CashFlowRE
Sign in Sign up
4467 289th St
D+ Composite 45.75
Why this score? — see what drove the D+ 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 +15.6/30.0
  • ARV discount +11.5/15.0
  • DSCR +4.8/10.0
  • 1% rule +3.9/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$139,900

4467 289th St · Toledo, OH 43611
3 bd · 1.0 ba · 925 sqft · SingleFamily public records · 4 Days on market
Built 1953 6,800 sqft lot Est $154k · 9% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

AUCTION DATE: MARCH 19 @ 2 PM... PREVIEW AND REGISTER AT 1:00 BUYERS AGENTS REGISTER 48 HRS PRIORDOLL HOUSE: NEWER SIDING, WINDOWS,ELECTRICAL AND PLUMBING...3 SEASON PORCH AND GREAT YARD.

Key facts

  • Laundry room
  • Pergola
  • Deck

Tags

NEW ROOFPRIVACY-FENCED BACKYARDDECKPERGOLALAUNDRY ROOMTILED SHOWER

Property features AI

Exterior

  • Parking: Detached garage with storage; Garage door opener; Concrete driveway
  • Utilities: Electricity connected; Natural gas connected; Public water; Public sanitary sewer
  • Home design: Single-family house; One story (single level); No attached units or common walls
  • Construction: Vinyl siding; Asphalt shingle roof; Crawl space foundation; Year built per public records
  • Exterior features: Private yard; Landscaped lot; Deck; Front porch; Privacy fencing

Interior

  • Kitchen: Dishwasher; Gas range; Refrigerator; Eat-in kitchen that leads to the sunroom
  • Bedrooms: Bedroom on main level; Additional bedroom(s) on main level; Den previously used as a third bedroom (main level)
  • Flooring: Vinyl flooring throughout main living areas and rooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Sunroom has heat and air conditioning
  • Interior features: Eat-in kitchen; Open floor plan; Ceiling fans; Cove ceilings; Bay window(s); No interior steps; Previously used as a bedroom (now den/laundry)
  • Laundry & utility: Washer and dryer included; Laundry on main level

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 $140k.

Deal economics

  • At list price, monthly cash flow is $60 ($719/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 $125k (10.9% below list).
  • Recommended offer: $125k (10.9% below list) — sets the bar for 1% rule.

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: Ottawa River Elementary School (math 22% / reading 32%, grade F, #1,193 of 1,584 statewide, top 76%, 321 students, 0% FRL); Woodward High School (math 2% / reading 22%, grade F, #726 of 781 statewide, top 94%, 672 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: 66 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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 $967 of loan paydown is wiped out by about $4k 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 22y ago; this cycle's ask is 60% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $77k; list at $140k implies a 82% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $124,683 (10.9% below list)

Questions for the listing agent

  1. Built in 1953 — 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 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?
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.89%
Cap rate
6.81%
Cash-on-cash
1.84%
DSCR
1.08
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$153,550
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4418 288th St 0.11mi 2/1.0 (-1) 927 (+0%) 4mo $146,210 $158 86
2426 106th St 0.25mi 3/1.0 983 (+6%) 2mo $181,000 $184 76
4314 Dahlia Dr 0.37mi 3/1.0 912 (-1%) 6mo $126,300 $138 76
4338 288th St 0.21mi 3/2.0 975 (+5%) 2mo $176,000 $181 76
4539 290th St 0.14mi 2/1.0 (-1) 815 (-12%) 1mo $136,000 $167 68
2150 Hoops Dr 0.34mi 3/1.5 976 (+6%) 7mo $105,000 $108 68
4220 Northshire Rd 0.69mi 3/1.0 936 (+1%) 3mo $170,000 $182 64
4755 298th St 0.49mi 2/1.5 (-1) 934 (+1%) 8mo $148,500 $159 62
2849 N 109th St 0.65mi 3/1.0 864 (-7%) 6mo $142,000 $164 53
4252 289th St 0.29mi 4/2.0 (+1) 1,042 (+13%) 6mo $173,000 $166 51
2054 Hoops Dr 0.45mi 3/1.5 1,032 (+12%) 8mo $188,500 $183 51
2911 111th St 0.73mi 3/1.0 820 (-11%) 5mo $50,000 $61 43

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
-13.4%
Equity multiple
0.52×
Total profit
$-18,860
Equity at exit
$20,860
10-year hold
IRR
-4.5%
Equity multiple
0.71×
Total profit
$-11,536
Equity at exit
$12,096

Cash invested: $39,172 (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 43611

Home prices YoY
-24.4%
Active inventory
66
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,247 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$133 /mo · $1,598/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$60

Break-even live

Break-even rent $1,171
Max offer price $139,900
Occupancy floor 90%

Sensitivity live

Price -10% $139 -5% $100 +0% $60 +5% $20 +10% $-19
Rent -10% $-39 -5% $11 +0% $60 +5% $109 +10% $158
Rate -1.0pp $130 -0.5pp $96 base $60 +0.5pp $24 +1.0pp $-13

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
$34,975
Closing costs
$4,197
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2924 117th St Toledo, OH 3.0 2.0 1110 $1,350 $1.22 15d 1 0.82mi
2924 117th St Toledo, OH 3.0 1.5 1110 $1,350 $1.22 22d 1 0.82mi
3563 E Manhattan Blvd Toledo, OH 1.0–2.0 1.0 707 $850 $1.20 15d 1 1.03mi
2830 131st St Toledo, OH 2.0 1.0 760 $825 $1.08 15d 1 1.17mi

Listing history 7 events

  1. 2026-06-21
    days on market $139,900 Active 4 DOM
  2. 2026-06-18
    remarks 606-char remark
  3. 2026-06-17
    statusdays on market $139,900 Active 1 DOM
  4. 2026-06-16
    days on market $139,900 Coming Soon 5 DOM
  5. 2026-06-15
    days on market $139,900 Coming Soon 4 DOM
  6. 2026-06-14
    remarks 555-char remark
  7. 2026-06-14
    listed $139,900 Coming Soon 2 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
$1,598 · $133/mo
Projected year-2 tax
$1,890 · $157/mo
Expected delta
+$292/yr (+$24/mo · 18.3%)

ⓘ 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
$14,962
− Mortgage interest
−$7,837
− Property taxes
−$1,598
− Insurance
−$700
− Repairs & maintenance
−$1,197
− Management
−$1,197
− Depreciation
−$4,070
Taxable loss
−$1,635
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$392
After-tax cash flow
$1,112/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)
18,664
Household income
$62,042
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
298.0

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 (77%)
Race & ethnicity
White 77% Black 11% Hispanic / Latino 8% Two or more races 6%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 13% Lithuanian 5% Slovak 2%
Foreign-born
1% · 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
▼ -79.15%
Current HPI
245.2841
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

+163.0% since first listed
10 events — show timeline
  • 2026-06-11 Coming Soon $139,900 NORIS
  • 2016-09-02 Sold (Public Records) $76,900 Public Records
  • 2005-04-11 Sold (Public Records) $80,300 Public Records
  • 2005-04-07 Sold (MLS) $80,300 NORIS
  • 2004-12-20 Listing Removed NORIS
  • 2004-07-07 Listed $87,500 NORIS
  • 2004-07-06 Listing Removed NORIS
  • 2004-05-10 Listed $80,300 NORIS
  • 2004-02-03 Listed $97,900 NORIS
  • 1994-03-14 Sold (Public Records) $53,200 Public Records

Property tax history

+0.9%/yr

Latest (2025): $1,598 · -1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…