CashFlowRE
Sign in Sign up
2600 Plainview Ave 🔨 Auction
F Composite 30.87
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).

  • ARV discount +7.5/15.0
  • Cash flow +6.7/30.0
  • Livability +4.0/5.0
  • Schools +3.8/10.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.7/10.0
  • DSCR +0.9/10.0
  • Appreciation +0.0/10.0

$1

2600 Plainview Ave · Columbus, OH 43223
3 bd · 1.0 ba · 976 sqft · SingleFamily public records
Built 1969 0.69 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Court Ordered Sale by Private Selling Officer. All information we have on the property is included. We have no additional information, property condition is unknown. NO SHOWINGS, NO trespassing for any reason. Auction ends on February 11, 2026. Information is thought to be correct but not guaranteed. 5% Buyer Premium added to the high bid, $5,000 deposit is due within 24 hours of bidding end.

Key facts

  • 0.69 acre lot
  • Built 1969

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $192,272 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $-308 ($-4k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).

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 rising fast (+4.6%/yr); 144 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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).
  • This rent runs 33% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 288408.0% of price.
Recommended offer $1

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. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.67%
Cap rate
4.37%
Cash-on-cash
-6.86%
DSCR
0.69
GRM
12.4

CMA / ARV

ARV (on-the-fly)
$192,272
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2600 Plainview Ave 0.00mi 3/1.0 976 (0%) 1mo $69,405 $71 100
2538 Vanderberg Ave 0.44mi 2/1.0 (-1) 988 (+1%) 5mo $195,000 $197 68
975 Hodges Dr 0.35mi 3/1.5 1,064 (+9%) 7mo $183,000 $172 61
2530 Vanderberg Ave 0.44mi 2/1.0 (-1) 864 (-12%) 5mo $184,000 $213 52
2580 Eakin Rd 0.51mi 2/1.0 (-1) 1,056 (+8%) 8mo $175,000 $166 51
713 S Ogden Ave 0.73mi 3/1.0 1,034 (+6%) 7mo $155,000 $150 50
1116 Bellflower Ave 0.43mi 3/1.5 1,104 (+13%) 8mo $230,000 $208 49
805 S Warren Ave 0.64mi 3/2.0 1,054 (+8%) 6mo $190,000 $180 48
686 S Burgess Ave 0.74mi 2/1.0 (-1) 1,056 (+8%) 1mo $82,500 $78 46
724 S Ogden Ave 0.71mi 2/1.0 (-1) 880 (-10%) 1mo $175,000 $199 45
815 S Wayne Ave 0.57mi 2/1.5 (-1) 852 (-13%) 2mo $180,000 $211 44
1607 Red Leaf Ln 0.73mi 2/1.0 (-1) 896 (-8%) 5mo $205,000 $229 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 · 4.61% rent growth · sell at horizon

5-year hold
IRR
-26.4%
Equity multiple
0.10×
Total profit
$-48,601
Equity at exit
$28,668
10-year hold
IRR
-19.0%
Equity multiple
-0.09×
Total profit
$-58,447
Equity at exit
$16,624

Cash invested: $53,836 (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 43223

Rents YoY
4.6%
Active inventory
144

Monthly cashflow live

Estimated rent
$1,293 high interval (Pro) →
Mortgage (P&I)
$1,008
Tax est. 1.5%
$240 /mo · $2,884/yr
Insurance
$80
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$-308

Break-even live

Break-even rent $1,682
Max offer price $147,761
Occupancy floor

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
$48,068
Closing costs
$5,768
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 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
945 Hodges Dr Columbus, OH 3.0 1.0 1078 $1,640 $1.52 23d 1 0.40mi
947 E Forest Creek Dr Columbus, OH 2.0 1.5 950 $1,200 $1.26 43d 2 0.54mi
1028 S Harris Ave Columbus, OH 3.0 1.0 900 $1,500 $1.67 43d 1 0.54mi
839-841 S Ogden Ave Columbus, OH 2.0 1.0 727 $1,000 $1.38 1d 1 0.59mi
2210 October Ridge Dr Unit 2232 Columbus, OH 2.0 1.5 950 $1,200 $1.26 2d 1 0.63mi
2210 October Ridge Dr Unit 2224 Columbus, OH 2.0 1.5 950 $1,200 $1.26 23d 1 0.64mi
661-663 S Burgess Ave Columbus, OH 3.0 1.0 1100 $1,028 $0.93 43d 1 0.80mi
793 Wiltshire Rd Columbus, OH 2.0 1.0 900 $1,450 $1.61 43d 1 0.81mi
2173 W Mound St Unit A Columbus, OH 2.0 1.0 825 $900 $1.09 43d 1 0.82mi
2167 W Mound St Unit C Columbus, OH 2.0 1.0 825 $900 $1.09 43d 1 0.83mi
1045 Binns Blvd Unit A Columbus, OH 2.0 1.0 731 $905 $1.24 23d 1 0.86mi
2157 W Mound St Unit C Columbus, OH 2.0 1.0 825 $900 $1.09 43d 1 0.87mi
616-618 S Ogden Ave Columbus, OH 3.0 1.0 1100 $1,125 $1.02 43d 1 0.88mi
791-793 Butler Ave Unit 791 Columbus, OH 3.0 1.0 1000 $1,395 $1.40 2d 1 0.90mi
3152 Winding Creek Dr Unit 3152 Columbus, OH 2.0 1.0 964 $1,295 $1.34 43d 1 0.96mi
548 S Wayne Ave Columbus, OH 3.0 1.0 1008 $1,225 $1.22 19d 1 0.98mi
530 S Terrace Ave Columbus, OH 2.0 1.0 896 $900 $1.00 23d 1 0.99mi
521-523 S Wayne Ave Columbus, OH 3.0 1.0 1092 $1,195 $1.09 3d 1 1.00mi
2545-2547 Sullivant Ave Columbus, OH 3.0 1.0 1064 $1,100 $1.03 10d 1 1.01mi
475 S Ogden Ave Columbus, OH 2.0 1.0 888 $1,100 $1.24 23d 1 1.08mi
2203 Clarendon Ln Unit 2203 Columbus, OH 2.0 1.0 835 $1,000 $1.20 12d 1 1.10mi
427 S Ogden Ave Unit 427 Columbus, OH 2.0 1.0 980 $1,350 $1.38 7d 1 1.15mi
1928-1930 Vaughn St Unit 1928 Columbus, OH 2.0 1.0 919 $957 $1.04 43d 1 1.16mi
375 S Burgess Ave Columbus, OH 2.0 1.0 732 $950 $1.30 19d 1 1.21mi
375 S Burgess Ave Columbus, OH 2.0 1.0 732 $950 $1.30 3d 1 1.21mi
406 1/2 S Hague Ave Columbus, OH 2.0 1.0 918 $765 $0.83 43d 1 1.22mi
396 S Powell Ave Unit 396 Columbus, OH 2.0 1.0 1022 $925 $0.91 43d 1 1.25mi
390 S Powell Ave Columbus, OH 2.0 1.0 775 $1,025 $1.32 2d 1 1.26mi
486-488 S Huron Ave Unit 488 Columbus, OH 2.0 1.0 1104 $1,150 $1.04 43d 1 1.27mi
329 S Wayne Ave Columbus, OH 3.0 1.0 1120 $1,425 $1.27 2d 1 1.28mi
364 S Chase Ave Unit B Columbus, OH 2.0 1.0 1010 $975 $0.97 43d 1 1.32mi
322 S Powell Ave Columbus, OH 2.0 1.0 1100 $950 $0.86 19d 1 1.35mi
252-254 S Wayne Ave Unit 254 Columbus, OH 3.0 1.0 1120 $1,300 $1.16 17d 1 1.39mi
257 Clarendon Ave Unit 257,259,261,263 Columbus, OH 2.0 1.0 1000 $1,200 $1.20 43d 1 1.43mi
3285 Sullivant Ave Unit D Columbus, OH 2.0 1.0 860 $1,200 $1.40 7d 1 1.44mi
1138 McCarley Dr E Columbus, OH 2.0 1.5 975 $1,150 $1.18 43d 1 1.50mi

Listing history 4 events

  1. 2026-02-11
    status Pending
  2. 2026-02-02
    listed $1
  3. 2026-02-02
    historical
  4. 1994-10-18
    soldstatus $50,000

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥102°F today · 17 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
$15,511
− Mortgage interest
−$10,770
− Property taxes
−$2,884
− Insurance
−$961
− Repairs & maintenance
−$1,241
− Management
−$1,241
− Depreciation
−$5,593
Taxable loss
−$7,180
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,723
After-tax cash flow
$-1,968/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

County
Franklin County · 1,351,780 people
City population
612,189
Metro
Columbus, OH
Population (ZIP)
28,187
Household income
$46,911
Rent vs Own
55.7% rent · 44.3% own
Severe rent burden
1689.0

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 0.55)
Race & ethnicity
White 63% Black 22% Two or more races 8% Hispanic / Latino 8%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3%
Common ancestry
Romanian 4% Italian 1% Slovak 1%
Foreign-born
5% · Canada
Languages at home
91% English-only · Spanish 5%

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
▼ -135.33%
Current HPI
211.6742
Rent YoY
▲ 4.61%
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

4 events — show timeline
  • 2026-02-11 Pending CBRMLS
  • 2026-02-02 Listing Removed CBRMLS
  • 2026-02-02 Listed $1 CBRMLS
  • 1994-10-18 Sold (Public Records) $50,000 Public Records

Property tax history

+10.9%/yr

Latest (2024): $3,759 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…