CashFlowRE
Sign in Sign up
3260 Glencairn Ave
B- Composite 65.04
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 +27.3/30.0
  • DSCR +9.5/10.0
  • 1% rule +8.8/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.5/5.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$79,000

3260 Glencairn Ave · Toledo, OH 43614
2 bd · 1.0 ba · 1,071 sqft · SingleFamily public records · 41 Days on market
Built 1955 9,300 sqft lot $74/sqft · 55% below area ↓ 47% since listing

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

Listing remarks MLS

Charming 3-bedroom brick ranch located in a highly desirable neighborhood and top-rated school district! This home offers a great opportunity for homeowners or investors alike, with a functional layout and solid construction. Conveniently situated near parks, schools, and a variety of restaurants, making everyday living easy and enjoyable. This property will be sold at a Minimum Bid Auction of just $79,000 on Monday, May 18th at 4 PM. Preview and registration will begin at 3 PM. Interior photos coming soon—don't miss your chance to bid on this fantastic opportunity!

Key facts

  • 9,300 sq ft lot
  • 2 garage spots
  • Built 1955

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 $79k.

Deal economics

  • At list price, monthly cash flow is $230 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $79k).
  • Recommended offer: $77k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% vs local median 7.7% 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-, 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: Grove Patterson Academy Elementary School (math 47% / reading 66%, grade C+, #761 of 1,584 statewide, top 48%, 403 students, 38% FRL); Bowsher High School (math 23% / reading 45%, grade F, #596 of 781 statewide, top 76%, 1,240 students, 49% FRL) — zoned schools average 44% FRL vs 72% district-wide (28 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 45% at this address vs 20% district-wide (+26 pts) — the actual schools serving this property are materially stronger than the Toledo City average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+8.0%/yr); 70 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $546 of loan paydown is wiped out by about $2k 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 + 8.0% rent growth), your $22k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($77k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y 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: property tax is 2.8% of price; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $76,630 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.38%
Cap rate
9.78%
Cash-on-cash
12.45%
DSCR
1.55
GRM
6.1

CMA / ARV

ARV (median comp)
$177,283
List price
$79,000
Delta
-55.44%
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
3013 Glencairn Ave 0.36mi 3/1.0 (+1) 1,080 (+1%) 4mo $180,000 $167 74
3133 Strathmoor Ave 0.19mi 3/1.0 (+1) 1,158 (+8%) 1mo $186,000 $161 72
3121 Daleford Dr 0.53mi 3/1.5 (+1) 1,076 (+0%) 2mo $153,500 $143 66
1829 Meadowlark Ave 0.57mi 3/1.5 (+1) 1,058 (-1%) 1mo $175,900 $166 63
1926 Meadowlark Ave 0.51mi 3/2.0 (+1) 1,091 (+2%) 2mo $234,900 $215 63
3018 Cragmoor Ave 0.47mi 2/1.0 1,163 (+9%) 2mo $145,000 $125 62
3037 Maeterlinck Ave 0.28mi 3/2.0 (+1) 1,170 (+9%) 1mo $164,900 $141 62
1814 Meadowlark Ave 0.56mi 2/1.0 1,009 (-6%) 3mo $155,000 $154 62
1621 Colleen Ct 0.52mi 3/1.5 (+1) 1,008 (-6%) 1mo $188,000 $187 58
1896 Wilshire Ave 0.28mi 3/2.0 (+1) 1,207 (+13%) 4mo $146,500 $121 54
3905 Chipplegate Rd 0.56mi 3/1.0 (+1) 1,180 (+10%) 4mo $164,900 $140 49
2944 Daleford Dr 0.61mi 3/1.5 (+1) 1,204 (+12%) 3mo $232,500 $193 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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
8.3%
Equity multiple
1.35×
Total profit
$7,637
Equity at exit
$11,779
10-year hold
IRR
21.8%
Equity multiple
3.35×
Total profit
$51,922
Equity at exit
$6,830

Cash invested: $22,120 (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 43614

Home prices YoY
-22.4%
Rents YoY
8.0%
Active inventory
70
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,088 high interval (Pro) →
Mortgage (P&I)
$414
Tax from tax record
$183 /mo · $2,193/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$228
Net cashflow
$230

Break-even live

Break-even rent $797
Max offer price $79,000
Occupancy floor 74%

Sensitivity live

Price -10% $274 -5% $252 +0% $230 +5% $207 +10% $185
Rent -10% $144 -5% $187 +0% $230 +5% $273 +10% $316
Rate -1.0pp $269 -0.5pp $250 base $230 +0.5pp $209 +1.0pp $188

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
$19,750
Closing costs
$2,370
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3165 Glanzman Rd Toledo, OH 1.0–2.0 1.0 658 $799 $1.21 45d 1 0.18mi
3042 Cragmoor Ave Toledo, OH 3.0 1.0 1250 $1,800 $1.44 45d 1 0.41mi
3025 S Byrne Rd Unit 1 Toledo, OH 3.0 1.0 1064 $1,095 $1.03 22d 1 0.70mi
1223 Oak Hill Ct Toledo, OH 1.0–2.0 1.0 800 $989 $1.24 15d 1 0.78mi
1255 S Byrne Rd Toledo, OH 1.0–3.0 1.0–2.0 1080 $1,264 $1.17 15d 1 1.03mi
3313 Arlington Ave Toledo, OH 1.0–2.0 1.0 778 $900 $1.16 15d 8 1.05mi
3348 Arlington Ave Apt 10 Toledo, OH 2.0 1.0 900 $795 $0.88 45d 1 1.11mi
3320 Arlington Ave Apt 2 Toledo, OH 2.0 1.0 850 $795 $0.94 25d 1 1.13mi
3310 Arlington Ave Unit 8 Toledo, OH 2.0 1.0 850 $850 $1.00 15d 1 1.14mi
3310 Arlington Ave Unit 4 Toledo, OH 2.0 1.0 850 $795 $0.94 45d 1 1.14mi
1510 Watova Rd Toledo, OH 3.0 1.0 1197 $1,495 $1.25 22d 1 1.23mi
2222 Sherwood Ave Toledo, OH 2.0 1.0 800 $850 $1.06 45d 1 1.26mi
2647 Eastgate Rd Toledo, OH 1.0–2.0 1.0 722 $1,209 $1.67 25d 1 1.27mi
1027 Valley Side Dr Maumee, OH 2.0 1.5 1260 $1,495 $1.19 25d 1 1.29mi
1408 Brookview Dr Toledo, OH 1.0–2.0 1.0 592 $850 $1.43 15d 12 1.32mi
1010 Valley Side Dr Unit 1010 Maumee, OH 2.0 1.5 1260 $1,395 $1.11 15d 1 1.32mi
1330 Brookview Dr Toledo, OH 2.0 1.0 800 $850 $1.06 45d 1 1.36mi
1302 Brookview Dr Toledo, OH 1.0–2.0 1.0 710 $959 $1.35 45d 1 1.38mi
916 S Byrne Rd Toledo, OH 2.0 1.0 900 $899 $1.00 22d 1 1.39mi
3406 Gibraltar Heights Dr Toledo, OH 2.0 1.0–2.0 678 $919 $1.35 15d 14 1.40mi
3349 Airport Hwy Toledo, OH 1.0–2.0 1.0 791 $885 $1.12 45d 1 1.46mi

Listing history 7 events

  1. 2026-04-08
    listed $79,000 Active 578-char remark
    Show marketing remark (578 chars)

    Charming 3-bedroom brick ranch located in a highly desirable neighborhood and top-rated school district! This home offers a great opportunity for homeowners or investors alike, with a functional layout and solid construction. Conveniently situated near parks, schools, and a variety of restaurants, making everyday living easy and enjoyable. This property will be sold at a Minimum Bid Auction of just $79,000 on Monday, May 18th at 4 PM. Preview and registration will begin at 3 PM. Interior photos coming soon—don't miss your chance to bid on this fantastic opportunity!

  2. 2009-01-29
    historical
  3. 2008-10-06
    listed $109,900
  4. 2008-07-17
    historical
  5. 2007-11-03
    listed $135,000
  6. 2007-09-13
    historical
  7. 2007-03-13
    listed $149,900

ⓘ 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
$2,193 · $183/mo
Projected year-2 tax
$2,193 · $183/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 ≥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
$13,056
− Mortgage interest
−$4,425
− Property taxes
−$2,193
− Insurance
−$395
− Repairs & maintenance
−$1,044
− Management
−$1,044
− Depreciation
−$2,298
Taxable income
$1,656
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$397
After-tax cash flow
$2,357/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)
29,075
Household income
$58,961
Rent vs Own
40.7% rent · 59.3% own
Severe rent burden
1407.0

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 (67%)
Race & ethnicity
White 67% Black 21% Hispanic / Latino 7% Two or more races 4% Asian 2%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Romanian 8% Italian 5% Lithuanian 3%
Foreign-born
3% · Canada
Languages at home
96% English-only · Other Indo-European 1% Spanish 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
▼ -61.96%
Current HPI
214.7031
Rent YoY
▲ 8.03%
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

-47.3% since first listed
7 events — show timeline
  • 2026-04-08 Listed $79,000 NORIS
  • 2009-01-29 Listing Removed NORIS
  • 2008-10-06 Listed $109,900 NORIS
  • 2008-07-17 Listing Removed NORIS
  • 2007-11-03 Listed $135,000 NORIS
  • 2007-09-13 Listing Removed NORIS
  • 2007-03-13 Listed $149,900 NORIS

Property tax history

+2.9%/yr

Latest (2025): $2,193 · -1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…