CashFlowRE
Sign in Sign up
4211 Jackman Rd
C Composite 59.33
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 +26.7/30.0
  • DSCR +9.2/10.0
  • 1% rule +7.5/10.0
  • ARV discount +4.6/15.0
  • Rent growth +4.0/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$99,900

4211 Jackman Rd · Toledo, OH 43612
3 bd · 1.0 ba · 1,187 sqft · SingleFamily public records · 61 Days on market
Built 1927 3,600 sqft lot $84/sqft · 6% above area Est $94k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 3 bedroom 1.5 bathroom two-story West Toledo home. Hard surface flooring throughout, screened in front porch/entry, main floor half bathroom, formal dining room, gas range/refrigerator/dishwasher, full basement, large detached garage and more. Property was previously rented at $1,600 per month. Walk through video link available in Private Remarks and upon request.

Key facts

  • 3,600 sq ft lot
  • 2 garage spots
  • Built 1927

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 $100k.

Deal economics

  • At list price, monthly cash flow is $271 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $94k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 7.6% 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-, 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 fast (+6.0%/yr); 92 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $691 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 + 6.0% rent growth), your $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 21y 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 $61k; list at $100k implies a 64% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $93,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1927 — 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
1.25%
Cap rate
9.55%
Cash-on-cash
11.62%
DSCR
1.52
GRM
6.7

CMA / ARV

ARV (median comp)
$93,838
List price
$99,900
Delta
6.46%
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
1805 Tremainsville Rd 0.18mi 3/1.5 1,152 (-3%) 1mo $92,000 $80 84
4218 Parrakeet Ave 0.37mi 3/1.0 1,163 (-2%) 2mo $107,500 $92 78
1546 Gould Rd 0.51mi 3/1.0 1,159 (-2%) 1mo $75,000 $65 71
2137 Tremainsville Rd 0.64mi 3/1.0 1,169 (-2%) 1mo $210,000 $180 67
2044 Brussels St 0.54mi 2/1.0 (-1) 1,200 (+1%) 1mo $59,900 $50 67
1344 Corbin Rd 0.71mi 3/1.0 1,200 (+1%) 1mo $157,500 $131 65
3720 Kelly Ave Ave 0.65mi 3/2.0 1,189 (+0%) 2mo $139,900 $118 64
1531 Bradmore Dr 0.67mi 3/1.0 1,222 (+3%) 2mo $160,000 $131 62
1936 Mansfield St 0.75mi 3/1.0 1,168 (-2%) 1mo $79,900 $68 62
2239 Eastbrook Dr 0.69mi 3/1.0 1,238 (+4%) 2mo $156,000 $126 60
2014 Barrows St 0.57mi 3/1.0 1,069 (-10%) 1mo $110,000 $103 56
1804 Loxley Rd 0.65mi 3/1.5 1,056 (-11%) 1mo $81,290 $77 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 · 6.01% rent growth · sell at horizon

5-year hold
IRR
4.4%
Equity multiple
1.18×
Total profit
$4,984
Equity at exit
$14,895
10-year hold
IRR
16.6%
Equity multiple
2.56×
Total profit
$43,665
Equity at exit
$8,638

Cash invested: $27,972 (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 43612

Home prices YoY
-17.5%
Rents YoY
6.0%
Active inventory
92
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,247 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$148 /mo · $1,782/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$271

Break-even live

Break-even rent $904
Max offer price $99,900
Occupancy floor 73%

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
$24,975
Closing costs
$2,997
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
4315 Garden Park Dr Toledo, OH 3.0 1.0 1268 $1,423 $1.12 23d 1 0.09mi
4435 Jackman Rd Toledo, OH 1.0–2.0 1.0 725 $922 $1.27 14d 3 0.21mi
4038 Lyman Ave Toledo, OH 3.0 1.0 1175 $1,395 $1.19 43d 1 0.33mi
4120 Parrakeet Ave Toledo, OH 3.0 2.0 1410 $1,450 $1.03 43d 1 0.39mi
4223 Birchall Rd Toledo, OH 3.0 1.0 1338 $1,395 $1.04 23d 1 0.44mi
4614 Commonwealth Ave Toledo, OH 3.0 1.5 1459 $1,295 $0.89 14d 1 0.45mi
3901 Leybourn Ave Toledo, OH 3.0 1.0 840 $1,150 $1.37 23d 1 0.48mi
3817 Burton Ave Toledo, OH 3.0 1.0 754 $1,015 $1.35 21d 1 0.52mi
1489 Berdan Ave Toledo, OH 3.0 1.0 1068 $1,250 $1.17 43d 1 0.59mi
1732 Talbot St Toledo, OH 2.0 1.0 840 $995 $1.18 23d 1 0.61mi
3683 Upton Ave Toledo, OH 3.0 1.0 1119 $1,100 $0.98 43d 1 0.67mi
1846 Loxley Rd Toledo, OH 2.0 1.0 876 $900 $1.03 43d 1 0.69mi
3713 Hazelhurst Ave Toledo, OH 3.0 1.5 1352 $1,700 $1.26 43d 1 0.71mi
3805 Hoiles Ave Toledo, OH 3.0 1.0 1370 $1,025 $0.75 23d 1 0.73mi
2244 W Sylvania Ave Unit 6 Toledo, OH 2.0 1.0 800 $795 $0.99 43d 1 0.73mi
1731 Mansfield Rd Toledo, OH 3.0 1.0 1138 $1,195 $1.05 23d 1 0.74mi
3725 Hoiles Ave Toledo, OH 3.0 1.0 1180 $1,245 $1.06 23d 1 0.74mi
1338 Crestwood Rd Toledo, OH 3.0 1.0 1000 $1,250 $1.25 14d 1 0.75mi
1951 Loxley Rd Toledo, OH 2.0 1.0 804 $975 $1.21 23d 1 0.75mi
3915 Willys Pkwy Unit 3915 Toledo, OH 3.0 1.0 1080 $800 $0.74 21d 1 0.75mi
1705 Marlow Rd Toledo, OH 2.0 1.0 738 $1,000 $1.36 23d 1 0.79mi
4138 N Lockwood Ave Toledo, OH 2.0 1.0 1300 $1,050 $0.81 23d 1 0.80mi
3606 Revere Dr Toledo, OH 4.0 1.0 1320 $1,500 $1.14 43d 1 0.80mi
2301 Portsmouth Ave Toledo, OH 4.0 1.0 1335 $1,395 $1.04 23d 1 0.83mi
4459 N Haven Ave Toledo, OH 3.0 1.0 1416 $1,200 $0.85 14d 1 0.86mi
4158 Mayfield Dr Toledo, OH 2.0 1.0 960 $850 $0.89 14d 1 0.91mi
3541 Willys Pkwy Toledo, OH 3.0 1.0 1113 $1,400 $1.26 43d 1 0.95mi
1801 Christian Ave Toledo, OH 1.0–2.0 1.0 750 $939 $1.25 14d 1 0.96mi
1733 Christian Ave Unit 5 Toledo, OH 2.0 1.0 839 $700 $0.83 43d 1 0.99mi
1016 Mallett St Unit 1 Toledo, OH 2.0 1.0 1300 $900 $0.69 43d 1 0.99mi
1014 Berdan Ave Toledo, OH 3.0 1.0 1215 $1,200 $0.99 43d 1 1.08mi
3615 Berkeley Dr Toledo, OH 3.0 1.0 1096 $1,400 $1.28 14d 1 1.11mi
1718 Giant St Toledo, OH 3.0 1.0 1080 $1,395 $1.29 14d 1 1.12mi
1838 Giant St Toledo, OH 3.0 1.0 962 $1,200 $1.25 14d 1 1.14mi
1804 Bigelow St Toledo, OH 3.0 1.0 995 $937 $0.94 43d 1 1.18mi
3644 Harley Rd Toledo, OH 2.0 1.0 1025 $975 $0.95 23d 1 1.20mi
1732 Newport Ave Toledo, OH 3.0 1.0 896 $1,350 $1.51 23d 1 1.21mi
4406 Asbury Dr Toledo, OH 4.0 2.0 1089 $1,550 $1.42 14d 1 1.24mi
3430 Anderson Pkwy Toledo, OH 3.0 2.0 1372 $1,650 $1.20 23d 1 1.26mi
4129 Vermaas Ave Toledo, OH 3.0 1.5 1385 $1,250 $0.90 43d 1 1.27mi

Listing history 39 events

  1. 2026-06-18
    days on market $99,900 Active 61 DOM
  2. 2026-06-17
    days on market $99,900 Active 60 DOM
  3. 2026-06-16
    days on market $99,900 Active 59 DOM
  4. 2026-06-15
    days on market $99,900 Active 58 DOM
  5. 2026-06-14
    days on market $99,900 Active 56 DOM
  6. 2026-06-10
    days on market $99,900 Active 53 DOM
  7. 2026-06-09
    days on market $99,900 Active 52 DOM
  8. 2026-06-08
    days on market $99,900 Active 51 DOM
  9. 2026-06-07
    days on market $99,900 Active 50 DOM
  10. 2026-06-05
    days on market $99,900 Active 47 DOM
  11. 2026-06-03
    days on market $99,900 Active 46 DOM
  12. 2026-06-02
    days on market $99,900 Active 45 DOM
  13. 2026-06-01
    days on market $99,900 Active 44 DOM
  14. 2026-05-31
    days on market $99,900 Active 43 DOM
  15. 2026-05-30
    days on market $99,900 Active 42 DOM
  16. 2026-04-29
    status Active 379-char remark
    Show marketing remark (379 chars)

    Charming 3 bedroom 1.5 bathroom two-story West Toledo home. Hard surface flooring throughout, screened in front porch/entry, main floor half bathroom, formal dining room, gas range/refrigerator/dishwasher, full basement, large detached garage and more. Property was previously rented at $1,600 per month. Walk through video link available in Private Remarks and upon request.

  17. 2026-04-23
    historical Contingent 379-char remark
    Show marketing remark (379 chars)

    Charming 3 bedroom 1.5 bathroom two-story West Toledo home. Hard surface flooring throughout, screened in front porch/entry, main floor half bathroom, formal dining room, gas range/refrigerator/dishwasher, full basement, large detached garage and more. Property was previously rented at $1,600 per month. Walk through video link available in Private Remarks and upon request.

  18. 2026-04-18
    listed $99,900 Active 379-char remark
    Show marketing remark (379 chars)

    Charming 3 bedroom 1.5 bathroom two-story West Toledo home. Hard surface flooring throughout, screened in front porch/entry, main floor half bathroom, formal dining room, gas range/refrigerator/dishwasher, full basement, large detached garage and more. Property was previously rented at $1,600 per month. Walk through video link available in Private Remarks and upon request.

  19. 2025-10-14
    price $61,000 80-char remark
    Show marketing remark (80 chars)

    Solid West Toledo home with some updates. Needs a little TLC but much potential

  20. 2023-09-18
    soldstatus $61,000
  21. 2023-09-08
    soldstatus $61,000 Closed 80-char remark
    Show marketing remark (80 chars)

    Solid West Toledo home with some updates. Needs a little TLC but much potential

  22. 2023-08-25
    status Pending 80-char remark
    Show marketing remark (80 chars)

    Solid West Toledo home with some updates. Needs a little TLC but much potential

  23. 2023-08-25
    price $62,500 80-char remark
    Show marketing remark (80 chars)

    Solid West Toledo home with some updates. Needs a little TLC but much potential

  24. 2023-08-12
    historical $62,500 80-char remark
    Show marketing remark (80 chars)

    Solid West Toledo home with some updates. Needs a little TLC but much potential

  25. 2010-12-30
    historical
  26. 2010-06-01
    listed $45,000
  27. 2009-10-29
    historical
  28. 2009-04-29
    listed $65,900
  29. 2008-08-28
    historical
  30. 2008-05-29
    listed $75,900
  31. 2008-05-11
    historical
  32. 2007-12-03
    listed $79,900
  33. 2007-11-23
    historical
  34. 2007-05-23
    listed $79,900
  35. 2006-08-09
    historical
  36. 2006-05-09
    listed $79,900
  37. 2006-04-15
    historical
  38. 2005-11-15
    listed $86,000
  39. 1997-03-24
    soldstatus $34,000

ⓘ 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
$1,782 · $148/mo
Projected year-2 tax
$1,782 · $148/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 ≥101°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
$14,960
− Mortgage interest
−$5,596
− Property taxes
−$1,782
− Insurance
−$500
− Repairs & maintenance
−$1,197
− Management
−$1,197
− Depreciation
−$2,906
Taxable income
$1,783
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$428
After-tax cash flow
$2,822/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)
28,480
Household income
$50,728
Rent vs Own
45.4% rent · 54.6% own
Severe rent burden
1203.0

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
Majority White (63%)
Race & ethnicity
White 63% Black 23% Two or more races 10% Hispanic / Latino 9%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Romanian 9% Lithuanian 3% Italian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% French/Haitian/Cajun 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
▼ -50.05%
Current HPI
235.5389
Rent YoY
▲ 6.01%
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

+193.8% since first listed
24 events — show timeline
  • 2026-04-29 Relisted NORIS
  • 2026-04-23 Contingent NORIS
  • 2026-04-18 Listed $99,900 NORIS
  • 2025-10-14 Price Changed $61,000 NORIS
  • 2023-09-18 Sold (Public Records) $61,000 Public Records
  • 2023-09-08 Sold (MLS) $61,000 NORIS
  • 2023-08-25 Pending NORIS
  • 2023-08-25 Price Changed $62,500 NORIS
  • 2023-08-12 Coming Soon $62,500 NORIS
  • 2010-12-30 Listing Removed NORIS
  • 2010-06-01 Listed $45,000 NORIS
  • 2009-10-29 Listing Removed NORIS
  • 2009-04-29 Listed $65,900 NORIS
  • 2008-08-28 Listing Removed NORIS
  • 2008-05-29 Listed $75,900 NORIS
  • 2008-05-11 Listing Removed NORIS
  • 2007-12-03 Listed $79,900 NORIS
  • 2007-11-23 Listing Removed NORIS
  • 2007-05-23 Listed $79,900 NORIS
  • 2006-08-09 Listing Removed NORIS
  • 2006-05-09 Listed $79,900 NORIS
  • 2006-04-15 Listing Removed NORIS
  • 2005-11-15 Listed $86,000 NORIS
  • 1997-03-24 Sold (Public Records) $34,000 Public Records

Property tax history

+8.2%/yr

Latest (2025): $1,782 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…