CashFlowRE
Sign in Sign up
5688 Dutch Ln
D- Composite 38.91
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).

  • ARV discount +12.5/15.0
  • Schools +7.6/10.0
  • Cash flow +6.1/30.0
  • Livability +3.9/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • DSCR +0.5/10.0
  • Appreciation +0.0/10.0

$343,270

5688 Dutch Ln · Powell, OH 43065
2 bd · 2.5 ba · 1,524 sqft · SingleFamily · 38 Days on market
Built 2026 $225/sqft · 11% below area Est $387k · 11% under $260/mo HOA · 10% of rent ↓ 3% since listing

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

Listing remarks MLS

Welcome to the exceptionally designed townhome at 5688 Dutch Lane in Powell, Ohio! This 2-story, 1,524 square foot home boasts an open floorplan, brilliant natural lighting, and beautiful design finishes throughout. Here's an overview of this home's features: 2 bedrooms, 2.5 bathrooms Attached 2-car garage Open-concept first floor Kitchen island Stainless steel appliances Back patio Mud room En-suite owner's bathroom The white farmhouse exterior with sleek black and natural wood accents creates an inviting exterior that matches the modern layout you'll love inside. Find a half bathroom and a coat closet just off the foyer, and pass the steps to the second floor as you make your way into the wide-open family room and kitchen. The kitchen island overlooks the family room and features an overhang for high-top chairs. You'll have more than enough room to prepare each dish in this well-equipped, on-trend kitchen. Set up a dining table in the breakfast area nearby, where you'll also find the sliding glass doors to your back patio. Head upstairs to find the laundry closet at the top with a full bathroom across from it. The owner's bedroom, bathroom, and walk-in closet are just around the corner. The bedroom next door makes the ideal space for a bright home office! If you're interested in learning more about this brand-new townhome for sale in the Clarkshaw Crossing community. .. MLS# 226017075

Key facts

  • Open floorplan
  • Bay window
  • Kitchen island

Tags

OPEN FLOORPLANKITCHEN ISLANDSTAINLESS STEEL APPLIANCESBAY WINDOWBACK PATIOWHITE FARMHOUSE EXTERIOR

Property features AI

Finance

  • Other: Home warranty included
  • HOA & community: Homeowners association with monthly fee; Association fee covers lawn care and snow removal; Community amenities include bike/walk path, park, and sidewalks

Exterior

  • Parking: Attached garage with garage door opener (2 garage spaces)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two stories; Two or more common walls
  • Construction: Built in 2026
  • Exterior features: Patio; Slab foundation; Townhouse structure; Two-level home; New construction (2026)

Interior

  • Flooring: Carpet; Ceramic/porcelain; Vinyl
  • Bathrooms: Two full bathrooms and one half bathroom (2.5 total)
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Insulated windows throughout; Patio

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/2.5-bath single-family listed at $343k.

Deal economics

  • At list price, monthly cash flow is $-634 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $252k (26.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $253k (26.3% below list).
  • Recommended offer: $252k (26.7% below list) — sets the bar for cash-flow.
  • Cap rate 4.1% vs local median 2.8% in Powell — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 77/100 on livability (#201 in OH, #3,091 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living F.
  • Olentangy Local (rural): math 81% / reading 84% proficiency, ranked #18 of 656 in OH (top 3%) — strong family-tenant draw, lease renewals of 3-5y typical; only 5% free/reduced lunch — higher-income household profile.
  • Zoned schools: Indian Springs Elementary (math 89% / reading 90%, grade A+, #24 of 1,584 statewide, top 2%, 654 students, 6% FRL); Hyatts Middle School (math 87% / reading 87%, grade A+, #7 of 654 statewide, top 1%, 930 students, 5% FRL); Olentangy Liberty High School (math 75% / reading 92%, grade A, #20 of 781 statewide, top 2%, 1,877 students, 3% FRL) — zoned schools at 5% FRL track the district average.
  • Market conditions: Rents rising (+3.9%/yr); 307 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 2,233 units permitted in Delaware County in 2024 (304 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Delaware County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($333k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
Recommended offer $251,575 (26.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  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
0.74%
Cap rate
4.08%
Cash-on-cash
-7.91%
DSCR
0.65
GRM
11.3

CMA / ARV

ARV (median comp)
$386,555
List price
$343,270
Delta
-11.20%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5516 Fawnsbury Ct 0.20mi 2/2.5 1,524 (0%) 2mo $342,180 $225 89
5498 Dutch Ln 0.17mi 2/2.5 1,524 (0%) 7mo $360,000 $236 86
2738 Drycreek Ct 0.23mi 3/2.0 (+1) 1,520 (-0%) 4mo $413,010 $272 78
5470 Valleydale Rd 0.27mi 3/2.0 (+1) 1,520 (-0%) 8mo $418,400 $275 73

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 · 3.86% rent growth · sell at horizon

5-year hold
IRR
-29.0%
Equity multiple
0.03×
Total profit
$-93,578
Equity at exit
$51,183
10-year hold
IRR
-25.2%
Equity multiple
-0.28×
Total profit
$-123,432
Equity at exit
$29,680

Cash invested: $96,116 (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 43065

Rents YoY
3.9%
Active inventory
307
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$2,530 high interval (Pro) →
Mortgage (P&I)
$1,800
Tax est. 1.5%
$429 /mo · $5,149/yr
Insurance
$143
HOA
$260
Vacancy / Maint / Mgmt
$531
Net cashflow
$-634

Break-even live

Break-even rent $3,332
Max offer price $251,575
Occupancy floor

Sensitivity live

Price -10% $-396 -5% $-515 +0% $-634 +5% $-752 +10% $-871
Rent -10% $-834 -5% $-734 +0% $-634 +5% $-534 +10% $-434
Rate -1.0pp $-461 -0.5pp $-546 base $-634 +0.5pp $-723 +1.0pp $-813

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
$85,818
Closing costs
$10,298
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5494 Dutch Ln Powell, OH 2.0 2.5 2049 $2,800 $1.37 46d 1 0.17mi
5478 Dutch Ln Powell, OH 3.0 2.5 1792 $2,800 $1.56 46d 1 0.18mi
5522 Villa Rose Dr Powell, OH 1.0–3.0 1.0–2.0 1052 $1,816 $1.72 0d 1 0.37mi
6650 Liberty Grand Blvd Powell, OH 1.0–3.0 1.0–2.5 1355 $2,345 $1.73 0d 11 1.24mi
3225 Rossmore Cir Powell, OH 2.0 2.0 1769 $2,295 $1.30 46d 1 1.49mi

HOA detail

Monthly dues
$260 · $3,120/yr

Listing history 17 events

  1. 2026-06-21
    days on market $343,270 Active 38 DOM
  2. 2026-06-18
    days on market $343,270 Active 35 DOM
  3. 2026-06-17
    days on market $343,270 Active 34 DOM
  4. 2026-06-16
    days on market $343,270 Active 33 DOM
  5. 2026-06-15
    days on market $343,270 Active 32 DOM
  6. 2026-06-13
    days on market $343,270 Active 30 DOM
    Show marketing remark (1419 chars)

    Welcome to the exceptionally designed townhome at 5688 Dutch Lane in Powell, Ohio! This 2-story, 1,524 square foot home boasts an open floorplan, brilliant natural lighting, and beautiful design finishes throughout. Here's an overview of this home's features: 2 bedrooms, 2.5 bathrooms Attached 2-car garage Open-concept first floor Kitchen island Stainless steel appliances Back patio Mud room En-suite owner's bathroom The white farmhouse exterior with sleek black and natural wood accents creates an inviting exterior that matches the modern layout you'll love inside. Find a half bathroom and a coat closet just off the foyer, and pass the steps to the second floor as you make your way into the wide-open family room and kitchen. The kitchen island overlooks the family room and features an overhang for high-top chairs. You'll have more than enough room to prepare each dish in this well-equipped, on-trend kitchen. Set up a dining table in the breakfast area nearby, where you'll also find the sliding glass doors to your back patio. Head upstairs to find the laundry closet at the top with a full bathroom across from it. The owner's bedroom, bathroom, and walk-in closet are just around the corner. The bedroom next door makes the ideal space for a bright home office! If you're interested in learning more about this brand-new townhome for sale in the Clarkshaw Crossing community. .. MLS# 226017075

  7. 2026-06-13
    pricedays on market $343,270 Active 29 DOM
    Show marketing remark (1419 chars)

    Welcome to the exceptionally designed townhome at 5688 Dutch Lane in Powell, Ohio! This 2-story, 1,524 square foot home boasts an open floorplan, brilliant natural lighting, and beautiful design finishes throughout. Here's an overview of this home's features: 2 bedrooms, 2.5 bathrooms Attached 2-car garage Open-concept first floor Kitchen island Stainless steel appliances Back patio Mud room En-suite owner's bathroom The white farmhouse exterior with sleek black and natural wood accents creates an inviting exterior that matches the modern layout you'll love inside. Find a half bathroom and a coat closet just off the foyer, and pass the steps to the second floor as you make your way into the wide-open family room and kitchen. The kitchen island overlooks the family room and features an overhang for high-top chairs. You'll have more than enough room to prepare each dish in this well-equipped, on-trend kitchen. Set up a dining table in the breakfast area nearby, where you'll also find the sliding glass doors to your back patio. Head upstairs to find the laundry closet at the top with a full bathroom across from it. The owner's bedroom, bathroom, and walk-in closet are just around the corner. The bedroom next door makes the ideal space for a bright home office! If you're interested in learning more about this brand-new townhome for sale in the Clarkshaw Crossing community. .. MLS# 226017075

  8. 2026-06-09
    days on market $348,270 Active 26 DOM
  9. 2026-06-08
    days on market $348,270 Active 25 DOM
  10. 2026-06-07
    days on market $348,270 Active 24 DOM
  11. 2026-06-05
    days on market $348,270 Active 21 DOM
  12. 2026-06-03
    days on market $348,270 Active 20 DOM
  13. 2026-06-02
    days on market $348,270 Active 19 DOM
  14. 2026-06-01
    days on market $348,270 Active 18 DOM
  15. 2026-05-31
    days on market $348,270 Active 17 DOM
  16. 2026-05-14
    listed $353,270 Active 1354-char remark
  17. 2026-02-11
    listed $353,270 Active 1429-char remark
    Show marketing remark (1419 chars)

    Welcome to the exceptionally designed townhome at 5688 Dutch Lane in Powell, Ohio! This 2-story, 1,524 square foot home boasts an open floorplan, brilliant natural lighting, and beautiful design finishes throughout. Here's an overview of this home's features: 2 bedrooms, 2.5 bathrooms Attached 2-car garage Open-concept first floor Kitchen island Stainless steel appliances Back patio Mud room En-suite owner's bathroom The white farmhouse exterior with sleek black and natural wood accents creates an inviting exterior that matches the modern layout you'll love inside. Find a half bathroom and a coat closet just off the foyer, and pass the steps to the second floor as you make your way into the wide-open family room and kitchen. The kitchen island overlooks the family room and features an overhang for high-top chairs. You'll have more than enough room to prepare each dish in this well-equipped, on-trend kitchen. Set up a dining table in the breakfast area nearby, where you'll also find the sliding glass doors to your back patio. Head upstairs to find the laundry closet at the top with a full bathroom across from it. The owner's bedroom, bathroom, and walk-in closet are just around the corner. The bedroom next door makes the ideal space for a bright home office! If you're interested in learning more about this brand-new townhome for sale in the Clarkshaw Crossing community. .. MLS# 226017075

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$30,358
− Mortgage interest
−$19,228
− Property taxes
−$5,149
− Insurance
−$1,716
− Repairs & maintenance
−$2,429
− Management
−$2,429
− HOA
−$3,120
− Depreciation
−$9,986
Taxable loss
−$13,699
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,288
After-tax cash flow
$-4,316/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
Olentangy Local
NCES district ID
3904676
Math proficiency
81% ▼ -8.00%
Reading proficiency
84% ▼ -5.00%
Median HH income
$111,074
Composite
75.56/100
National rank
#132
State rank
#18 of 656 in OH

Livability — Powell

Score
77/100
State rank
#201
US rank
#3091

Category grades

Amenities F Commute F Cost of living F Crime A+ Employment A+ Housing A+ Health & safety F User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Delaware County · 203,207 people
City population
46,679
Metro
Columbus, OH
Population (ZIP)
46,679
Household income
$154,481
Rent vs Own
13.7% rent · 86.3% own
Severe rent burden
351.0

Population outlook (Delaware County) Hauer SSP2

Today (2025)
230,854 people
By 2030
249,294 · +8.0%
By 2040
284,223 · +23.1%
By 2050
315,314 · +36.6%
By 2075
379,462 · +64.4%
By 2100
403,158 · +74.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Asian 11% Two or more races 5% Hispanic / Latino 3% Black 2%
Common ancestry
Romanian 5% Slovak 3% Lithuanian 3%
Foreign-born
10% · China, Canada
Languages at home
87% English-only · Other Indo-European 4% Other Asian/Pacific 3% Chinese 2%

Political lean MEDSL · Delaware

2024 margin
Lean R (+6.6) · D 46.2% · R 52.8%
2008→2024 swing
+13.0pp toward D · 2008: -19.6pp · 2024: -6.6pp
All cycles
2024: R+6.6 2020: R+6.8 2016: R+16.1 2012: R+23.7 2008: R+19.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -215.55%
Current HPI
233.6439
Rent YoY
▲ 3.86%
Metro
Columbus, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

-2.8% since first listed
6 events — show timeline
  • 2026-06-13 Price Changed $343,270 Zillow
  • 2026-06-12 Price Changed $343,270 CBRMLS
  • 2026-05-29 Price Changed $348,270 Zillow
  • 2026-05-28 Price Changed $348,270 CBRMLS
  • 2026-05-14 Listed $353,270 CBRMLS
  • 2026-02-11 Listed $353,270 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…