CashFlowRE
Sign in Sign up
679 Dexter Ave
C Composite 56.06
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 +17.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.4/10.0
  • 1% rule +4.3/10.0
  • Livability +4.0/5.0
  • Schools +3.8/10.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$134,900

679 Dexter Ave · Columbus, OH 43204
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 37 Days on market
Built 1950 4,791 sqft lot $141/sqft · 23% below area Est $175k · 23% under

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

Listing remarks MLS

One story 3 bedroom home with huge fenced in backyard! Newly painted and wood vinyl floor! Only 15 minutes from downtown and close to shopping dining and more! Must See!

Key facts

  • One story ranch
  • Vinyl sided design
  • Private driveway

Tags

ONE STORY RANCHPRIVATE DRIVEWAYCRAWL SPACE FOUNDATIONVINYL SIDED DESIGN

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One story; No common walls; Built in 1950
  • Construction: Slab foundation
  • Exterior features: Lot approximately 0.11 acres; Subdivision: G.W. Shaffer's S.W. Addition

Interior

  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Wood flooring; Carpet; Ceramic/porcelain tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Crawl space basement; Living area approximately 960

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/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $101 ($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 $125k (7.1% below list).
  • Recommended offer: $125k (7.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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.
  • Zoned schools: West Franklin Elementary School (math 32% / reading 32%, grade F, #1,135 of 1,584 statewide, top 73%, 476 students, 85% FRL); Galloway Ridge Intermediate School (math 31% / reading 44%, grade F, #534 of 654 statewide, top 82%, 731 students, 74% FRL); Westland High School (math 20% / reading 53%, grade F, #578 of 781 statewide, top 74%, 1,832 students, 59% FRL) — zoned schools average 73% FRL vs 51% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.5%/yr); 187 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $933 of loan paydown is wiped out by about $4k 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 37 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 27y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $125,286 (7.1% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.93%
Cap rate
7.19%
Cash-on-cash
3.20%
DSCR
1.14
GRM
9.0

CMA / ARV

ARV (median comp)
$174,586
List price
$134,900
Delta
-17.00%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3295 Mary Ave 0.23mi 3/1.0 1,028 (+7%) 1mo $131,000 $127 77
814 Miriam Dr W 0.22mi 3/1.0 1,028 (+7%) 2mo $219,840 $214 77
3232 Mary Ave 0.28mi 3/1.0 1,028 (+7%) 2mo $130,000 $126 74
744 Powhatan Ave 0.24mi 3/1.0 1,066 (+11%) 0mo $238,000 $223 70
3340 Miriam Dr S 0.38mi 3/2.0 1,080 (+12%) 1mo $236,000 $219 56
3851 Fairmoor Rd 0.66mi 2/1.0 (-1) 1,009 (+5%) 1mo $179,500 $178 55
638 Fairmoor Pl 0.61mi 3/1.0 896 (-7%) 7mo $160,000 $179 54
408 Derrer Rd 0.39mi 3/1.5 825 (-14%) 4mo $182,500 $221 53
3431 Michael Ct 0.40mi 3/2.0 1,104 (+15%) 4mo $212,000 $192 48
3360 Briggs Rd 0.49mi 3/2.0 1,080 (+12%) 6mo $205,000 $190 47
894 Binns Blvd 0.58mi 2/2.0 (-1) 867 (-10%) 2mo $250,000 $288 46
182 S Sylvan Ave 0.72mi 2/1.0 (-1) 1,068 (+11%) 0mo $175,950 $165 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 · 4.49% rent growth · sell at horizon

5-year hold
IRR
-9.7%
Equity multiple
0.64×
Total profit
$-13,542
Equity at exit
$20,114
10-year hold
IRR
1.6%
Equity multiple
1.12×
Total profit
$4,505
Equity at exit
$11,664

Cash invested: $37,772 (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 43204

Rents YoY
4.5%
Active inventory
187
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,253 high interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$125 /mo · $1,504/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$101

Break-even live

Break-even rent $1,125
Max offer price $134,900
Occupancy floor 87%

Sensitivity live

Price -10% $177 -5% $139 +0% $101 +5% $63 +10% $24
Rent -10% $2 -5% $51 +0% $101 +5% $150 +10% $200
Rate -1.0pp $169 -0.5pp $135 base $101 +0.5pp $66 +1.0pp $30

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
$33,725
Closing costs
$4,047
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3285 Sullivant Ave Unit D Columbus, OH 2.0 1.0 860 $1,200 $1.40 9d 1 0.24mi
690 Kingsford Rd Columbus, OH 2.0 1.0 864 $825 $0.95 45d 1 0.31mi
751 Kingsford Rd Unit C Columbus, OH 2.0 1.0 858 $1,200 $1.40 16d 1 0.36mi
881 Kingsford Rd Unit A Columbus, OH 2.0 1.0 895 $900 $1.01 5d 1 0.46mi
486-488 S Huron Ave Unit 488 Columbus, OH 2.0 1.0 1104 $1,150 $1.04 45d 1 0.58mi
775 Maurine Dr Columbus, OH 3.0 1.0 884 $1,525 $1.73 45d 1 0.65mi
1045 Binns Blvd Unit A Columbus, OH 2.0 1.0 731 $905 $1.24 25d 1 0.65mi
1118 Arnelle Ct Columbus, OH 2.0 1.5 975 $1,150 $1.18 45d 1 0.69mi
1138 McCarley Dr E Columbus, OH 2.0 1.5 975 $1,150 $1.18 45d 1 0.69mi
793 Wiltshire Rd Columbus, OH 2.0 1.0 900 $1,450 $1.61 45d 1 0.72mi
3712 Clime Rd Columbus, OH 2.0 1.0 1100 $1,250 $1.14 6d 1 0.85mi
364 S Chase Ave Unit B Columbus, OH 2.0 1.0 1010 $975 $0.97 45d 1 0.87mi
396 S Powell Ave Unit 396 Columbus, OH 2.0 1.0 1022 $925 $0.91 45d 1 0.91mi
1028 S Harris Ave Columbus, OH 3.0 1.0 900 $1,500 $1.67 45d 1 0.91mi
390 S Powell Ave Columbus, OH 2.0 1.0 775 $1,025 $1.32 4d 1 0.91mi
322 S Powell Ave Columbus, OH 2.0 1.0 1100 $950 $0.86 21d 1 0.96mi
406 1/2 S Hague Ave Columbus, OH 2.0 1.0 918 $765 $0.83 45d 1 0.96mi
50 Florence Ave Columbus, OH 3.0 1.0 910 $1,625 $1.79 45d 1 1.00mi
839-841 S Ogden Ave Columbus, OH 2.0 1.0 727 $1,000 $1.38 3d 1 1.02mi
475 S Ogden Ave Columbus, OH 2.0 1.0 888 $1,100 $1.24 25d 1 1.07mi
616-618 S Ogden Ave Columbus, OH 3.0 1.0 1100 $1,125 $1.02 45d 1 1.08mi
427 S Ogden Ave Unit 427 Columbus, OH 2.0 1.0 980 $1,350 $1.38 9d 1 1.09mi
148 S Powell Ave Columbus, OH 2.0 1.0 900 $1,050 $1.17 45d 1 1.11mi
148 S Powell Ave Unit B Columbus, OH 2.0 1.0 900 $1,000 $1.11 9d 1 1.11mi
661-663 S Burgess Ave Columbus, OH 3.0 1.0 1100 $1,028 $0.93 45d 1 1.12mi
375 S Burgess Ave Columbus, OH 2.0 1.0 732 $950 $1.30 21d 1 1.17mi
375 S Burgess Ave Columbus, OH 2.0 1.0 732 $950 $1.30 5d 1 1.17mi
945 Hodges Dr Columbus, OH 3.0 1.0 1078 $1,640 $1.52 25d 1 1.21mi
2545-2547 Sullivant Ave Columbus, OH 3.0 1.0 1064 $1,100 $1.03 12d 1 1.23mi
530 S Terrace Ave Columbus, OH 2.0 1.0 896 $900 $1.00 25d 1 1.28mi
169 N Wilson Rd Columbus, OH 1.0–2.0 1.0 615 $1,115 $1.81 3d 14 1.30mi
521-523 S Wayne Ave Columbus, OH 3.0 1.0 1092 $1,195 $1.09 5d 1 1.38mi
548 S Wayne Ave Columbus, OH 3.0 1.0 1008 $1,225 $1.22 21d 1 1.42mi
329 S Wayne Ave Columbus, OH 3.0 1.0 1120 $1,425 $1.27 4d 1 1.44mi
3152 Winding Creek Dr Unit 3152 Columbus, OH 2.0 1.0 964 $1,295 $1.34 45d 1 1.50mi

Listing history 43 events

  1. 2026-06-21
    pricedays on market $134,900 Active 37 DOM
  2. 2026-06-18
    days on market $144,900 Active 34 DOM
  3. 2026-06-17
    days on market $144,900 Active 33 DOM
  4. 2026-06-16
    days on market $144,900 Active 32 DOM
  5. 2026-06-15
    days on market $144,900 Active 31 DOM
  6. 2026-06-13
    days on market $144,900 Active 29 DOM
  7. 2026-06-09
    days on market $144,900 Active 25 DOM
  8. 2026-06-08
    days on market $144,900 Active 24 DOM
  9. 2026-06-07
    days on market $144,900 Active 23 DOM
  10. 2026-06-03
    days on market $144,900 Active 19 DOM
  11. 2026-06-02
    days on market $144,900 Active 18 DOM
  12. 2026-06-01
    days on market $144,900 Active 17 DOM
  13. 2026-05-31
    days on market $144,900 Active 16 DOM
  14. 2026-05-15
    listed $144,900 Active 550-char remark
  15. 2024-11-18
    soldstatus $6,955,000
  16. 2017-03-24
    soldstatus $47,000
  17. 2017-03-20
    soldstatus $47,000 Closed 169-char remark
    Show marketing remark (169 chars)

    One story 3 bedroom home with huge fenced in backyard! Newly painted and wood vinyl floor! Only 15 minutes from downtown and close to shopping dining and more! Must See!

  18. 2017-03-12
    status Pending 169-char remark
    Show marketing remark (169 chars)

    One story 3 bedroom home with huge fenced in backyard! Newly painted and wood vinyl floor! Only 15 minutes from downtown and close to shopping dining and more! Must See!

  19. 2017-03-02
    listed $54,900 Active 169-char remark
    Show marketing remark (169 chars)

    One story 3 bedroom home with huge fenced in backyard! Newly painted and wood vinyl floor! Only 15 minutes from downtown and close to shopping dining and more! Must See!

  20. 2017-03-02
    historical
    Show marketing remark (169 chars)

    One story 3 bedroom home with huge fenced in backyard! Newly painted and wood vinyl floor! Only 15 minutes from downtown and close to shopping dining and more! Must See!

  21. 2017-02-17
    price $54,900
  22. 2017-01-08
    price $59,900
  23. 2016-11-23
    listed $64,900 Active
  24. 2014-11-04
    historical
  25. 2014-10-03
    listed $60,900
  26. 2012-09-10
    soldstatus $37,000
  27. 2012-08-31
    historical
  28. 2012-06-04
    listed $39,500
  29. 2012-04-01
    historical
  30. 2011-09-16
    listed $47,000
  31. 2011-06-21
    historical
  32. 2010-04-09
    listed $44,900
  33. 2010-02-25
    soldstatus $12,000
  34. 2010-01-08
    historical
  35. 2009-12-04
    listed $15,900
  36. 2005-10-25
    soldstatus $85,000
  37. 2005-07-18
    soldstatus $24,000
  38. 2005-06-29
    historical
  39. 2005-03-10
    listed $27,900
  40. 1999-10-22
    soldstatus $48,000
  41. 1999-09-18
    historical
  42. 1999-05-10
    listed $54,900
  43. 1994-03-25
    soldstatus $14,600

ⓘ 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
$1,504 · $125/mo
Projected year-2 tax
$1,804 · $150/mo
Expected delta
+$300/yr (+$25/mo · 20.0%)

ⓘ 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 4/10 Moderate 7 d/yr ≥102°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
$15,034
− Mortgage interest
−$7,556
− Property taxes
−$1,504
− Insurance
−$674
− Repairs & maintenance
−$1,203
− Management
−$1,203
− Depreciation
−$3,924
Taxable loss
−$1,031
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$247
After-tax cash flow
$1,457/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)
42,962
Household income
$59,266
Rent vs Own
50.5% rent · 49.5% own
Severe rent burden
2290.0

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 0.58)
Race & ethnicity
White 61% Hispanic / Latino 16% Black 13% Two or more races 12% Asian 3%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Lithuanian 1% Slovak 1% Romanian 1%
Foreign-born
13% · Canada
Languages at home
81% English-only · Spanish 13% Arabic 2% 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
▼ -220.67%
Current HPI
265.7711
Rent YoY
▲ 4.49%
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

+892.5% since first listed
30 events — show timeline
  • 2026-05-15 Listed $144,900 CBRMLS
  • 2024-11-18 Sold (Public Records) $6,955,000 Public Records
  • 2017-03-24 Sold (Public Records) $47,000 Public Records
  • 2017-03-20 Sold (MLS) $47,000 CBRMLS
  • 2017-03-12 Pending CBRMLS
  • 2017-03-02 Listed $54,900 CBRMLS
  • 2017-03-02 Listing Removed CBRMLS
  • 2017-02-17 Price Changed $54,900 CBRMLS
  • 2017-01-08 Price Changed $59,900 CBRMLS
  • 2016-11-23 Listed $64,900 CBRMLS
  • 2014-11-04 Listing Removed CBRMLS
  • 2014-10-03 Listed $60,900 CBRMLS
  • 2012-09-10 Sold (MLS) $37,000 CBRMLS
  • 2012-08-31 Listing Removed CBRMLS
  • 2012-06-04 Listed $39,500 CBRMLS
  • 2012-04-01 Listing Removed CBRMLS
  • 2011-09-16 Listed $47,000 CBRMLS
  • 2011-06-21 Listing Removed CBRMLS
  • 2010-04-09 Listed $44,900 CBRMLS
  • 2010-02-25 Sold (MLS) $12,000 CBRMLS
  • 2010-01-08 Listing Removed CBRMLS
  • 2009-12-04 Listed $15,900 CBRMLS
  • 2005-10-25 Sold (Public Records) $85,000 Public Records
  • 2005-07-18 Sold (MLS) $24,000 CBRMLS
  • 2005-06-29 Listing Removed CBRMLS
  • 2005-03-10 Listed $27,900 CBRMLS
  • 1999-10-22 Sold (Public Records) $48,000 Public Records
  • 1999-09-18 Listing Removed CBRMLS
  • 1999-05-10 Listed $54,900 CBRMLS
  • 1994-03-25 Sold (Public Records) $14,600 Public Records

Property tax history

+4.2%/yr

Latest (2024): $1,504 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…