48 N Guilford Ave · Columbus, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 4/10 · Minor
- Hot days now (above 100°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the F 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).
- Appreciation +10.0/10.0
- ARV discount +7.5/15.0
- Livability +4.0/5.0
- Cash flow +2.8/30.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Schools +1.7/10.0
- 1% rule +0.0/10.0
- DSCR +0.0/10.0
$349,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
15-Year Tax Abatement in Process! Exciting new builds are coming to Guilford Ave in Franklinton! The Starling model features a modern open-concept layout with a spacious first-floor living area, gourmet kitchen, quartz countertops, stainless steel appliances, and island seating. This 3-bedroom, 2.5-bath home includes ample closet space and first-floor laundry. Enjoy outdoor living with a full front porch, fenced-in rear patio, and a 2-car detached garage. Don't miss this opportunity in one of the city's most vibrant neighborhoods!
Key facts
- Quartz countertops
- Island seating
- Gourmet kitchen
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath land listed at $349k.
Deal economics
- At list price, monthly cash flow is $-1k ($-14k/yr) — negative.
- To cash-flow at today's rent, offer at most $181k (48.1% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $158k (54.6% below list).
- Recommended offer: $158k (54.6% below list) — sets the bar for 1% rule.
- Cap rate 2.3% vs local median 3.8% in Columbus — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.
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.
- Columbus City School District (urban): math 15% / reading 26% proficiency, ranked #626 of 656 in OH (top 95%) — 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.
- Market conditions: 50 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); lower-income renter base — watch delinquency; 8,139 units permitted in Franklin County in 2024 (5,940 in 5+ unit buildings).
- At $1,585/mo this rent would consume 59% of the median local household income ($32k/yr) (locally 126% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- In year one you build about $37k of equity ($2k loan paydown + $35k appreciation (10.0% local appreciation)).
- Franklin County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- By year 2, paydown + projected appreciation supports a ~$60k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 433 days — a 12% lower offer ($307k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 14y ago; this cycle's ask has dropped $91k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $48k; list at $349k implies a 620% gain — meaningful room to come down on a strong offer.
Questions for the listing agent
- 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?
- It's been on market 433 days. Have you received any prior offers? Is the seller open to a 55% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.45% ✗
- Cap rate
- 2.31%
- Cash-on-cash
- -14.24%
- DSCR
- 0.37
- GRM
- 18.4
CMA / ARV
- ARV (median comp)
- $217,573
- List price
- $349,000
- Delta
- 60.41%
- Verdict
- OVERPRICED
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
10.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 14.4%
- Equity multiple
- 2.19×
- Total profit
- $116,230
- Equity at exit
- $314,407
- IRR
- 14.3%
- Equity multiple
- 5.10×
- Total profit
- $400,416
- Equity at exit
- $678,030
Cash invested: $97,720 (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
ZIP-level market 43222
- Active inventory
- 50
- Price-to-rent
- 18.4×
Monthly cashflow live
- Estimated rent
- $1,585 high interval (Pro) →
- Mortgage (P&I)
- −$1,830
- Tax est. 1.5%
- −$436 /mo · $5,235/yr
- Insurance
- −$145
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$333
- Net cashflow
- $-1,160
Break-even live
Sensitivity live
| Price | -10% $-919 | -5% $-1,039 | +0% $-1,160 | +5% $-1,280 | +10% $-1,401 |
|---|---|---|---|---|---|
| Rent | -10% $-1,285 | -5% $-1,222 | +0% $-1,160 | +5% $-1,097 | +10% $-1,035 |
| Rate | -1.0pp $-984 | -0.5pp $-1,071 | base $-1,160 | +0.5pp $-1,250 | +1.0pp $-1,342 |
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
- $87,250
- Closing costs
- $10,470
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 58 Stevens Ave Columbus, OH | 3.0 | 1.0 | 1176 | $1,250 | $1.06 | 44d | 1 | 0.11mi |
| 137 N Guilford Ave Columbus, OH | 4.0 | 2.0 | 1456 | $1,850 | $1.27 | 44d | 1 | 0.13mi |
| 163 N Central Ave Columbus, OH | 2.0 | 2.5 | 1100 | $1,650 | $1.50 | 44d | 1 | 0.14mi |
| 51 N Princeton Ave Columbus, OH | 3.0 | 1.0 | 1188 | $1,175 | $0.99 | 24d | 1 | 0.16mi |
| 32 Schultz Ave Columbus, OH | 3.0 | 1.0 | 1218 | $1,250 | $1.03 | 22d | 1 | 0.18mi |
| 121 Chicago Ave Columbus, OH | 2.0 | 2.0 | 1234 | $1,550 | $1.26 | 44d | 1 | 0.25mi |
| 129 Chicago Ave Columbus, OH | 2.0 | 2.5 | 1260 | $1,895 | $1.50 | 24d | 1 | 0.25mi |
| 120 S Central Ave Columbus, OH | 1.0–3.0 | 1.0–2.0 | 944 | $1,295 | $1.37 | 15d | 12 | 0.27mi |
| 228 Schultz Ave Unit 1407024P Columbus, OH | 4.0 | 1.5 | 1991 | $6,208 | $3.12 | 15d | 1 | 0.30mi |
| 162 Wisconsin Ave Columbus, OH | 4.0 | 2.5 | 1930 | $1,900 | $0.98 | 44d | 1 | 0.36mi |
| 85 N Yale Ave Columbus, OH | 3.0 | 1.0 | 1215 | $1,100 | $0.91 | 20d | 1 | 0.36mi |
| 85 N Yale Ave Columbus, OH | 3.0 | 1.0 | 1215 | $1,100 | $0.91 | 8d | 1 | 0.36mi |
| 189 W Park Ave Unit 189 Columbus, OH | 3.0 | 2.0 | 1276 | $1,395 | $1.09 | 8d | 1 | 0.45mi |
| 153 S Cypress Ave Columbus, OH | 3.0 | 1.0 | 1472 | $1,650 | $1.12 | 8d | 1 | 0.58mi |
| 185 S Cypress Ave Columbus, OH | 2.0 | 1.0 | 1104 | $1,695 | $1.54 | 44d | 1 | 0.61mi |
| 76 Rodgers Ave Columbus, OH | 3.0 | 1.5 | 1422 | $1,695 | $1.19 | 24d | 1 | 0.61mi |
| 135-137 Dakota Ave Unit 135 Columbus, OH | 3.0 | 1.5 | 2200 | $1,800 | $0.82 | 44d | 1 | 0.62mi |
| 394 S Guilford Ave Columbus, OH | 3.0 | 1.5 | 1404 | $1,450 | $1.03 | 8d | 1 | 0.65mi |
| 158 Dakota Ave Columbus, OH | 4.0 | 2.0 | 1800 | $2,045 | $1.14 | 8d | 1 | 0.66mi |
| 125 Avondale Ave Columbus, OH | 3.0 | 1.5 | 1344 | $1,695 | $1.26 | 44d | 1 | 0.68mi |
| 432 Catherine St Columbus, OH | 3.0 | 1.0 | 1073 | $1,325 | $1.23 | 13d | 1 | 0.77mi |
| 432 Catherine St Columbus, OH | 3.0 | 1.0 | 1073 | $1,325 | $1.23 | 15d | 1 | 0.77mi |
| 60 Martin Ave Columbus, OH | 3.0 | 2.0 | 1807 | $1,650 | $0.91 | 24d | 1 | 0.78mi |
| 378 Hawkes Ave Columbus, OH | 3.0 | 2.0 | 1200 | $1,649 | $1.37 | 24d | 1 | 0.94mi |
| 827 W Rich St Unit 827 Columbus, OH | 2.0 | 1.0 | 1078 | $1,175 | $1.09 | 24d | 1 | 0.96mi |
| 821 W Rich St Unit 821 Columbus, OH | 2.0 | 1.0 | 1078 | $1,175 | $1.09 | 24d | 1 | 0.96mi |
| 1314 City View Dr Columbus, OH | 1.0–3.0 | 1.0–2.0 | 961 | $3,539 | $3.68 | 2d | 51 | 0.97mi |
| 488 Woodbury Ave Columbus, OH | 3.0 | 1.5 | 1222 | $1,250 | $1.02 | 44d | 1 | 0.98mi |
| 1964 Sullivant Ave Columbus, OH | 4.0 | 2.0 | 1580 | $1,650 | $1.04 | 24d | 1 | 1.01mi |
| 95-97 Whitethorne Ave Columbus, OH | 3.0 | 1.5 | 1260 | $1,375 | $1.09 | 4d | 1 | 1.02mi |
| 95-97 Whitethorne Ave Columbus, OH | 3.0 | 1.5 | 1260 | $1,475 | $1.17 | 20d | 1 | 1.02mi |
| 255 Belvidere Ave Columbus, OH | 2.0 | 1.0 | 1144 | $1,195 | $1.04 | 16d | 1 | 1.04mi |
| 1444 City View Dr Columbus, OH | 1.0–2.0 | 1.0–2.0 | 883 | $2,621 | $2.97 | 2d | 38 | 1.04mi |
| 543 Woodbury Ave Unit NA Columbus, OH | 3.0 | 1.0 | 1308 | $1,645 | $1.26 | 15d | 1 | 1.06mi |
| 741 Sullivant Ave Columbus, OH | 2.0 | 1.5 | 1250 | $1,290 | $1.03 | 24d | 1 | 1.11mi |
| 622 W State St Columbus, OH | 2.0 | 2.0 | 1200 | $2,190 | $1.82 | 17d | 1 | 1.17mi |
| 800 Harrisburg Pike Unit 2 bedroom townhomes Columbus, OH | 2.0 | 1.0 | 1250 | $995 | $0.80 | 44d | 1 | 1.19mi |
| 802 Harrisburg Pike Columbus, OH | 2.0 | 1.0 | 1250 | $995 | $0.80 | 3d | 1 | 1.20mi |
| 257 S Skidmore St Columbus, OH | 3.0 | 2.0 | 1224 | $1,895 | $1.55 | 44d | 1 | 1.26mi |
| 274 S Skidmore St Columbus, OH | 2.0 | 1.0 | 1402 | $1,695 | $1.21 | 44d | 1 | 1.29mi |
Listing history 36 events
-
2026-06-18days on market $349,000 Active 433 DOM
-
2026-06-17days on market $349,000 Active 432 DOM
-
2026-06-16days on market $349,000 Active 431 DOM
-
2026-06-15days on market $349,000 Active 430 DOM
-
2026-06-13days on market $349,000 Active 428 DOM
-
2026-06-13days on market $349,000 Active 427 DOM
-
2026-06-09days on market $349,000 Active 424 DOM
-
2026-06-08days on market $349,000 Active 423 DOM
-
2026-06-07days on market $349,000 Active 422 DOM
-
2026-06-05days on market $349,000 Active 419 DOM
-
2026-06-03days on market $349,000 Active 418 DOM
-
2026-06-02days on market $349,000 Active 417 DOM
-
2026-06-01days on market $349,000 Active 416 DOM
-
2026-05-31days on market $349,000 Active 415 DOM
-
2026-04-30price $349,000 536-char remark
Show marketing remark (536 chars)
15-Year Tax Abatement in Process! Exciting new builds are coming to Guilford Ave in Franklinton! The Starling model features a modern open-concept layout with a spacious first-floor living area, gourmet kitchen, quartz countertops, stainless steel appliances, and island seating. This 3-bedroom, 2.5-bath home includes ample closet space and first-floor laundry. Enjoy outdoor living with a full front porch, fenced-in rear patio, and a 2-car detached garage. Don't miss this opportunity in one of the city's most vibrant neighborhoods!
-
2026-03-26price $349,900 536-char remark
Show marketing remark (536 chars)
15-Year Tax Abatement in Process! Exciting new builds are coming to Guilford Ave in Franklinton! The Starling model features a modern open-concept layout with a spacious first-floor living area, gourmet kitchen, quartz countertops, stainless steel appliances, and island seating. This 3-bedroom, 2.5-bath home includes ample closet space and first-floor laundry. Enjoy outdoor living with a full front porch, fenced-in rear patio, and a 2-car detached garage. Don't miss this opportunity in one of the city's most vibrant neighborhoods!
-
2026-02-26price $359,900 536-char remark
Show marketing remark (536 chars)
15-Year Tax Abatement in Process! Exciting new builds are coming to Guilford Ave in Franklinton! The Starling model features a modern open-concept layout with a spacious first-floor living area, gourmet kitchen, quartz countertops, stainless steel appliances, and island seating. This 3-bedroom, 2.5-bath home includes ample closet space and first-floor laundry. Enjoy outdoor living with a full front porch, fenced-in rear patio, and a 2-car detached garage. Don't miss this opportunity in one of the city's most vibrant neighborhoods!
-
2026-01-15price $364,900 536-char remark
Show marketing remark (536 chars)
15-Year Tax Abatement in Process! Exciting new builds are coming to Guilford Ave in Franklinton! The Starling model features a modern open-concept layout with a spacious first-floor living area, gourmet kitchen, quartz countertops, stainless steel appliances, and island seating. This 3-bedroom, 2.5-bath home includes ample closet space and first-floor laundry. Enjoy outdoor living with a full front porch, fenced-in rear patio, and a 2-car detached garage. Don't miss this opportunity in one of the city's most vibrant neighborhoods!
-
2025-10-29price $384,900 536-char remark
Show marketing remark (536 chars)
15-Year Tax Abatement in Process! Exciting new builds are coming to Guilford Ave in Franklinton! The Starling model features a modern open-concept layout with a spacious first-floor living area, gourmet kitchen, quartz countertops, stainless steel appliances, and island seating. This 3-bedroom, 2.5-bath home includes ample closet space and first-floor laundry. Enjoy outdoor living with a full front porch, fenced-in rear patio, and a 2-car detached garage. Don't miss this opportunity in one of the city's most vibrant neighborhoods!
-
2025-10-08price $389,900 536-char remark
Show marketing remark (536 chars)
15-Year Tax Abatement in Process! Exciting new builds are coming to Guilford Ave in Franklinton! The Starling model features a modern open-concept layout with a spacious first-floor living area, gourmet kitchen, quartz countertops, stainless steel appliances, and island seating. This 3-bedroom, 2.5-bath home includes ample closet space and first-floor laundry. Enjoy outdoor living with a full front porch, fenced-in rear patio, and a 2-car detached garage. Don't miss this opportunity in one of the city's most vibrant neighborhoods!
-
2025-09-24price $399,900 536-char remark
Show marketing remark (536 chars)
15-Year Tax Abatement in Process! Exciting new builds are coming to Guilford Ave in Franklinton! The Starling model features a modern open-concept layout with a spacious first-floor living area, gourmet kitchen, quartz countertops, stainless steel appliances, and island seating. This 3-bedroom, 2.5-bath home includes ample closet space and first-floor laundry. Enjoy outdoor living with a full front porch, fenced-in rear patio, and a 2-car detached garage. Don't miss this opportunity in one of the city's most vibrant neighborhoods!
-
2025-08-27price $404,900 536-char remark
Show marketing remark (536 chars)
15-Year Tax Abatement in Process! Exciting new builds are coming to Guilford Ave in Franklinton! The Starling model features a modern open-concept layout with a spacious first-floor living area, gourmet kitchen, quartz countertops, stainless steel appliances, and island seating. This 3-bedroom, 2.5-bath home includes ample closet space and first-floor laundry. Enjoy outdoor living with a full front porch, fenced-in rear patio, and a 2-car detached garage. Don't miss this opportunity in one of the city's most vibrant neighborhoods!
-
2025-08-07price $409,900 536-char remark
Show marketing remark (536 chars)
15-Year Tax Abatement in Process! Exciting new builds are coming to Guilford Ave in Franklinton! The Starling model features a modern open-concept layout with a spacious first-floor living area, gourmet kitchen, quartz countertops, stainless steel appliances, and island seating. This 3-bedroom, 2.5-bath home includes ample closet space and first-floor laundry. Enjoy outdoor living with a full front porch, fenced-in rear patio, and a 2-car detached garage. Don't miss this opportunity in one of the city's most vibrant neighborhoods!
-
2025-07-10price $414,900 536-char remark
Show marketing remark (536 chars)
15-Year Tax Abatement in Process! Exciting new builds are coming to Guilford Ave in Franklinton! The Starling model features a modern open-concept layout with a spacious first-floor living area, gourmet kitchen, quartz countertops, stainless steel appliances, and island seating. This 3-bedroom, 2.5-bath home includes ample closet space and first-floor laundry. Enjoy outdoor living with a full front porch, fenced-in rear patio, and a 2-car detached garage. Don't miss this opportunity in one of the city's most vibrant neighborhoods!
-
2025-06-18price $419,900 536-char remark
Show marketing remark (536 chars)
15-Year Tax Abatement in Process! Exciting new builds are coming to Guilford Ave in Franklinton! The Starling model features a modern open-concept layout with a spacious first-floor living area, gourmet kitchen, quartz countertops, stainless steel appliances, and island seating. This 3-bedroom, 2.5-bath home includes ample closet space and first-floor laundry. Enjoy outdoor living with a full front porch, fenced-in rear patio, and a 2-car detached garage. Don't miss this opportunity in one of the city's most vibrant neighborhoods!
-
2025-05-29price $429,900 536-char remark
Show marketing remark (536 chars)
15-Year Tax Abatement in Process! Exciting new builds are coming to Guilford Ave in Franklinton! The Starling model features a modern open-concept layout with a spacious first-floor living area, gourmet kitchen, quartz countertops, stainless steel appliances, and island seating. This 3-bedroom, 2.5-bath home includes ample closet space and first-floor laundry. Enjoy outdoor living with a full front porch, fenced-in rear patio, and a 2-car detached garage. Don't miss this opportunity in one of the city's most vibrant neighborhoods!
-
2025-05-07price $434,900 536-char remark
Show marketing remark (536 chars)
15-Year Tax Abatement in Process! Exciting new builds are coming to Guilford Ave in Franklinton! The Starling model features a modern open-concept layout with a spacious first-floor living area, gourmet kitchen, quartz countertops, stainless steel appliances, and island seating. This 3-bedroom, 2.5-bath home includes ample closet space and first-floor laundry. Enjoy outdoor living with a full front porch, fenced-in rear patio, and a 2-car detached garage. Don't miss this opportunity in one of the city's most vibrant neighborhoods!
-
2025-04-10$439,900 Active 536-char remark
Show marketing remark (536 chars)
15-Year Tax Abatement in Process! Exciting new builds are coming to Guilford Ave in Franklinton! The Starling model features a modern open-concept layout with a spacious first-floor living area, gourmet kitchen, quartz countertops, stainless steel appliances, and island seating. This 3-bedroom, 2.5-bath home includes ample closet space and first-floor laundry. Enjoy outdoor living with a full front porch, fenced-in rear patio, and a 2-car detached garage. Don't miss this opportunity in one of the city's most vibrant neighborhoods!
-
2025-01-08historical
-
2024-11-01$434,900 Active
-
2014-06-23historical
-
2012-08-08$14,000
-
2003-10-20soldstatus $48,500
-
1996-11-06soldstatus $31,724
-
1996-11-06soldstatus $32,250
-
1991-10-09soldstatus $45,000
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 1/10 Low FEMA zone X · 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 3/10 Moderate 2 unhealthy d/yr today · 4 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
- $19,019
- − Mortgage interest
- −$19,549
- − Property taxes
- −$5,235
- − Insurance
- −$1,745
- − Repairs & maintenance
- −$1,521
- − Management
- −$1,521
- − Depreciation
- −$10,153
- Taxable loss
- −$20,706
- Est. tax savings @ 24.0%
- +$4,970
- After-tax cash flow
- $-8,948/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
- Columbus City School District
- NCES district ID
- 3904380
- Math proficiency
- 15% ▼ -17.00%
- Reading proficiency
- 26% ▼ -12.00%
- Median HH income
- $38,483
- Composite
- 17.19/100
- National rank
- #9105
- State rank
- #626 of 656 in OH
Livability — Columbus
- Score
- 81/100
- State rank
- #97
- US rank
- #1491
Category grades
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)
- 4,819
- Household income
- $32,321
- Rent vs Own
- Severe rent burden
- 126.0
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
- Highly diverse neighborhood (Simpson 0.71)
- Race & ethnicity
- White 43% Hispanic / Latino 28% Two or more races 21% Black 18% Asian 2%
- Hispanic origin (detail)
- Mexican 1% Puerto Rican 16% Dominican 5%
- Common ancestry
- Lithuanian 1% Slovak 1% Ukrainian 1%
- Foreign-born
- 8% · Canada, South Korea
- Languages at home
- 86% English-only · Spanish 11% Korean 1% Russian/Polish/Slavic 0%
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
- ▲ 231.44%
- Current HPI
- 654.0855
- Rent YoY
- —
- Metro
- Columbus, OH
- State GDP YoY
- ▲ 1.98%
- F500 in state
- 48
Industry mix (Fortune 500 HQ in OH)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+675.6% since first listed22 events — show timeline
- 2026-04-30 Price Changed $349,000 CBRMLS
- 2026-03-26 Price Changed $349,900 CBRMLS
- 2026-02-26 Price Changed $359,900 CBRMLS
- 2026-01-15 Price Changed $364,900 CBRMLS
- 2025-10-29 Price Changed $384,900 CBRMLS
- 2025-10-08 Price Changed $389,900 CBRMLS
- 2025-09-24 Price Changed $399,900 CBRMLS
- 2025-08-27 Price Changed $404,900 CBRMLS
- 2025-08-07 Price Changed $409,900 CBRMLS
- 2025-07-10 Price Changed $414,900 CBRMLS
- 2025-06-18 Price Changed $419,900 CBRMLS
- 2025-05-29 Price Changed $429,900 CBRMLS
- 2025-05-07 Price Changed $434,900 CBRMLS
- 2025-04-10 Listed $439,900 CBRMLS
- 2025-01-08 Listing Removed — CBRMLS
- 2024-11-01 Listed $434,900 CBRMLS
- 2014-06-23 Listing Removed — CBRMLS
- 2012-08-08 Listed $14,000 CBRMLS
- 2003-10-20 Sold (Public Records) $48,500 Public Records
- 1996-11-06 Sold (Public Records) $32,250 Public Records
- 1996-11-06 Sold (Public Records) $31,724 Public Records
- 1991-10-09 Sold (Public Records) $45,000 Public Records
Property tax history
-20.7%/yrLatest (2024): $287 · +1.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…