CashFlowRE
Sign in Sign up
1905 Meadow Ave
C- Composite 52.63
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 +17.5/30.0
  • ARV discount +11.2/15.0
  • Schools +5.6/10.0
  • DSCR +5.5/10.0
  • 1% rule +4.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

1905 Meadow Ave · Maumee, OH 43537
2 bd · 1.0 ba · 825 sqft · SingleFamily public records · 22 Days on market
Built 1952 4,100 sqft lot $194/sqft · 8% below area Est $174k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

SOLD AS IS-NO PROPERTY DISCLOSURE-EMAIL OFFER-SELLER ADDENDUM TO BE PART OF FINAL CONTRACT-2 LOTS-36-50654-READY FOR YOUR COSMETIC UPDATES-BIG GARAGE-LARGE LOT-NEWER SIDING AND WINDOWS

Key facts

  • 4,100 sq ft lot
  • 2 garage spots
  • Built 1952

Property features AI

Finance

  • Other: Living area reported as 825 (source: public records); Lot size about 0.09 acre
  • Financial info: No financial details listed
  • HOA & community: No HOA information listed

Exterior

  • Parking: Detached garage; Approximately 2.5 garage spaces
  • Security: No security features listed
  • Utilities: Public water; Sanitary sewer; Electricity connected (circuit breakers); Natural gas connected; Cable available; Internet available
  • Home design: Single-family house; One story; Not attached to other structures; No common walls
  • Construction: Vinyl siding; Shingle roof; Slab foundation; Built year from public records (year not specified)
  • Exterior features: Covered porch; Side porch; Corner lot; City street frontage

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: Bedrooms not specified
  • Flooring: Carpet; Luxury vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: No interior steps; 5 total rooms
  • Laundry & utility: Main-level laundry; Washer; Dryer; 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 2-bed/1.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $124 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $144k (9.8% below list).
  • Recommended offer: $144k (9.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 2.8% in Maumee — 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 76/100 on livability (#221 in OH, #3,442 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A-; Watch: amenities F, commute F, health & safety F.
  • Maumee City (suburban): math 65% / reading 67% proficiency, ranked #194 of 656 in OH (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Fort Miami Elementary School (math 62% / reading 42%, grade C-, #851 of 1,584 statewide, top 56%, 330 students, 30% FRL); Maumee High School (math 67% / reading 76%, grade B+, #98 of 781 statewide, top 13%, 648 students, 26% FRL) — zoned schools at 28% FRL track the district average.
  • Market conditions: 113 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 415 units permitted in Lucas County in 2024 (122 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 6 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.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $144,256 (9.8% below list)

Questions for the listing agent

  1. Built in 1952 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
0.90%
Cap rate
7.22%
Cash-on-cash
3.32%
DSCR
1.15
GRM
9.2

CMA / ARV

ARV (median comp)
$174,190
List price
$160,000
Delta
-8.15%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1905 Meadow Ave 0.00mi 2/1.0 825 (0%) 1mo $170,000 $206 99
1148 Birch Ave 0.13mi 2/1.0 788 (-4%) 8mo $160,000 $203 80
2210 Glenview Dr 0.35mi 2/1.0 814 (-1%) 6mo $180,000 $221 76
1133 Hugo St 0.08mi 3/1.0 (+1) 888 (+8%) 6mo $175,000 $197 73
855 Lamonde Dr 0.39mi 2/1.0 850 (+3%) 5mo $179,900 $212 73
1047 Kirk St 0.26mi 3/1.0 (+1) 875 (+6%) 2mo $150,000 $171 71
920 Michigan Ave 0.31mi 3/1.0 (+1) 864 (+5%) 6mo $165,000 $191 67
1014 Hugo St 0.14mi 3/1.0 (+1) 925 (+12%) 3mo $183,000 $198 66
1033 Anderson Ave 0.09mi 3/2.0 (+1) 925 (+12%) 3mo $229,000 $248 64
629 Pierce St 0.55mi 3/1.0 (+1) 884 (+7%) 5mo $210,000 $238 53
1381 Junior Dr 0.33mi 3/2.0 (+1) 912 (+10%) 6mo $214,000 $235 53
818 Tappan St 0.50mi 2/1.0 720 (-13%) 9mo $144,200 $200 48

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
-11.1%
Equity multiple
0.60×
Total profit
$-18,072
Equity at exit
$23,857
10-year hold
IRR
-1.9%
Equity multiple
0.87×
Total profit
$-5,715
Equity at exit
$13,834

Cash invested: $44,800 (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 43537

Home prices YoY
-29.6%
Active inventory
113
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,443 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$110 /mo · $1,321/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$124

Break-even live

Break-even rent $1,286
Max offer price $160,000
Occupancy floor 86%

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
$40,000
Closing costs
$4,800
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1106 Hugo St Maumee, OH 3.0 1.0 1006 $1,595 $1.59 43d 1 0.07mi
123 S Masters Ct Maumee, OH 1.0 1.0 668 $820 $1.23 23d 1 0.30mi
2647 Eastgate Rd Toledo, OH 1.0–2.0 1.0 722 $1,209 $1.67 23d 1 0.95mi
3025 S Byrne Rd Unit 1 Toledo, OH 3.0 1.0 1064 $1,095 $1.03 21d 1 1.05mi
2560 Key St Toledo, OH 1.0 1.0 650 $745 $1.15 43d 1 1.16mi
3165 Glanzman Rd Toledo, OH 1.0–2.0 1.0 658 $799 $1.21 43d 1 1.48mi
18 Terrace Downs St Toledo, OH 1.0 1.0 550 $625 $1.14 43d 1 1.50mi

Listing history 23 events

  1. 2026-05-02
    historical Contingent 409-char remark
  2. 2026-04-29
    listed $160,000 Active 409-char remark
  3. 2026-04-24
    historical $160,000 409-char remark
  4. 2025-11-06
    soldstatus $90,000
  5. 2025-10-09
    price $63,050 141-char remark
    Show marketing remark (141 chars)

    GREAT NEIGHBORHOOD ON A CORNER LOT. THIS IS YOUR OPPORTUNITY TO GAIN SOME SWEAT EQUITY! HOUSE NEEDS WORK BUT HAS GREAT POTENTIAL. DON'T WAIT!

  6. 2017-08-11
    soldstatus $87,000
  7. 2017-08-08
    soldstatus $87,000
  8. 2017-08-08
    price $87,000
  9. 2017-07-06
    listed $84,000
  10. 2011-09-08
    soldstatus $52,000
  11. 2011-09-06
    soldstatus $52,000
    Show marketing remark (184 chars)

    SOLD AS IS-NO PROPERTY DISCLOSURE-EMAIL OFFER-SELLER ADDENDUM TO BE PART OF FINAL CONTRACT-2 LOTS-36-50654-READY FOR YOUR COSMETIC UPDATES-BIG GARAGE-LARGE LOT-NEWER SIDING AND WINDOWS

  12. 2011-07-18
    price $52,000
    Show marketing remark (184 chars)

    SOLD AS IS-NO PROPERTY DISCLOSURE-EMAIL OFFER-SELLER ADDENDUM TO BE PART OF FINAL CONTRACT-2 LOTS-36-50654-READY FOR YOUR COSMETIC UPDATES-BIG GARAGE-LARGE LOT-NEWER SIDING AND WINDOWS

  13. 2011-04-22
    listed $49,000
    Show marketing remark (184 chars)

    SOLD AS IS-NO PROPERTY DISCLOSURE-EMAIL OFFER-SELLER ADDENDUM TO BE PART OF FINAL CONTRACT-2 LOTS-36-50654-READY FOR YOUR COSMETIC UPDATES-BIG GARAGE-LARGE LOT-NEWER SIDING AND WINDOWS

  14. 2011-02-15
    soldstatus $43,334
  15. 2011-02-15
    soldstatus $43,334
  16. 2010-07-21
    historical
  17. 2010-02-04
    listed $64,900
  18. 2005-02-28
    soldstatus $103,000
  19. 2005-01-11
    historical
  20. 2004-11-29
    listed $107,400
  21. 2004-07-27
    soldstatus $63,050
  22. 2004-07-23
    soldstatus $63,050 141-char remark
    Show marketing remark (141 chars)

    GREAT NEIGHBORHOOD ON A CORNER LOT. THIS IS YOUR OPPORTUNITY TO GAIN SOME SWEAT EQUITY! HOUSE NEEDS WORK BUT HAS GREAT POTENTIAL. DON'T WAIT!

  23. 2004-04-06
    listed $69,900 141-char remark
    Show marketing remark (141 chars)

    GREAT NEIGHBORHOOD ON A CORNER LOT. THIS IS YOUR OPPORTUNITY TO GAIN SOME SWEAT EQUITY! HOUSE NEEDS WORK BUT HAS GREAT POTENTIAL. DON'T WAIT!

ⓘ 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
$1,321 · $110/mo
Projected year-2 tax
$1,908 · $159/mo
Expected delta
+$588/yr (+$49/mo · 44.5%)

ⓘ 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 ≥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
$17,311
− Mortgage interest
−$8,962
− Property taxes
−$1,321
− Insurance
−$800
− Repairs & maintenance
−$1,385
− Management
−$1,385
− Depreciation
−$4,655
Taxable loss
−$1,197
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$287
After-tax cash flow
$1,773/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
Maumee City
NCES district ID
3904436
Math proficiency
65% ▼ -10.00%
Reading proficiency
67% ▼ -7.00%
Median HH income
$53,412
Composite
56.38/100
National rank
#1162
State rank
#194 of 656 in OH

Livability — Maumee

Score
76/100
State rank
#221
US rank
#3442

Category grades

Amenities F Commute F Cost of living A+ Crime B- Employment A- Housing A+ Health & safety F User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maumee, OH
County
Lucas County · 380,724 people
City population
30,111
Metro
Toledo, OH
Population (ZIP)
30,111
Household income
$82,752
Rent vs Own
31.4% rent · 68.6% own
Severe rent burden
592.0

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
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 6% Black 6% Two or more races 6% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 9% Lithuanian 4% Slovak 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 1% German/W. Germanic 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
▼ -85.67%
Current HPI
203.8449
Rent YoY
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

+143.2% since first listed
26 events — show timeline
  • 2026-05-26 Sold (MLS) $170,000 NORIS
  • 2026-05-24 Price Changed $49,000 NORIS
  • 2026-05-21 Pending NORIS
  • 2026-05-02 Contingent NORIS
  • 2026-04-29 Listed $160,000 NORIS
  • 2026-04-24 Coming Soon $160,000 NORIS
  • 2025-11-06 Sold (Public Records) $90,000 Public Records
  • 2025-10-09 Price Changed $63,050 NORIS
  • 2017-08-11 Sold (Public Records) $87,000 Public Records
  • 2017-08-08 Sold (MLS) $87,000 NORIS
  • 2017-08-08 Price Changed $87,000 NORIS
  • 2017-07-06 Listed $84,000 NORIS
  • 2011-09-08 Sold (Public Records) $52,000 Public Records
  • 2011-09-06 Sold (MLS) $52,000 NORIS
  • 2011-07-18 Price Changed $52,000 NORIS
  • 2011-04-22 Listed $49,000 NORIS
  • 2011-02-15 Sold (Public Records) $43,334 Public Records
  • 2011-02-15 Sold (Public Records) $43,334 Public Records
  • 2010-07-21 Listing Removed NORIS
  • 2010-02-04 Listed $64,900 NORIS
  • 2005-02-28 Sold (Public Records) $103,000 Public Records
  • 2005-01-11 Listing Removed NORIS
  • 2004-11-29 Listed $107,400 NORIS
  • 2004-07-27 Sold (Public Records) $63,050 Public Records
  • 2004-07-23 Sold (MLS) $63,050 NORIS
  • 2004-04-06 Listed $69,900 NORIS

Property tax history

-0.4%/yr

Latest (2025): $1,321 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…