CashFlowRE
Sign in Sign up
1414 Corbin Rd
D+ Composite 49.0
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 +17.7/30.0
  • ARV discount +10.0/15.0
  • DSCR +5.5/10.0
  • 1% rule +4.4/10.0
  • 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

$129,900

1414 Corbin Rd · Toledo, OH 43612
3 bd · 2.0 ba · 1,224 sqft · SingleFamily public records · 34 Days on market
Built 1985 4,600 sqft lot $106/sqft · 6% below area Est $138k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

A great opportunity to add your finishing touches to upgrade this home featuring three bedrooms, 1.5 baths, full kitchen and dining room. A full basement with the potential to finish adding additional living space.

Key facts

  • 4,600 sq ft lot
  • 2 garage spots
  • Built 1985

Property features AI

Exterior

  • Parking: Detached garage; 2 garage spaces; 3 total parking spaces; Driveway; Asphalt and concrete surfaces
  • Utilities: Public water; Public sewer; 150 Amp electric service; Natural gas connected; Electricity connected; Cable available; Internet available
  • Home design: Single-family house; Two levels (2 stories); No attached units; No common walls; Located on a city street; Irregular lot
  • Construction: Brick and vinyl siding construction; Concrete basement; Year built per public records
  • Exterior features: Deck; Storage; Spa/Hot Tub; Wood fencing; Shingle roof

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: Bedroom 2 on upper level (11 x 8); Bedroom 3 on upper level (10 x 12); Additional upper-level room (12 x 14)
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom; 1 half bathroom (1.5 total)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Storage; Spa/Hot Tub; Ceiling fans; Crown molding; Window coverings; Sliding doors; Storm door(s); Mantle; 6 total rooms
  • Laundry & utility: Dryer; Laundry located in basement; Sump pump

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/2.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $104 ($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 $122k (5.8% below list).
  • Recommended offer: $122k (5.8% 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: Longfellow Elementary School (math 12% / reading 19%, grade F, #1,375 of 1,584 statewide, top 87%, 533 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 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 $898 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 34 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 25y 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 $86k; list at $130k implies a 51% gain — meaningful room to come down on a strong offer.
Recommended offer $122,321 (5.8% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  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
0.94%
Cap rate
7.26%
Cash-on-cash
3.44%
DSCR
1.15
GRM
8.8

CMA / ARV

ARV (median comp)
$137,503
List price
$129,900
Delta
-5.53%
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
1344 Corbin Rd 0.07mi 3/1.0 1,200 (-2%) 1mo $157,500 $131 89
1531 Bradmore Dr 0.28mi 3/1.0 1,222 (-0%) 2mo $160,000 $131 81
4612 Willys Pkwy 0.17mi 3/1.0 1,163 (-5%) 1mo $85,000 $73 79
4444 Belmar Ave 0.38mi 3/1.0 1,226 (+0%) 2mo $171,900 $140 76
1546 Gould Rd 0.24mi 3/1.0 1,159 (-5%) 1mo $75,000 $65 75
1204 Higley St 0.31mi 2/2.0 (-1) 1,184 (-3%) 1mo $119,000 $101 74
4218 Parrakeet Ave 0.45mi 3/1.0 1,163 (-5%) 2mo $107,500 $92 65
1221 Eleanor Ave 0.31mi 3/1.0 1,098 (-10%) 1mo $120,000 $109 63
5069 Tappan Ave 0.61mi 3/1.0 1,249 (+2%) 1mo $155,000 $124 63
826 W Gramercy Ave 0.66mi 3/1.0 1,143 (-7%) 2mo $103,000 $90 52
802 W Capistrano Ave 0.72mi 3/1.0 1,102 (-10%) 1mo $150,000 $136 45
3945 Hazelhurst Ave 0.71mi 3/1.0 1,356 (+11%) 3mo $107,000 $79 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 · 6.01% rent growth · sell at horizon

5-year hold
IRR
-7.7%
Equity multiple
0.71×
Total profit
$-10,600
Equity at exit
$19,369
10-year hold
IRR
5.3%
Equity multiple
1.44×
Total profit
$15,960
Equity at exit
$11,231

Cash invested: $36,372 (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
8.8×

Monthly cashflow live

Estimated rent
$1,223 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$127 /mo · $1,522/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$104

Break-even live

Break-even rent $1,091
Max offer price $129,900
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
$32,475
Closing costs
$3,897
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
1338 Crestwood Rd Toledo, OH 3.0 1.0 1000 $1,250 $1.25 14d 1 0.12mi
4614 Commonwealth Ave Toledo, OH 3.0 1.5 1459 $1,295 $0.89 14d 1 0.26mi
4459 N Haven Ave Toledo, OH 3.0 1.0 1416 $1,200 $0.85 14d 1 0.39mi
4223 Birchall Rd Toledo, OH 3.0 1.0 1338 $1,395 $1.04 23d 1 0.42mi
4120 Parrakeet Ave Toledo, OH 3.0 2.0 1410 $1,450 $1.03 43d 1 0.54mi
4435 Jackman Rd Toledo, OH 1.0–2.0 1.0 725 $922 $1.27 14d 3 0.56mi
4138 N Lockwood Ave Toledo, OH 2.0 1.0 1300 $1,050 $0.81 23d 1 0.61mi
4038 Lyman Ave Toledo, OH 3.0 1.0 1175 $1,395 $1.19 43d 1 0.62mi
4315 Garden Park Dr Toledo, OH 3.0 1.0 1268 $1,423 $1.12 23d 1 0.64mi
4158 Mayfield Dr Toledo, OH 2.0 1.0 960 $850 $0.89 14d 1 0.65mi
1016 Mallett St Unit 1 Toledo, OH 2.0 1.0 1300 $900 $0.69 43d 1 0.76mi
3915 Willys Pkwy Unit 3915 Toledo, OH 3.0 1.0 1080 $800 $0.74 21d 1 0.79mi
1733 Christian Ave Unit 5 Toledo, OH 2.0 1.0 839 $700 $0.83 43d 1 0.79mi
4406 Asbury Dr Toledo, OH 4.0 2.0 1089 $1,550 $1.42 14d 1 0.80mi
823 Custer Dr Unit Upstairs Toledo, OH 2.0 1.0 700 $925 $1.32 14d 1 0.80mi
3901 Leybourn Ave Toledo, OH 3.0 1.0 840 $1,150 $1.37 23d 1 0.81mi
1801 Christian Ave Toledo, OH 1.0–2.0 1.0 750 $939 $1.25 14d 1 0.84mi
3805 Hoiles Ave Toledo, OH 3.0 1.0 1370 $1,025 $0.75 23d 1 0.90mi
3817 Burton Ave Toledo, OH 3.0 1.0 754 $1,015 $1.35 21d 1 0.90mi
3725 Hoiles Ave Toledo, OH 3.0 1.0 1180 $1,245 $1.06 23d 1 0.92mi
1489 Berdan Ave Toledo, OH 3.0 1.0 1068 $1,250 $1.17 43d 1 0.94mi
4129 Vermaas Ave Toledo, OH 3.0 1.5 1385 $1,250 $0.90 43d 1 0.94mi
3713 Hazelhurst Ave Toledo, OH 3.0 1.5 1352 $1,700 $1.26 43d 1 0.94mi
4124 Vermaas Ave Toledo, OH 2.0 1.0 1245 $997 $0.80 43d 1 0.97mi
1732 Newport Ave Toledo, OH 3.0 1.0 896 $1,350 $1.51 23d 1 0.97mi
4039 Vermaas Ave Toledo, OH 2.0 1.0 900 $900 $1.00 23d 1 0.98mi
927 W Northgate Pkwy Toledo, OH 2.0 1.0 896 $1,100 $1.23 14d 1 1.01mi
1014 Berdan Ave Toledo, OH 3.0 1.0 1215 $1,200 $0.99 43d 1 1.02mi
4220 Caroline Ave Toledo, OH 3.0 1.0 944 $1,095 $1.16 43d 1 1.04mi
4140 Caroline Ave Toledo, OH 3.0 1.5 1378 $1,650 $1.20 23d 1 1.06mi
3606 Revere Dr Toledo, OH 4.0 1.0 1320 $1,500 $1.14 43d 1 1.08mi
3541 Willys Pkwy Toledo, OH 3.0 1.0 1113 $1,400 $1.26 43d 1 1.10mi
3615 Berkeley Dr Toledo, OH 3.0 1.0 1096 $1,400 $1.28 14d 1 1.11mi
1732 Talbot St Toledo, OH 2.0 1.0 840 $995 $1.18 23d 1 1.14mi
3950 Woodhaven Dr Toledo, OH 2.0 1.0 1072 $745 $0.69 23d 1 1.14mi
5207 Bennett Rd Toledo, OH 2.0 2.0 1109 $1,200 $1.08 14d 1 1.17mi
244 Sunset Blvd Toledo, OH 2.0 1.0 726 $1,045 $1.44 21d 1 1.23mi
3683 Upton Ave Toledo, OH 3.0 1.0 1119 $1,100 $0.98 43d 1 1.25mi
1846 Loxley Rd Toledo, OH 2.0 1.0 876 $900 $1.03 43d 1 1.26mi
1731 Mansfield Rd Toledo, OH 3.0 1.0 1138 $1,195 $1.05 23d 1 1.26mi

Listing history 29 events

  1. 2026-06-18
    status $129,900 Pending 34 DOM
  2. 2026-06-18
    days on market $129,900 Contingent 34 DOM
  3. 2026-06-17
    days on market $129,900 Contingent 33 DOM
  4. 2026-06-16
    days on market $129,900 Contingent 32 DOM
  5. 2026-06-15
    days on market $129,900 Contingent 31 DOM
  6. 2026-06-14
    days on market $129,900 Contingent 29 DOM
  7. 2026-06-10
    days on market $129,900 Contingent 26 DOM
  8. 2026-06-09
    days on market $129,900 Contingent 25 DOM
  9. 2026-06-08
    days on market $129,900 Contingent 24 DOM
  10. 2026-06-07
    days on market $129,900 Contingent 23 DOM
  11. 2026-06-05
    days on market $129,900 Contingent 20 DOM
  12. 2026-06-03
    days on market $129,900 Contingent 19 DOM
  13. 2026-06-02
    days on market $129,900 Contingent 18 DOM
  14. 2026-06-01
    days on market $129,900 Contingent 17 DOM
  15. 2026-05-31
    days on market $129,900 Contingent 16 DOM
  16. 2026-05-30
    days on market $129,900 Contingent 15 DOM
  17. 2026-05-15
    listed $134,900 Active 735-char remark
  18. 2026-05-12
    historical $134,900 735-char remark
  19. 2026-04-30
    soldstatus $86,000
  20. 2026-04-28
    status Pending 214-char remark
    Show marketing remark (214 chars)

    A great opportunity to add your finishing touches to upgrade this home featuring three bedrooms, 1.5 baths, full kitchen and dining room. A full basement with the potential to finish adding additional living space.

  21. 2026-04-27
    soldstatus $86,000 Closed 214-char remark
    Show marketing remark (214 chars)

    A great opportunity to add your finishing touches to upgrade this home featuring three bedrooms, 1.5 baths, full kitchen and dining room. A full basement with the potential to finish adding additional living space.

  22. 2026-04-01
    historical Contingent 214-char remark
    Show marketing remark (214 chars)

    A great opportunity to add your finishing touches to upgrade this home featuring three bedrooms, 1.5 baths, full kitchen and dining room. A full basement with the potential to finish adding additional living space.

  23. 2026-03-31
    listed $86,000 Active 214-char remark
    Show marketing remark (214 chars)

    A great opportunity to add your finishing touches to upgrade this home featuring three bedrooms, 1.5 baths, full kitchen and dining room. A full basement with the potential to finish adding additional living space.

  24. 2025-10-09
    price $100,000
    Show marketing remark (35 chars)

    FSBO. FOR COMPARABLE PURPOSES ONLY.

  25. 2001-10-23
    listed $104,900
    Show marketing remark (35 chars)

    FSBO. FOR COMPARABLE PURPOSES ONLY.

  26. 2001-10-22
    price $104,900
    Show marketing remark (35 chars)

    FSBO. FOR COMPARABLE PURPOSES ONLY.

  27. 2001-10-22
    soldstatus $100,000
    Show marketing remark (35 chars)

    FSBO. FOR COMPARABLE PURPOSES ONLY.

  28. 2001-07-09
    soldstatus $100,000
  29. 1986-09-11
    soldstatus $55,000

ⓘ 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
$1,522 · $127/mo
Projected year-2 tax
$1,774 · $148/mo
Expected delta
+$252/yr (+$21/mo · 16.6%)

ⓘ 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
$14,679
− Mortgage interest
−$7,276
− Property taxes
−$1,522
− Insurance
−$650
− Repairs & maintenance
−$1,174
− Management
−$1,174
− Depreciation
−$3,779
Taxable loss
−$896
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$215
After-tax cash flow
$1,466/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

+136.2% since first listed
15 events — show timeline
  • 2026-05-29 Contingent NORIS
  • 2026-05-26 Price Changed $129,900 NORIS
  • 2026-05-15 Listed $134,900 NORIS
  • 2026-05-12 Coming Soon $134,900 NORIS
  • 2026-04-30 Sold (Public Records) $86,000 Public Records
  • 2026-04-28 Pending NORIS
  • 2026-04-27 Sold (MLS) $86,000 NORIS
  • 2026-04-01 Contingent NORIS
  • 2026-03-31 Listed $86,000 NORIS
  • 2025-10-09 Price Changed $100,000 NORIS
  • 2001-10-23 Listed $104,900 NORIS
  • 2001-10-22 Price Changed $104,900 NORIS
  • 2001-10-22 Sold (MLS) $100,000 NORIS
  • 2001-07-09 Sold (Public Records) $100,000 Public Records
  • 1986-09-11 Sold (Public Records) $55,000 Public Records

Property tax history

+1.8%/yr

Latest (2025): $1,522 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…