CashFlowRE
Sign in Sign up
708 Cherry Hollow Rd Unit A
B Composite 74.2
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 +27.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.7/10.0
  • 1% rule +9.3/10.0
  • Livability +4.0/5.0
  • Schools +3.8/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$89,000

708 Cherry Hollow Rd Unit A · Columbus, OH 43228
2 bd · 1.0 ba · 900 sqft · Condo public records · 42 Days on market
Built 1972 $99/sqft · 32% below area Est $130k · 32% under $195/mo HOA · 15% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

CASH OR INVESTORS UNITS CAN NOT BE FINANCED at this time. All offers will be reviewed. None of these units can be financed. Long time owner has lovingly maintained this condo. You can eat off of her floors. Golden Nugget opportunity to beat the landlord's rent! at this price! Rosati Windows. Bath remodel. New HVAC. New Flooring. All appls remain including washer/dryer. Fireplace has never been used by this owner. Has gas or wood option. This is one floor living at its best. Your own private balcony space. One car attached garage.

Key facts

  • New hvac
  • New flooring
  • Bath remodel

Tags

BATH REMODELNEW HVACNEW FLOORINGPRIVATE BALCONY SPACE

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 condo listed at $89k.

Deal economics

  • At list price, monthly cash flow is $264 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $89k).
  • Recommended offer: $86k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 3.8% in Columbus — 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 81/100 on livability (#97 in OH, #1,491 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, crime F.
  • South-Western City (suburban): math 40% / reading 48% proficiency, ranked #500 of 656 in OH (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-0.6%/yr); 192 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 8,139 units permitted in Franklin County in 2024 (5,940 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $615 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Franklin County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $42k (32%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $60k; 49% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $86,330 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 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 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.43%
Cap rate
9.85%
Cash-on-cash
12.71%
DSCR
1.57
GRM
5.8

CMA / ARV

ARV (median comp)
$130,107
List price
$89,000
Delta
-31.59%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-1.4%
Equity multiple
0.95×
Total profit
$-1,254
Equity at exit
$13,270
10-year hold
IRR
4.2%
Equity multiple
1.26×
Total profit
$6,507
Equity at exit
$7,695

Cash invested: $24,920 (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 43228

Rents YoY
-0.6%
Active inventory
192
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,275 high interval (Pro) →
Mortgage (P&I)
$467
Tax from tax record
$45 /mo · $536/yr
Insurance
$37
HOA
$195
Vacancy / Maint / Mgmt
$268
Net cashflow
$264

Break-even live

Break-even rent $941
Max offer price $89,000
Occupancy floor 74%

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
$22,250
Closing costs
$2,670
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
550 Brandenbush Ln Columbus, OH 2.0 1.0 878 $1,060 $1.21 3d 7 0.44mi
4800 Hall Rd Columbus, OH 1.0–3.0 1.0–2.0 880 $1,074 $1.22 2d 24 0.58mi
1050 Plumrose Dr Columbus, OH 1.0 1.0 576 $1,005 $1.74 7d 3 0.60mi
5580 Leigh Run Ct Columbus, OH 2.0 1.0 950 $1,244 $1.31 2d 3 0.62mi
931 Muirwood Village Dr Columbus, OH 1.0–2.0 1.0 800 $1,399 $1.75 3d 11 0.66mi
4573 Westport Rd Unit 670-205 Columbus, OH 2.0 1.5 919 $1,471 $1.60 12d 1 0.72mi
4573 Westport Rd Unit 4507-107 Columbus, OH 3.0 1.5 1095 $1,417 $1.29 12d 1 0.72mi
4573 Westport Rd Unit 4567-101 Columbus, OH 3.0 1.5 1095 $1,701 $1.55 43d 1 0.72mi
4573 Westport Rd Unit 690-205 Columbus, OH 2.0 1.5 919 $1,471 $1.60 43d 1 0.72mi
4573 Westport Rd Unit 670-201 Columbus, OH 2.0 1.5 919 $1,226 $1.33 43d 1 0.72mi
4573 Westport Rd Unit 670-106 Columbus, OH 3.0 1.5 1095 $1,417 $1.29 43d 1 0.72mi
1112 Ashberry Village Dr Columbus, OH 2.0 1.0 850 $974 $1.15 1d 6 0.73mi
5500 Floral Cir S Columbus, OH 1.0–3.0 1.0–2.0 762 $1,152 $1.51 3d 22 0.75mi
5445 Eaglecrest Dr Galloway, OH 1.0–2.0 1.0–2.0 800 $1,290 $1.61 14d 7 0.75mi
4436 Westport Rd Columbus, OH 2.0 1.0 866 $1,004 $1.16 21d 7 0.81mi
2791 Chopper Ln Columbus, OH 1.0–2.0 1.0–2.5 1004 $2,884 $2.87 1d 25 0.85mi
4551 Durrow Dr Columbus, OH 1.0–2.0 1.0–2.5 970 $1,645 $1.70 3d 22 0.88mi
4707 Hilton Ave Columbus, OH 1.0 1.0 550 $850 $1.55 43d 1 0.93mi
5400 Lindbergh Blvd Columbus, OH 1.0–2.0 1.0 749 $1,120 $1.49 3d 8 0.93mi
4651 Hilton Ave Unit B Columbus, OH 2.0 1.0 900 $945 $1.05 43d 1 0.95mi
4688 Hilton Ave Unit B Columbus, OH 2.0 1.0 800 $1,025 $1.28 43d 1 0.97mi
5591 Rustling Way LN Galloway, OH 1.0–3.0 1.0–2.5 962 $1,427 $1.48 1d 8 1.07mi
626 Bantry Bay Ct Galloway, OH 1.0 1.0 610 $999 $1.64 23d 1 1.11mi
80 Tarryton Ct E Unit 80 Columbus, OH 2.0 1.5 992 $1,650 $1.66 43d 1 1.19mi
4696 Tarryton Ct S Columbus, OH 1.0–2.0 1.0 818 $949 $1.16 43d 2 1.21mi
4696 Tarryton Ct S Columbus, OH 2.0 1.0 852 $949 $1.11 23d 1 1.21mi
90 Old Village Rd Columbus, OH 3.0 1.0 1100 $995 $0.90 43d 1 1.23mi
500 Dove Tree Dr Galloway, OH 1.0–2.0 1.0–1.5 804 $1,419 $1.76 1d 1 1.25mi
1595 Georgesville Rd Columbus, OH 1.0–3.0 1.0–2.0 953 $1,575 $1.65 1d 1 1.31mi
5809-5811 Pepperwood Ct Unit 5809 Galloway, OH 2.0 1.0 910 $1,349 $1.48 20d 1 1.31mi
5605 W Broad St Columbus, OH 1.0–2.0 1.0–2.0 823 $1,465 $1.78 1d 30 1.32mi
4711 Bay Run Dr Columbus, OH 1.0–2.0 1.0 765 $1,175 $1.54 14d 6 1.41mi
815 Galloway Rd Galloway, OH 1.0–3.0 1.0–2.0 953 $1,512 $1.59 1d 1 1.47mi

HOA detail condo

Monthly dues
$195 · $2,340/yr
Likely covers
gas
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 10 events

  1. 2026-05-14
    price $89,000 536-char remark
    Show marketing remark (536 chars)

    CASH OR INVESTORS UNITS CAN NOT BE FINANCED at this time. All offers will be reviewed. None of these units can be financed. Long time owner has lovingly maintained this condo. You can eat off of her floors. Golden Nugget opportunity to beat the landlord's rent! at this price! Rosati Windows. Bath remodel. New HVAC. New Flooring. All appls remain including washer/dryer. Fireplace has never been used by this owner. Has gas or wood option. This is one floor living at its best. Your own private balcony space. One car attached garage.

  2. 2026-05-10
    price $100,000 536-char remark
    Show marketing remark (536 chars)

    CASH OR INVESTORS UNITS CAN NOT BE FINANCED at this time. All offers will be reviewed. None of these units can be financed. Long time owner has lovingly maintained this condo. You can eat off of her floors. Golden Nugget opportunity to beat the landlord's rent! at this price! Rosati Windows. Bath remodel. New HVAC. New Flooring. All appls remain including washer/dryer. Fireplace has never been used by this owner. Has gas or wood option. This is one floor living at its best. Your own private balcony space. One car attached garage.

  3. 2026-05-09
    price $110,000 536-char remark
    Show marketing remark (536 chars)

    CASH OR INVESTORS UNITS CAN NOT BE FINANCED at this time. All offers will be reviewed. None of these units can be financed. Long time owner has lovingly maintained this condo. You can eat off of her floors. Golden Nugget opportunity to beat the landlord's rent! at this price! Rosati Windows. Bath remodel. New HVAC. New Flooring. All appls remain including washer/dryer. Fireplace has never been used by this owner. Has gas or wood option. This is one floor living at its best. Your own private balcony space. One car attached garage.

  4. 2026-05-06
    status Active 536-char remark
    Show marketing remark (536 chars)

    CASH OR INVESTORS UNITS CAN NOT BE FINANCED at this time. All offers will be reviewed. None of these units can be financed. Long time owner has lovingly maintained this condo. You can eat off of her floors. Golden Nugget opportunity to beat the landlord's rent! at this price! Rosati Windows. Bath remodel. New HVAC. New Flooring. All appls remain including washer/dryer. Fireplace has never been used by this owner. Has gas or wood option. This is one floor living at its best. Your own private balcony space. One car attached garage.

  5. 2026-04-27
    historical Contingent 536-char remark
    Show marketing remark (536 chars)

    CASH OR INVESTORS UNITS CAN NOT BE FINANCED at this time. All offers will be reviewed. None of these units can be financed. Long time owner has lovingly maintained this condo. You can eat off of her floors. Golden Nugget opportunity to beat the landlord's rent! at this price! Rosati Windows. Bath remodel. New HVAC. New Flooring. All appls remain including washer/dryer. Fireplace has never been used by this owner. Has gas or wood option. This is one floor living at its best. Your own private balcony space. One car attached garage.

  6. 2026-04-17
    listed $131,500 Active 536-char remark
    Show marketing remark (536 chars)

    CASH OR INVESTORS UNITS CAN NOT BE FINANCED at this time. All offers will be reviewed. None of these units can be financed. Long time owner has lovingly maintained this condo. You can eat off of her floors. Golden Nugget opportunity to beat the landlord's rent! at this price! Rosati Windows. Bath remodel. New HVAC. New Flooring. All appls remain including washer/dryer. Fireplace has never been used by this owner. Has gas or wood option. This is one floor living at its best. Your own private balcony space. One car attached garage.

  7. 2003-11-20
    soldstatus $59,900
  8. 2000-09-26
    soldstatus $47,000
  9. 1994-05-31
    soldstatus $22,600
  10. 1979-01-01
    soldstatus $26,000

ⓘ 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
$536 · $45/mo
Projected year-2 tax
$962 · $80/mo
Expected delta
+$426/yr (+$36/mo · 79.5%)

ⓘ 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 4/10 Moderate 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$15,302
− Mortgage interest
−$4,985
− Property taxes
−$536
− Insurance
−$445
− Repairs & maintenance
−$1,224
− Management
−$1,224
− HOA
−$2,340
− Depreciation
−$2,589
Taxable income
$1,958
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$470
After-tax cash flow
$2,697/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
South-Western City
NCES district ID
3904480
Math proficiency
40% ▼ -18.00%
Reading proficiency
48% ▼ -10.00%
Median HH income
$51,689
Composite
37.95/100
National rank
#4305
State rank
#500 of 656 in OH

Livability — Columbus

Score
81/100
State rank
#97
US rank
#1491

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Columbus, OH
County
Franklin County · 1,351,780 people
City population
612,189
Metro
Columbus, OH
Population (ZIP)
59,077
Household income
$61,713
Rent vs Own
55.8% rent · 44.2% own
Severe rent burden
3284.0

Population outlook (Franklin County) Hauer SSP2

Today (2025)
1,456,139 people
By 2030
1,556,890 · +6.9%
By 2040
1,757,349 · +20.7%
By 2050
1,950,539 · +34.0%
By 2075
2,376,171 · +63.2%
By 2100
2,636,796 · +81.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 54% Black 23% Hispanic / Latino 14% Two or more races 11% Asian 3%
Hispanic origin (detail)
Mexican 8% Dominican 1%
Common ancestry
Slovak 2% Italian 1% Romanian 1%
Foreign-born
19% · Canada, Jamaica
Languages at home
74% English-only · Spanish 12% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Franklin

2024 margin
Strong D (+28.4) · D 63.7% · R 35.3% · Other 1.0%
2008→2024 swing
+7.7pp toward D · 2008: 20.7pp · 2024: 28.4pp
All cycles
2024: D+28.4 2020: D+31.4 2016: D+25.9 2012: D+21.7 2008: D+20.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -245.97%
Current HPI
234.1992
Rent YoY
▼ -0.63%
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

+242.3% since first listed
10 events — show timeline
  • 2026-05-14 Price Changed $89,000 CBRMLS
  • 2026-05-10 Price Changed $100,000 CBRMLS
  • 2026-05-09 Price Changed $110,000 CBRMLS
  • 2026-05-06 Relisted CBRMLS
  • 2026-04-27 Contingent CBRMLS
  • 2026-04-17 Listed $131,500 CBRMLS
  • 2003-11-20 Sold (Public Records) $59,900 Public Records
  • 2000-09-26 Sold (Public Records) $47,000 Public Records
  • 1994-05-31 Sold (Public Records) $22,600 Public Records
  • 1979-01-01 Sold (Public Records) $26,000 Public Records

Property tax history

-3.4%/yr

Latest (2024): $536 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…