CashFlowRE
Sign in Sign up
1816 Clay Ave
B+ Composite 75.85
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 +3.5/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$44,888

1816 Clay Ave · Toledo, OH 43608
3 bd · 1.0 ba · 1,522 sqft · SingleFamily public records · 150 Days on market
Built 1902 4,200 sqft lot $29/sqft · 44% below area Est $80k · 44% under ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great location, this home offers 1522 sq feet of living space ready for your personal touch. This home will require some repairs however the roof and furnace are newer. Situated across from newer homes it is ready to build equity with your improvements. Oversized garage offers extra storage space. Close to Expressway, bus line, shopping and schools.

Key facts

  • Newer furnace
  • Newer roof
  • Close to shopping

Tags

NEWER ROOFNEWER FURNACEOVERSIZED GARAGECLOSE TO EXPRESSWAYCLOSE TO BUS LINECLOSE TO SHOPPING

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 $45k.

Deal economics

  • At list price, monthly cash flow is $571 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $40k (12.0% below list) — sets the bar for market timing.
  • Cap rate 21.6% 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: Rents rising (+3.9%/yr); 58 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 46% 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).
  • At $1,116/mo this rent would consume 46% of the median local household income ($29k/yr) (locally 911% 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 $310 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 + 3.9% rent growth), your $13k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 150 days — a 12% lower offer ($40k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $5k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1902 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $39,501 (12.0% below list)

Questions for the listing agent

  1. It's been on market 150 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 1902 — 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
2.49%
Cap rate
21.56%
Cash-on-cash
54.54%
DSCR
3.43
GRM
3.4

CMA / ARV

ARV (median comp)
$79,835
List price
$44,888
Delta
-43.77%
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
1809 Clay Ave 0.04mi 3/2.5 1,464 (-4%) 5mo $148,000 $101 81
1849 Booth Ave 0.13mi 3/2.5 1,392 (-8%) 2mo $155,000 $111 72
3334 Maher St 0.38mi 3/1.0 1,511 (-1%) 19mo $100,000 $66 66
3209 Jeannette Ave 0.36mi 3/1.0 1,353 (-11%) 2mo $71,000 $52 63
1016 E Central Ave 0.57mi 4/1.0 (+1) 1,485 (-2%) 3mo $27,500 $19 62
3405 Maher St 0.44mi 3/1.5 1,293 (-15%) 2mo $105,000 $81 51
3316 Jeannette Ave 0.33mi 3/1.5 1,296 (-15%) 8mo $99,900 $77 51
1016 Homer Ave 0.53mi 4/1.5 (+1) 1,683 (+11%) 2mo $107,000 $64 49
1006 Woodward Ave 0.54mi 2/1.0 (-1) 1,408 (-8%) 10mo $63,500 $45 49
3323 Blackstone Dr 0.31mi 3/1.5 1,344 (-12%) 19mo $82,000 $61 48
1023 Ketcham 0.51mi 3/1.5 1,331 (-12%) 14mo $96,500 $73 42
908 E Manhattan Blvd 0.67mi 3/1.0 1,736 (+14%) 5mo $46,000 $26 41

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 · 3.89% rent growth · sell at horizon

5-year hold
IRR
53.8%
Equity multiple
3.40×
Total profit
$30,132
Equity at exit
$6,693
10-year hold
IRR
59.3%
Equity multiple
7.16×
Total profit
$77,364
Equity at exit
$3,881

Cash invested: $12,569 (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 43608

Home prices YoY
-21.3%
Rents YoY
3.9%
Active inventory
58
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,116 high interval (Pro) →
Mortgage (P&I)
$235
Tax est. 1.5%
$56 /mo · $673/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$571

Break-even live

Break-even rent $393
Max offer price $44,888
Occupancy floor 44%

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
$11,222
Closing costs
$1,347
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3439 Jeannette Ave Toledo, OH 3.0 1.0 1098 $1,095 $1.00 44d 1 0.43mi
830 Homer Ave Toledo, OH 3.0 1.0 1208 $895 $0.74 44d 1 0.66mi
601 Chicago St Toledo, OH 3.0 2.0 1924 $1,300 $0.68 23d 1 0.70mi
3606 Doyle St Toledo, OH 3.0 2.0 1650 $1,100 $0.67 44d 1 0.73mi
710 E Lake St Toledo, OH 3.0 1.0 1242 $1,000 $0.81 14d 1 0.82mi
524 E Hudson St Toledo, OH 3.0 1.0 1150 $895 $0.78 21d 1 1.05mi
524 E Hudson St Toledo, OH 2.0 1.0 1050 $825 $0.79 44d 1 1.05mi
516 E Hudson St Toledo, OH 3.0 1.0 1204 $1,098 $0.91 14d 1 1.07mi
1337 Moore St Toledo, OH 3.0 1.5 1194 $995 $0.83 21d 1 1.15mi
424 E Lake St Toledo, OH 3.0 1.0 1228 $1,075 $0.88 14d 1 1.17mi
2621 Chestnut St Toledo, OH 3.0 1.0 1444 $1,250 $0.87 44d 1 1.30mi
1536 N Erie St Toledo, OH 4.0 1.0 1600 $1,300 $0.81 44d 1 1.32mi
1449 N Huron St Toledo, OH 4.0 2.0 1430 $1,045 $0.73 14d 1 1.44mi

Listing history 19 events

  1. 2026-06-18
    days on market $44,888 Active 150 DOM
  2. 2026-06-17
    days on market $44,888 Active 149 DOM
  3. 2026-06-16
    days on market $44,888 Active 148 DOM
  4. 2026-06-15
    days on market $44,888 Active 147 DOM
  5. 2026-06-14
    days on market $44,888 Active 145 DOM
  6. 2026-06-10
    days on market $44,888 Active 142 DOM
  7. 2026-06-09
    days on market $44,888 Active 141 DOM
  8. 2026-06-08
    days on market $44,888 Active 140 DOM
  9. 2026-06-07
    days on market $44,888 Active 139 DOM
  10. 2026-06-05
    days on market $44,888 Active 136 DOM
  11. 2026-06-03
    days on market $44,888 Active 135 DOM
  12. 2026-06-02
    days on market $44,888 Active 134 DOM
  13. 2026-06-01
    days on market $44,888 Active 133 DOM
  14. 2026-05-31
    days on market $44,888 Active 132 DOM
  15. 2026-05-30
    days on market $44,888 Active 131 DOM
  16. 2026-04-08
    price $44,888 353-char remark
    Show marketing remark (353 chars)

    Great location, this home offers 1522 sq feet of living space ready for your personal touch. This home will require some repairs however the roof and furnace are newer. Situated across from newer homes it is ready to build equity with your improvements. Oversized garage offers extra storage space. Close to Expressway, bus line, shopping and schools.

  17. 2026-01-19
    listed $49,888 Active 353-char remark
    Show marketing remark (353 chars)

    Great location, this home offers 1522 sq feet of living space ready for your personal touch. This home will require some repairs however the roof and furnace are newer. Situated across from newer homes it is ready to build equity with your improvements. Oversized garage offers extra storage space. Close to Expressway, bus line, shopping and schools.

  18. 2026-01-17
    historical
  19. 2025-07-17
    listed $55,888 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 18% 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
$13,389
− Mortgage interest
−$2,514
− Property taxes
−$673
− Insurance
−$224
− Repairs & maintenance
−$1,071
− Management
−$1,071
− Depreciation
−$1,306
Taxable income
$6,528
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,567
After-tax cash flow
$5,288/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)
13,593
Household income
$29,275
Rent vs Own
44.6% rent · 55.4% own
Severe rent burden
911.0

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 0.60)
Race & ethnicity
Black 57% White 25% Two or more races 9% Hispanic / Latino 8% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 4% Lithuanian 2% Slovak 1%
Foreign-born
4% · Canada, China
Languages at home
91% English-only · Spanish 7%

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
▼ -37.73%
Current HPI
139.4964
Rent YoY
▲ 3.89%
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

-19.7% since first listed
4 events — show timeline
  • 2026-04-08 Price Changed $44,888 NORIS
  • 2026-01-19 Listed $49,888 NORIS
  • 2026-01-17 Listing Removed NORIS
  • 2025-07-17 Listed $55,888 NORIS

Property tax history

+12.2%/yr

Latest (2025): $2,467 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…