, and a New fence in the backyard. The Roof is 7 years old. Possession at closing - Schedule your showing today!

Key facts

  • Seamless gutters
  • Original wood floors
  • Large living room

Tags

CENTRAL AIRSEAMLESS GUTTERSUPDATED KITCHENUPDATED BATHROOMORIGINAL WOOD FLOORSLARGE LIVING ROOM

Property features AI

Finance

  • HOA & community: Community features include curbs, street lights, and sidewalks

Exterior

  • Parking: Space for 4 vehicles; Alley access and on-street parking
  • Security: Security features noted (other)
  • Utilities: Public water; Public sewer; Electricity connected (200+ amp service with circuit breakers); Natural gas connected; Cable, internet, and Wi-Fi available
  • Home design: Single-family detached house; Two levels / two stories; No common walls; Listed as residential, single-family residence
  • Construction: Wood siding and other construction materials; Block foundation; Year built from public records
  • Exterior features: Awning(s); Fire pit; Front porch and rear patio; Shed(s); Block and wood fencing; Shingle roof

Interior

  • Kitchen: Eat-in kitchen; Gas oven and gas range; Refrigerator; Dishwasher; Gas range connection
  • Bedrooms: Two upper-level bedrooms (each about 10 x 10); Additional upper-level room (13 x 10) with wood flooring; Main-level den (10 x 10)
  • Flooring: Wood flooring in some upper rooms; Vinyl flooring in the kitchen; Carpet
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced-air heating (natural gas); Central air conditioning
  • Interior features: Eat-in kitchen; Double-pane windows with screens; Storm door(s); Total of 7 rooms; Has basement
  • Laundry & utility: Washer and dryer included; Laundry located inside in the basement; 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 $95k.

Deal economics

  • At list price, monthly cash flow is $253 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Cap rate 9.5% vs local median 7.5% in Toledo — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Garfield Elementary School (math 7% / reading 14%, grade F, #1,461 of 1,584 statewide, top 92%, 387 students, 0% FRL); Waite High School (math 12% / reading 24%, grade F, #687 of 781 statewide, top 88%, 997 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: Rents rising fast (+5.4%/yr); 116 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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 35% of the median local income ($39k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 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 + 5.4% rent growth), your $27k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 5y ago; this cycle's ask is 8544% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $58k; list at $95k implies a 64% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $95,000

Questions for the listing agent

  1. Built in 1914 — 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 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
1.19%
Cap rate
9.48%
Cash-on-cash
11.40%
DSCR
1.51
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$94,080
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
256 Midvale Ave 0.17mi 3/1.0 1,180 (+0%) 4mo $137,300 $116 88
2017 Kelsey Ave 0.36mi 3/1.0 1,152 (-2%) 2mo $119,900 $104 79
128 Carbon St 0.50mi 3/1.0 1,113 (-5%) 3mo $89,000 $80 65
1940 Hurd St 0.64mi 3/1.0 1,200 (+2%) 4mo $99,900 $83 64
136 Steel St 0.48mi 4/1.0 (+1) 1,229 (+4%) 3mo $95,000 $77 63
150 E Broadway St 0.47mi 3/1.0 1,048 (-11%) 1mo $20,000 $19 60
328 White St 0.25mi 2/1.0 (-1) 1,000 (-15%) 1mo $39,900 $40 57
463 Howland Ave 0.40mi 3/1.0 1,027 (-13%) 4mo $65,000 $63 56
1320 Mott Ave 0.39mi 4/1.0 (+1) 1,299 (+10%) 4mo $85,400 $66 56
130 Burger St 0.68mi 2/2.0 (-1) 1,242 (+6%) 3mo $134,000 $108 47
1133 Nevada St 0.56mi 2/1.0 (-1) 1,044 (-11%) 4mo $36,000 $34 47
1012 Idaho St 0.74mi 3/1.0 1,041 (-12%) 1mo $84,900 $82 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 · 5.37% rent growth · sell at horizon

5-year hold
IRR
3.3%
Equity multiple
1.13×
Total profit
$3,470
Equity at exit
$14,165
10-year hold
IRR
15.0%
Equity multiple
2.34×
Total profit
$35,694
Equity at exit
$8,214

Cash invested: $26,600 (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 43605

Home prices YoY
-25.6%
Rents YoY
5.4%
Active inventory
116
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,134 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$105 /mo · $1,262/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$253

Break-even live

Break-even rent $814
Max offer price $95,000
Occupancy floor 73%

Sensitivity live

Price -10% $306 -5% $279 +0% $253 +5% $226 +10% $199
Rent -10% $163 -5% $208 +0% $253 +5% $297 +10% $342
Rate -1.0pp $300 -0.5pp $277 base $253 +0.5pp $228 +1.0pp $203

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
$23,750
Closing costs
$2,850
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
223 Valleywood Dr Toledo, OH 2.0 1.0 1098 $1,099 $1.00 26d 1 0.04mi
221 Licking St Unit 2 Toledo, OH 3.0 1.0 1048 $1,099 $1.05 26d 1 0.38mi
653 Oswald St Toledo, OH 2.0 1.0 920 $800 $0.87 46d 1 0.40mi
1306 Mott Ave Toledo, OH 3.0 1.5 1282 $1,149 $0.90 46d 1 0.41mi
1305 Mott Ave Toledo, OH 3.0 1.0 1080 $1,000 $0.93 46d 1 0.42mi
508 Howland Ave Toledo, OH 3.0 1.0 840 $1,000 $1.19 46d 1 0.43mi
557 Valleywood Dr Toledo, OH 3.0 1.0 848 $1,100 $1.30 46d 1 0.44mi
1614 Nevada St Toledo, OH 2.0 1.0 1172 $1,000 $0.85 23d 1 0.50mi
571 Howland Ave Toledo, OH 2.0 1.0 874 $875 $1.00 46d 1 0.51mi
2074 Starr Ave Toledo, OH 3.0 1.0 1115 $1,025 $0.92 26d 1 0.52mi
128 Carbon St Toledo, OH 3.0 1.0 1113 $1,200 $1.08 26d 1 0.52mi
1123 Nevada St Toledo, OH 2.0 1.0 792 $900 $1.14 16d 1 0.53mi
420 Platt St Toledo, OH 2.0 1.0 1499 $685 $0.46 23d 1 0.55mi
414 Platt St Unit ST-3 Toledo, OH 3.0 1.0 1500 $1,150 $0.77 26d 1 0.56mi
29 Garfield Pl Toledo, OH 4.0 2.0 1300 $1,250 $0.96 16d 1 0.65mi
724 Plymouth St Toledo, OH 2.0 1.0 819 $750 $0.92 46d 1 0.69mi
1505 Navarre Ave Toledo, OH 3.0 1.0 1331 $1,145 $0.86 46d 1 0.72mi
470 2nd St Unit 1 Toledo, OH 2.0 1.0 950 $799 $0.84 46d 1 0.73mi
2129 Nevada St Toledo, OH 3.0 1.0 1352 $1,200 $0.89 16d 1 0.75mi
948 White St Toledo, OH 3.0 1.0 1024 $1,135 $1.11 16d 1 0.83mi
1848 Genesee St Toledo, OH 3.0 1.0 1069 $1,200 $1.12 46d 1 0.85mi
1848 Genesee St Toledo, OH 3.0 1.0 1069 $1,300 $1.22 26d 1 0.85mi
722 Coyne Ave Toledo, OH 2.0 1.0 900 $1,000 $1.11 16d 1 0.87mi
625 Riverside Dr Toledo, OH 1.0–2.0 1.0–2.0 860 $1,767 $2.05 16d 37 0.88mi
732 Coyne Ave Toledo, OH 3.0 1.0 968 $1,145 $1.18 16d 1 0.88mi
1964 Burr St Toledo, OH 3.0 1.0 1159 $1,250 $1.08 46d 1 0.88mi
537 Potter St Toledo, OH 2.0 1.0 1200 $625 $0.52 26d 1 0.90mi
1106 White St Toledo, OH 3.0 1.0 1200 $1,015 $0.85 16d 1 0.94mi
908 Forsythe St Unit Upstairs Toledo, OH 2.0 1.0 1164 $900 $0.77 16d 1 1.00mi
908 Forsythe St Unit Downstairs Toledo, OH 3.0 1.0 1164 $950 $0.82 46d 1 1.00mi
921 Berry St Toledo, OH 4.0 1.0 1204 $1,350 $1.12 16d 1 1.04mi
1119 N Summit St Toledo, OH 2.0 2.0 1500 $1,890 $1.26 46d 1 1.10mi
1119 N Summit St Toledo, OH 2.0 2.0 1226 $1,750 $1.43 26d 1 1.10mi
1119 N Summit St Toledo, OH 1.0–2.0 1.0–2.0 1023 $1,750 $1.71 16d 2 1.10mi
20 Greenwood Ave Toledo, OH 3.0 1.0 1496 $1,150 $0.77 16d 1 1.18mi
834 Oak St Toledo, OH 3.0 1.0 1064 $900 $0.85 46d 1 1.18mi
946 Butler St Toledo, OH 2.0 1.0 944 $650 $0.69 46d 1 1.18mi
1449 N Huron St Toledo, OH 4.0 2.0 1430 $1,045 $0.73 16d 1 1.23mi
630 Mulberry St Toledo, OH 2.0 1.0 1000 $950 $0.95 26d 1 1.28mi
1205 Liberty St Unit NA Toledo, OH 3.0 1.0 864 $1,195 $1.38 46d 1 1.29mi

Listing history 4 events

  1. 2026-06-23
    days on market $95,000 Active 5 DOM
  2. 2026-06-21
    days on market $95,000 Active 4 DOM
  3. 2026-06-17
    remarks 300-char remark
  4. 2026-06-17
    listed $95,000 Active 1 DOM

ⓘ 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
$1,262 · $105/mo
Projected year-2 tax
$1,372 · $114/mo
Expected delta
+$110/yr (+$9/mo · 8.7%)

ⓘ 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
$13,603
− Mortgage interest
−$5,321
− Property taxes
−$1,262
− Insurance
−$475
− Repairs & maintenance
−$1,088
− Management
−$1,088
− Depreciation
−$2,764
Taxable income
$1,605
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$385
After-tax cash flow
$2,646/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)
24,441
Household income
$39,118
Rent vs Own
51.9% rent · 48.1% own
Severe rent burden
1257.0

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 0.61)
Race & ethnicity
White 57% Hispanic / Latino 21% Black 14% Two or more races 14%
Hispanic origin (detail)
Mexican 17% Puerto Rican 2%
Common ancestry
Romanian 3% Lithuanian 2% Portuguese 1%
Foreign-born
3% · Canada
Languages at home
91% English-only · Spanish 7% Arabic 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
▼ -47.85%
Current HPI
138.6894
Rent YoY
▲ 5.37%
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

-98.2% since first listed
16 events — show timeline
  • 2026-06-17 Listed for Rent $1,099 TURBOTENANT
  • 2026-06-16 Listed $95,000 NORIS
  • 2026-06-11 Rental Removed $1,099 TURBOTENANT
  • 2026-05-11 Listed for Rent $1,099 TURBOTENANT
  • 2026-05-03 Rental Removed $1,099 TURBOTENANT
  • 2026-04-29 Listed for Rent $1,099 TURBOTENANT
  • 2026-04-28 Rental Removed $1,099 TURBOTENANT
  • 2026-04-01 Listed for Rent $1,099 TURBOTENANT
  • 2026-03-16 Rental Removed $1,099 TURBOTENANT
  • 2026-02-13 Listed for Rent $1,099 TURBOTENANT
  • 2025-10-14 Price Changed $58,000 NORIS
  • 2021-08-20 Sold (Public Records) $58,000 Public Records
  • 2021-08-18 Pending NORIS
  • 2021-08-17 Sold (MLS) $58,000 NORIS
  • 2021-07-20 Listed NORIS
  • 2021-05-26 Listed $59,900 NORIS

Property tax history

+2.1%/yr

Latest (2025): $1,262 · -5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…