CashFlowRE
Sign in Sign up
1624 Pool St Duplex
B+ Composite 75.38
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
  • ARV discount +14.2/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$94,900

1624 Pool St · Toledo, OH 43605
3 bd · 2.0 ba · 1,826 sqft · MultiFamily public records · 3 Days on market
Built 1907 4,200 sqft lot Est $111k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Handyman Special! Wall furnaces in both units. Please provide proof of funds with offer.

Key facts

  • 4,200 sq ft lot
  • Built 1907
  • Listed 3 days

Property features AI

Finance

  • Other: Lot approximately 0.1 acre
  • Financial info: Two-unit building (both units leased); Tenants pay electricity and gas; owner pays water

Exterior

  • Parking: Parking in back of duplex; Alley access and off-street parking
  • Utilities: Electricity connected (circuit breakers); Natural gas connected; Public water; Sanitary sewer
  • Home design: Residential income duplex; Two-story duplex
  • Construction: Vinyl siding; Block foundation; Built with public-record living area of 1,826
  • Exterior features: Shingle roof

Interior

  • Kitchen: Water heater
  • Bedrooms: Upper level bedrooms; Basement-level bedrooms
  • Flooring: Carpet; Luxury vinyl
  • Heating & cooling: Forced air heating (natural gas); Window air conditioning units
  • Interior features: Other interior features; Full basement
  • Laundry & utility: Upper level laundry; Basement laundry

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 × 2-bed/1.0-bath units multifamily listed at $95k.

Deal economics

  • At list price, monthly cash flow is $817 ($10k/yr) — positive. Per door: $408/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Cap rate 16.6% 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-, 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: Oakdale Elementary School (math 13% / reading 21%, grade F, #1,337 of 1,584 statewide, top 86%, 385 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); 117 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).
  • At $1,893/mo this rent would consume 58% of the median local household income ($39k/yr) (locally 1257% of renters already pay >50% of income on rent) — 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 $656 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 ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 22y 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 $82k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $94,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1907 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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
1.99%
Cap rate
16.62%
Cash-on-cash
36.88%
DSCR
2.64
GRM
4.2

CMA / ARV

ARV (on-the-fly)
$111,386
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1644 Pool St 0.03mi 4/2.0 (+1) 1,607 (-12%) 5mo $98,500 $61 70
1022 Liberty St 0.68mi 4/2.0 (+1) 1,604 (-12%) 20mo $67,500 $42 26

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
35.5%
Equity multiple
2.55×
Total profit
$41,293
Equity at exit
$14,150
10-year hold
IRR
43.5%
Equity multiple
5.63×
Total profit
$123,004
Equity at exit
$8,205

Cash invested: $26,572 (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 43605

Home prices YoY
-25.6%
Rents YoY
5.4%
Active inventory
117
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,893 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$142 /mo · $1,700/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$398
Net cashflow
$817

Break-even live

Break-even rent $859
Max offer price $94,900
Occupancy floor 52%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $1,893

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
$23,725
Closing costs
$2,847
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
606 Earl St Toledo, OH 3.0 1.5 1700 $1,150 $0.68 21d 1 0.77mi
1505 Navarre Ave Toledo, OH 3.0 1.0 1331 $1,145 $0.86 43d 1 1.31mi
20 Greenwood Ave Toledo, OH 3.0 1.0 1496 $1,150 $0.77 14d 1 1.44mi

Listing history 4 events

  1. 2026-06-18
    days on market $94,900 Active 3 DOM
  2. 2026-06-17
    days on market $94,900 Active 2 DOM
  3. 2026-06-15
    remarks 94-char remark
  4. 2026-06-15
    listed $94,900 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
$1,700 · $142/mo
Projected year-2 tax
$1,700 · $142/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
$22,716
− Mortgage interest
−$5,316
− Property taxes
−$1,700
− Insurance
−$474
− Repairs & maintenance
−$1,817
− Management
−$1,817
− Depreciation
−$2,761
Taxable income
$8,830
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,119
After-tax cash flow
$7,680/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

+582.7% since first listed
26 events — show timeline
  • 2026-06-15 Listed $94,900 NORIS
  • 2025-10-14 Price Changed $13,000 NORIS
  • 2025-10-14 Price Changed $52,000 NORIS
  • 2025-10-14 Price Changed $82,000 NORIS
  • 2025-10-13 Price Changed $7,500 NORIS
  • 2023-04-19 Pending NORIS
  • 2023-04-19 Sold (MLS) $82,000 NORIS
  • 2023-01-20 Contingent NORIS
  • 2023-01-06 Listed $82,900 NORIS
  • 2022-09-30 Listing Removed NORIS
  • 2022-06-10 Listed NORIS
  • 2017-04-17 Sold (Public Records) $175,000 Public Records
  • 2017-02-23 Listing Removed NORIS
  • 2016-02-04 Sold (Public Records) $75,000 Public Records
  • 2014-09-21 Listed $35,000 NORIS
  • 2010-07-26 Sold (MLS) $7,500 NORIS
  • 2010-04-22 Listed $9,900 NORIS
  • 2009-06-01 Listing Removed NORIS
  • 2009-01-12 Listed $30,000 NORIS
  • 2008-08-10 Listing Removed NORIS
  • 2007-08-29 Listed $64,900 NORIS
  • 2007-07-02 Sold (Public Records) $52,000 Public Records
  • 2007-07-01 Sold (MLS) $52,000 NORIS
  • 2007-01-10 Listed $55,000 NORIS
  • 2004-12-10 Sold (MLS) $13,000 NORIS
  • 2004-10-22 Listed $13,900 NORIS

Property tax history

+2.0%/yr

Latest (2025): $1,700 · -7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…