CashFlowRE
Sign in Sign up
2713 Goddard Rd
C+ Composite 60.57
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 +21.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +6.4/10.0
  • Livability +3.3/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$150,000

2713 Goddard Rd · Toledo, OH 43606
4 bd · 2.5 ba · 1,927 sqft · SingleFamily public records · 30 Days on market
Built 1938 5,900 sqft lot Est $277k · 46% under ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Large 4 bed, 2.5 bath w/1st floor family room. Master suite w/full bath. FR w/FP and LR w/FP. Newer kitchen w/appliances, formal DR w/pass through from kitchen. Totally remodeled full bath, deep natural woodwork throughout. Enjoy the neighborhood on your covered front porch. $500 bonus to selling agent!!

Key facts

  • Newer roof
  • Spacious kitchen
  • Hardwood floors

Tags

NEW DARK WOOD FLOORINGHARDWOOD FLOORSSPACIOUS KITCHENNEWER ROOFCONVENIENT TO SHOPPING

Property features AI

Exterior

  • Parking: Detached garage (1.5 car capacity); Total parking for 1.5 vehicles
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer (connected)
  • Home design: Single-family residence; Two levels; House with no shared/common walls
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Shingle roof

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: Primary bedroom (Upper); Bedroom 2 (Upper); Bedroom 3 (Upper); Bedroom 4 (Upper)
  • Flooring: Wood flooring
  • Bathrooms: 2 full bathrooms and 1 half bathroom (3 total)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Primary bathroom; Basement
  • Laundry & utility: Laundry in basement

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 4-bed/2.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $233 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.

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: Old Orchard Elementary School (math 12% / reading 23%, grade F, #1,328 of 1,584 statewide, top 84%, 390 students, 0% FRL); Start High School (math 11% / reading 33%, grade F, #672 of 781 statewide, top 86%, 1,242 students, 50% FRL) — zoned schools average 25% FRL vs 72% district-wide (47 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+2.3%/yr); 93 active listings in the ZIP; 8 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).
  • This rent runs 31% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k 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

  • It's been on market 30 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 24y 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 $115k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1938 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $147,750 (1.5% below list)

Questions for the listing agent

  1. Built in 1938 — 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. 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.
  6. 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.
  7. 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
1.14%
Cap rate
8.15%
Cash-on-cash
6.65%
DSCR
1.30
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$277,488
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2713 Goddard Rd 0.00mi 4/2.5 1,927 (0%) 1mo $174,900 $91 99
2850 Kenwood Blvd 0.17mi 3/2.5 (-1) 1,984 (+3%) 3mo $284,900 $144 80
2804 Goddard Rd 0.06mi 3/1.5 (-1) 1,840 (-4%) 3mo $264,000 $143 78
2702 Goddard Rd 0.04mi 3/2.0 (-1) 2,140 (+11%) 2mo $210,000 $98 72
2947 Darlington Rd 0.35mi 3/1.5 (-1) 1,874 (-3%) 1mo $285,151 $152 69
3225 Kenwood Blvd 0.48mi 3/1.5 (-1) 1,851 (-4%) 1mo $260,000 $140 61
2650 Secor Rd 0.44mi 3/2.5 (-1) 1,749 (-9%) 1mo $260,000 $149 58
3008 Pemberton Dr 0.36mi 3/2.0 (-1) 1,692 (-12%) 1mo $262,500 $155 55
3313 Kirkwall Rd 0.64mi 3/3.0 (-1) 2,015 (+5%) 1mo $340,000 $169 55
3433 Goddard Rd 0.69mi 3/1.5 (-1) 1,786 (-7%) 1mo $207,000 $116 46
2235 Meadowwood Dr 0.66mi 3/2.5 (-1) 1,720 (-11%) 1mo $285,000 $166 45
2636 Powhattan Pkwy 0.67mi 3/2.0 (-1) 1,734 (-10%) 4mo $186,500 $108 42

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 · 2.29% rent growth · sell at horizon

5-year hold
IRR
-6.9%
Equity multiple
0.75×
Total profit
$-10,621
Equity at exit
$22,365
10-year hold
IRR
1.8%
Equity multiple
1.12×
Total profit
$5,241
Equity at exit
$12,969

Cash invested: $42,000 (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 43606

Home prices YoY
-15.5%
Rents YoY
2.3%
Active inventory
93
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,708 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$267 /mo · $3,206/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$359
Net cashflow
$233

Break-even live

Break-even rent $1,413
Max offer price $150,000
Occupancy floor 81%

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
$37,500
Closing costs
$4,500
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2645 Drummond Rd Toledo, OH 5.0 2.0 2007 $1,900 $0.95 43d 1 0.08mi
3121 Cheltenham Rd Toledo, OH 4.0 2.0 1691 $1,800 $1.06 43d 1 0.37mi
2632 Algonquin Pkwy Toledo, OH 3.0 1.5 1568 $800 $0.51 23d 1 0.74mi
3430 Anderson Pkwy Toledo, OH 3.0 2.0 1372 $1,650 $1.20 23d 1 0.92mi
2037 Alvin St Toledo, OH 3.0 1.0 1260 $1,175 $0.93 43d 1 1.04mi
3716 Rushland Ave Unit NA Toledo, OH 3.0 1.5 1559 $1,650 $1.06 14d 1 1.07mi
3948 Grantley Rd Toledo, OH 4.0 1.5 1600 $1,500 $0.94 23d 1 1.30mi
2301 Portsmouth Ave Toledo, OH 4.0 1.0 1335 $1,395 $1.04 23d 1 1.43mi

Listing history 23 events

  1. 2026-04-24
    status Pending
  2. 2026-03-25
    listed $150,000 Active
  3. 2025-10-14
    price $135,000 305-char remark
    Show marketing remark (305 chars)

    Large 4 bed, 2.5 bath w/1st floor family room. Master suite w/full bath. FR w/FP and LR w/FP. Newer kitchen w/appliances, formal DR w/pass through from kitchen. Totally remodeled full bath, deep natural woodwork throughout. Enjoy the neighborhood on your covered front porch. $500 bonus to selling agent!!

  4. 2025-10-13
    price $115,000 313-char remark
    Show marketing remark (313 chars)

    Spacious rooms plus lots of updates! Brand new roof shingles, deluxe master suite with full bath and 2 closets! Beautiful new dark wood flooring in the formal dining room, tons of kitchen cabinets, freshly painted interior & hardwood floors in 3 bedrooms. All appliances remain and you can move in at closing.

  5. 2013-12-10
    soldstatus $115,000
  6. 2013-12-06
    soldstatus $115,000 313-char remark
    Show marketing remark (313 chars)

    Spacious rooms plus lots of updates! Brand new roof shingles, deluxe master suite with full bath and 2 closets! Beautiful new dark wood flooring in the formal dining room, tons of kitchen cabinets, freshly painted interior & hardwood floors in 3 bedrooms. All appliances remain and you can move in at closing.

  7. 2013-12-05
    price $123,900 313-char remark
    Show marketing remark (313 chars)

    Spacious rooms plus lots of updates! Brand new roof shingles, deluxe master suite with full bath and 2 closets! Beautiful new dark wood flooring in the formal dining room, tons of kitchen cabinets, freshly painted interior & hardwood floors in 3 bedrooms. All appliances remain and you can move in at closing.

  8. 2013-08-22
    listed $123,900 313-char remark
    Show marketing remark (313 chars)

    Spacious rooms plus lots of updates! Brand new roof shingles, deluxe master suite with full bath and 2 closets! Beautiful new dark wood flooring in the formal dining room, tons of kitchen cabinets, freshly painted interior & hardwood floors in 3 bedrooms. All appliances remain and you can move in at closing.

  9. 2007-12-07
    historical
  10. 2007-06-30
    historical
  11. 2007-06-10
    listed $134,000
  12. 2007-05-31
    listed $146,900
  13. 2007-05-30
    historical
  14. 2006-05-25
    listed $146,900
  15. 2003-05-28
    soldstatus $135,000 305-char remark
    Show marketing remark (305 chars)

    Large 4 bed, 2.5 bath w/1st floor family room. Master suite w/full bath. FR w/FP and LR w/FP. Newer kitchen w/appliances, formal DR w/pass through from kitchen. Totally remodeled full bath, deep natural woodwork throughout. Enjoy the neighborhood on your covered front porch. $500 bonus to selling agent!!

  16. 2003-05-27
    soldstatus $135,000
  17. 2003-03-03
    listed $145,000 305-char remark
    Show marketing remark (305 chars)

    Large 4 bed, 2.5 bath w/1st floor family room. Master suite w/full bath. FR w/FP and LR w/FP. Newer kitchen w/appliances, formal DR w/pass through from kitchen. Totally remodeled full bath, deep natural woodwork throughout. Enjoy the neighborhood on your covered front porch. $500 bonus to selling agent!!

  18. 2003-02-07
    historical
  19. 2002-11-04
    listed $149,900
  20. 2002-10-31
    historical
  21. 2002-10-23
    listed $154,900
  22. 2002-10-22
    historical
  23. 2002-04-23
    listed $154,900

ⓘ 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
$3,206 · $267/mo
Projected year-2 tax
$3,206 · $267/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 · 15 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
$20,491
− Mortgage interest
−$8,402
− Property taxes
−$3,206
− Insurance
−$750
− Repairs & maintenance
−$1,639
− Management
−$1,639
− Depreciation
−$4,364
Taxable income
$491
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$118
After-tax cash flow
$2,675/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)
24,898
Household income
$66,917
Rent vs Own
44.1% rent · 55.9% own
Severe rent burden
843.0

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 0.57)
Race & ethnicity
White 59% Black 29% Two or more races 7% Hispanic / Latino 4% Asian 3%
Common ancestry
Romanian 6% Italian 2% Lithuanian 1%
Foreign-born
7% · Canada, China, South Korea
Languages at home
92% English-only · Arabic 2% Other Indo-European 2% 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
▼ -41.19%
Current HPI
224.695
Rent YoY
▲ 2.29%
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

-3.2% since first listed
23 events — show timeline
  • 2026-04-24 Pending NORIS
  • 2026-03-25 Listed $150,000 NORIS
  • 2025-10-14 Price Changed $135,000 NORIS
  • 2025-10-13 Price Changed $115,000 NORIS
  • 2013-12-10 Sold (Public Records) $115,000 Public Records
  • 2013-12-06 Sold (MLS) $115,000 NORIS
  • 2013-12-05 Price Changed $123,900 NORIS
  • 2013-08-22 Listed $123,900 NORIS
  • 2007-12-07 Listing Removed NORIS
  • 2007-06-30 Listing Removed NORIS
  • 2007-06-10 Listed $134,000 NORIS
  • 2007-05-31 Listed $146,900 NORIS
  • 2007-05-30 Listing Removed NORIS
  • 2006-05-25 Listed $146,900 NORIS
  • 2003-05-28 Sold (MLS) $135,000 NORIS
  • 2003-05-27 Sold (Public Records) $135,000 Public Records
  • 2003-03-03 Listed $145,000 NORIS
  • 2003-02-07 Listing Removed NORIS
  • 2002-11-04 Listed $149,900 NORIS
  • 2002-10-31 Listing Removed NORIS
  • 2002-10-23 Listed $154,900 NORIS
  • 2002-10-22 Listing Removed NORIS
  • 2002-04-23 Listed $154,900 NORIS

Property tax history

+2.1%/yr

Latest (2025): $3,206 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…