CashFlowRE
Sign in Sign up
2320 Valentine St 🏷️ Likely Rental
B+ Composite 76.22
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 +15.0/15.0
  • 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

$49,000

2320 Valentine St · Toledo, OH 43605
3 bd · 1.0 ba · 1,188 sqft · SingleFamily public records · 304 Days on market
Built 1907 3,598 sqft lot Est $70k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

UTILTITES ARE ON AT THIS LOCATION TO SEE WORKING MECHANICS This 3bed/1bath is priced to sell quickly. The last tenant paid $950 a month. The roof is newer and siding in the back in new. The basement is dry and ready for new ownership.

Key facts

  • Near popular marina
  • 3,598 sq ft lot
  • 2 parking spots

Tags

NEWER EFFICIENCY FURNACENEAR POPULAR MARINA

Property features AI

Exterior

  • Parking: 2 parking spaces
  • Utilities: Electric service: fuses; Sewer: other
  • Home design: Single-family residential; 2 stories; Not attached to other units; No common walls
  • Construction: Vinyl siding
  • Exterior features: Shingle roof

Interior

  • Kitchen: Kitchen (main level, 10 x 9)
  • Bedrooms: Upper bedroom (11 x 12); Upper bedroom (10 x 11); Upper bedroom (12 x 11)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Window cooling units
  • Interior features: 6 total rooms; Full basement
  • Laundry & utility: Water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $49,000 price doesn't fit this home's estimated sale value (~$70,092) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $49k.

Deal economics

  • At list price, monthly cash flow is $523 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $49k).
  • Recommended offer: $43k (12.0% below list) — sets the bar for market timing.
  • Cap rate 19.1% 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-, 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: Birmingham Elementary School (math 8% / reading 12%, grade F, #1,471 of 1,584 statewide, top 95%, 299 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; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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).
  • This rent runs 33% 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 $339 of loan paydown is wiped out by about $1k 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 $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 304 days — a 12% lower offer ($43k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $21k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $43,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 304 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1907 — 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
2.21%
Cap rate
19.10%
Cash-on-cash
45.73%
DSCR
3.03
GRM
3.8

CMA / ARV

ARV (on-the-fly)
$70,092
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2232 Caledonia St 0.12mi 3/1.0 1,273 (+7%) 11mo $75,000 $59 74
2137 Valentine St 0.22mi 3/1.0 1,272 (+7%) 6mo $47,500 $37 74
2617 York St 0.36mi 3/1.0 1,154 (-3%) 9mo $78,000 $68 71
2023 Woodford St 0.37mi 2/1.0 (-1) 1,152 (-3%) 3mo $26,000 $23 71
2125 Valentine St 0.24mi 3/1.0 1,265 (+6%) 12mo $59,000 $47 68
2418 Valentine St 0.12mi 3/1.0 1,339 (+13%) 14mo $79,500 $59 61
146 Esther St 0.62mi 3/1.0 1,255 (+6%) 1mo $71,500 $57 61
310 Whittemore St 0.31mi 3/3.0 1,296 (+9%) 4mo $79,800 $62 59
2220 Genesee St 0.17mi 3/2.0 1,362 (+15%) 6mo $80,000 $59 58
266 Milford St 0.54mi 3/1.0 1,060 (-11%) 6mo $120,000 $113 52
130 Burger St 0.74mi 2/2.0 (-1) 1,242 (+4%) 3mo $134,000 $108 46
1839 Genesee St 0.61mi 3/1.0 1,351 (+14%) 5mo $32,000 $24 44

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
45.6%
Equity multiple
3.04×
Total profit
$28,014
Equity at exit
$7,306
10-year hold
IRR
52.4%
Equity multiple
6.74×
Total profit
$78,713
Equity at exit
$4,237

Cash invested: $13,720 (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
3.8×

Monthly cashflow live

Estimated rent
$1,083 high interval (Pro) →
Mortgage (P&I)
$257
Tax from tax record
$56 /mo · $667/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$227
Net cashflow
$523

Break-even live

Break-even rent $421
Max offer price $49,000
Occupancy floor 47%

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
$12,250
Closing costs
$1,470
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2453 Caledonia St Toledo, OH 2.0 1.0 1179 $810 $0.69 14d 1 0.18mi
622 Whitlock Ave Toledo, OH 3.0 1.0 925 $1,195 $1.29 43d 1 0.37mi
1964 Burr St Toledo, OH 3.0 1.0 1159 $1,250 $1.08 43d 1 0.60mi
1848 Genesee St Toledo, OH 3.0 1.0 1069 $1,200 $1.12 43d 1 0.61mi
1848 Genesee St Toledo, OH 3.0 1.0 1069 $1,300 $1.22 23d 1 0.61mi
1951 N Summit St Unit 2 Toledo, OH 2.0 1.0 835 $800 $0.96 43d 1 0.87mi
413 Sandusky St Toledo, OH 2.0 1.0 900 $775 $0.86 23d 1 0.97mi
3148 Corduroy Rd Oregon, OH 1.0–2.0 1.0–1.5 800 $870 $1.09 14d 1 1.08mi
2932 N Ontario St Toledo, OH 2.0 1.0 750 $750 $1.00 23d 1 1.19mi
128 Carbon St Toledo, OH 3.0 1.0 1113 $1,200 $1.08 23d 1 1.24mi
221 Licking St Unit 2 Toledo, OH 3.0 1.0 1048 $1,099 $1.05 23d 1 1.32mi
1449 N Huron St Toledo, OH 4.0 2.0 1430 $1,045 $0.73 14d 1 1.39mi
223 Valleywood Dr Toledo, OH 2.0 1.0 1098 $1,099 $1.00 23d 1 1.40mi
1306 Mott Ave Toledo, OH 3.0 1.5 1282 $1,149 $0.90 43d 1 1.41mi
1305 Mott Ave Toledo, OH 3.0 1.0 1080 $1,000 $0.93 43d 1 1.41mi
2074 Starr Ave Toledo, OH 3.0 1.0 1115 $1,025 $0.92 23d 1 1.46mi

Listing history 16 events

  1. 2026-05-08
    status Pending
  2. 2026-03-18
    historical Contingent
  3. 2026-01-22
    price $49,000
  4. 2026-01-08
    price $54,000
  5. 2025-11-23
    price $56,400
  6. 2025-11-08
    price $56,900
  7. 2025-10-15
    price $57,900
  8. 2025-09-16
    price $59,900
  9. 2025-09-03
    status Active
  10. 2025-09-03
    status Pending
  11. 2025-09-01
    price $62,900
  12. 2025-08-12
    price $64,900
  13. 2025-07-07
    listed $69,900 Active
  14. 2023-08-15
    soldstatus $120,000
  15. 2023-08-11
    soldstatus $89,000
  16. 1993-09-16
    soldstatus $14,500

ⓘ 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
$667 · $56/mo
Projected year-2 tax
$716 · $60/mo
Expected delta
+$49/yr (+$4/mo · 7.3%)

ⓘ 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
$12,999
− Mortgage interest
−$2,745
− Property taxes
−$667
− Insurance
−$245
− Repairs & maintenance
−$1,040
− Management
−$1,040
− Depreciation
−$1,425
Taxable income
$5,837
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,401
After-tax cash flow
$4,873/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

+237.9% since first listed
16 events — show timeline
  • 2026-05-08 Pending NORIS
  • 2026-03-18 Contingent NORIS
  • 2026-01-22 Price Changed $49,000 NORIS
  • 2026-01-08 Price Changed $54,000 NORIS
  • 2025-11-23 Price Changed $56,400 NORIS
  • 2025-11-08 Price Changed $56,900 NORIS
  • 2025-10-15 Price Changed $57,900 NORIS
  • 2025-09-16 Price Changed $59,900 NORIS
  • 2025-09-03 Relisted NORIS
  • 2025-09-03 Pending NORIS
  • 2025-09-01 Price Changed $62,900 NORIS
  • 2025-08-12 Price Changed $64,900 NORIS
  • 2025-07-07 Listed $69,900 NORIS
  • 2023-08-15 Sold (Public Records) $120,000 Public Records
  • 2023-08-11 Sold (Public Records) $89,000 Public Records
  • 1993-09-16 Sold (Public Records) $14,500 Public Records

Property tax history

+2.8%/yr

Latest (2025): $667 · -15.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…