620 S Warren Ave · Columbus, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
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 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +18.0/30.0
- ARV discount +15.0/15.0
- DSCR +5.6/10.0
- 1% rule +5.0/10.0
- Livability +4.0/5.0
- Rent growth +3.6/5.0
- Condition / age +2.5/5.0
- Schools +1.7/10.0
- Appreciation +0.0/10.0
$120,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Short sale. Looking for a home to make your own? Great front porch to have your morning coffee. Mature neighborhood close to a beautiful neighborhood church. This two-story home offers two bedrooms, one bath, kitchen, dining room with a family room with a decorative fireplace. Full basement - great for storage. Nice backyard for cooking out and entertaining. A garage slab ready to go to build a two-car garage. Call today for your appointment!
Key facts
- Decorative fireplace
- Front porch
- Full basement
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $120k.
Deal economics
- At list price, monthly cash flow is $104 ($1k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $120k).
- Recommended offer: $106k (12.0% below list) — sets the bar for market timing.
- Cap rate 7.3% 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.
- 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.
- Zoned schools: Indianola Informal K-8 School (math 43% / reading 58%, grade D+, #896 of 1,584 statewide, top 57%, 684 students, 0% FRL); Arts Impact Middle School (Aims) (math 17% / reading 25%, grade F, #608 of 654 statewide, top 93%, 532 students, 0% FRL); Briggs High School (math 2% / reading 22%, grade F, #726 of 781 statewide, top 94%, 980 students, 0% FRL) — zoned schools average 0% FRL vs 72% district-wide (72 pts lower); this property's tenant base skews higher-income than the district average.
- Market conditions: Rents rising fast (+4.5%/yr); 187 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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 $830 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 305 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 24y ago; this cycle's ask has dropped $79k (40%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 305 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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?
- 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
- 1.00% ✓
- Cap rate
- 7.33%
- Cash-on-cash
- 3.70%
- DSCR
- 1.16
- GRM
- 8.3
CMA / ARV
- ARV (median comp)
- $174,952
- List price
- $120,000
- Delta
- -31.41%
- 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 |
|---|---|---|---|---|---|---|---|
| 510 S Warren Ave | 0.16mi | 3/1.0 (+1) | 1,144 (+0%) | 2mo | $189,000 | $165 | 86 |
| 570 Wiltshire Rd | 0.23mi | 2/1.0 | 1,100 (-4%) | 2mo | $190,000 | $173 | 82 |
| 686 S Burgess Ave | 0.17mi | 2/1.0 | 1,056 (-7%) | 1mo | $82,500 | $78 | 79 |
| 586 S Hague Ave | 0.16mi | 3/1.0 (+1) | 1,208 (+6%) | 2mo | $180,000 | $149 | 76 |
| 2712 Eakin Rd | 0.28mi | 3/2.0 (+1) | 1,152 (+1%) | 2mo | $233,500 | $203 | 75 |
| 416 S Burgess Ave | 0.31mi | 2/1.0 | 1,210 (+6%) | 1mo | $134,900 | $111 | 75 |
| 446 S Eureka Ave | 0.39mi | 3/1.0 (+1) | 1,144 (+0%) | 2mo | $125,000 | $109 | 74 |
| 691 S Warren Ave | 0.11mi | 3/1.0 (+1) | 1,288 (+13%) | 1mo | $95,000 | $74 | 67 |
| 229 S Richardson Ave | 0.57mi | 3/1.0 (+1) | 1,168 (+2%) | 1mo | $165,000 | $141 | 63 |
| 349 S Richardson Ave | 0.41mi | 2/1.0 | 1,004 (-12%) | 2mo | $169,900 | $169 | 60 |
| 334 S Wayne Ave | 0.54mi | 3/1.0 (+1) | 1,057 (-7%) | 2mo | $188,500 | $178 | 56 |
| 246 S Terrace Ave | 0.58mi | 3/1.0 (+1) | 1,232 (+8%) | 1mo | $205,000 | $166 | 54 |
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
- IRR
- -8.8%
- Equity multiple
- 0.67×
- Total profit
- $-10,984
- Equity at exit
- $17,892
- IRR
- 2.6%
- Equity multiple
- 1.20×
- Total profit
- $6,786
- Equity at exit
- $10,375
Cash invested: $33,600 (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 43204
- Rents YoY
- 4.5%
- Active inventory
- 187
- Price-to-rent
- 8.3×
Monthly cashflow live
- Estimated rent
- $1,201 high interval (Pro) →
- Mortgage (P&I)
- −$629
- Tax from tax record
- −$166 /mo · $1,990/yr
- Insurance
- −$50
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$252
- Net cashflow
- $104
Break-even live
Sensitivity live
| Price | -10% $172 | -5% $138 | +0% $104 | +5% $70 | +10% $36 |
|---|---|---|---|---|---|
| Rent | -10% $9 | -5% $56 | +0% $104 | +5% $151 | +10% $199 |
| Rate | -1.0pp $164 | -0.5pp $134 | base $104 | +0.5pp $73 | +1.0pp $41 |
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
- $30,000
- Closing costs
- $3,600
- 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 |
|---|---|---|---|---|---|---|---|---|
| 616-618 S Ogden Ave Columbus, OH | 3.0 | 1.0 | 1100 | $1,125 | $1.02 | 45d | 1 | 0.07mi |
| 608 Racine Ave #610 Columbus, OH | 3.0 | 1.0 | 1168 | $1,195 | $1.02 | 45d | 1 | 0.07mi |
| 661-663 S Burgess Ave Columbus, OH | 3.0 | 1.0 | 1100 | $1,028 | $0.93 | 45d | 1 | 0.12mi |
| 2709-2711 Sullivant Ave Columbus, OH | 3.0 | 2.0 | 1344 | $1,380 | $1.03 | 4d | 1 | 0.13mi |
| 2709-2711 Sullivant Ave Unit 2709 Columbus, OH | 3.0 | 2.0 | 1344 | $1,380 | $1.03 | 4d | 1 | 0.13mi |
| 475 S Ogden Ave Columbus, OH | 2.0 | 1.0 | 888 | $1,100 | $1.24 | 25d | 1 | 0.22mi |
| 2545-2547 Sullivant Ave Columbus, OH | 3.0 | 1.0 | 1064 | $1,100 | $1.03 | 12d | 1 | 0.25mi |
| 530 S Terrace Ave Columbus, OH | 2.0 | 1.0 | 896 | $900 | $1.00 | 25d | 1 | 0.28mi |
| 427 S Ogden Ave Unit 427 Columbus, OH | 2.0 | 1.0 | 980 | $1,350 | $1.38 | 9d | 1 | 0.29mi |
| 839-841 S Ogden Ave Columbus, OH | 2.0 | 1.0 | 727 | $1,000 | $1.38 | 3d | 1 | 0.30mi |
| 695 S Eureka Ave Columbus, OH | 3.0 | 1.0 | 1344 | $1,425 | $1.06 | 22d | 1 | 0.34mi |
| 406 1/2 S Hague Ave Columbus, OH | 2.0 | 1.0 | 918 | $765 | $0.83 | 45d | 1 | 0.35mi |
| 375 S Burgess Ave Columbus, OH | 2.0 | 1.0 | 732 | $950 | $1.30 | 5d | 1 | 0.37mi |
| 375 S Burgess Ave Columbus, OH | 2.0 | 1.0 | 732 | $950 | $1.30 | 21d | 1 | 0.37mi |
| 521-523 S Wayne Ave Columbus, OH | 3.0 | 1.0 | 1092 | $1,195 | $1.09 | 5d | 1 | 0.38mi |
| 793 Wiltshire Rd Columbus, OH | 2.0 | 1.0 | 900 | $1,450 | $1.61 | 45d | 1 | 0.39mi |
| 396 S Powell Ave Unit 396 Columbus, OH | 2.0 | 1.0 | 1022 | $925 | $0.91 | 45d | 1 | 0.40mi |
| 390 S Powell Ave Columbus, OH | 2.0 | 1.0 | 775 | $1,025 | $1.32 | 4d | 1 | 0.40mi |
| 548 S Wayne Ave Columbus, OH | 3.0 | 1.0 | 1008 | $1,225 | $1.22 | 21d | 1 | 0.41mi |
| 2883-2889 Wicklow Rd Columbus, OH | 2.0 | 1.0 | 1200 | $1,099 | $0.92 | 45d | 1 | 0.43mi |
| 945 Hodges Dr Columbus, OH | 3.0 | 1.0 | 1078 | $1,640 | $1.52 | 25d | 1 | 0.47mi |
| 364 S Chase Ave Unit B Columbus, OH | 2.0 | 1.0 | 1010 | $975 | $0.97 | 45d | 1 | 0.47mi |
| 322 S Powell Ave Columbus, OH | 2.0 | 1.0 | 1100 | $950 | $0.86 | 21d | 1 | 0.49mi |
| 664 S Wheatland Ave Unit 1 Columbus, OH | 1.0 | 1.0 | 700 | $895 | $1.28 | 13d | 1 | 0.54mi |
| 329 S Wayne Ave Columbus, OH | 3.0 | 1.0 | 1120 | $1,425 | $1.27 | 4d | 1 | 0.55mi |
| 486-488 S Huron Ave Unit 488 Columbus, OH | 2.0 | 1.0 | 1104 | $1,150 | $1.04 | 45d | 1 | 0.55mi |
| 1028 S Harris Ave Columbus, OH | 3.0 | 1.0 | 900 | $1,500 | $1.67 | 45d | 1 | 0.61mi |
| 252-254 S Wayne Ave Unit 254 Columbus, OH | 3.0 | 1.0 | 1120 | $1,300 | $1.16 | 18d | 1 | 0.66mi |
| 2203 Clarendon Ln Unit 2203 Columbus, OH | 2.0 | 1.0 | 835 | $1,000 | $1.20 | 14d | 1 | 0.70mi |
| 2205 Sullivant Ave Columbus, OH | 3.0 | 1.0 | 1275 | $1,200 | $0.94 | 45d | 1 | 0.71mi |
| 148 S Powell Ave Columbus, OH | 2.0 | 1.0 | 900 | $1,050 | $1.17 | 45d | 1 | 0.71mi |
| 148 S Powell Ave Unit B Columbus, OH | 2.0 | 1.0 | 900 | $1,000 | $1.11 | 9d | 1 | 0.71mi |
| 947 E Forest Creek Dr Columbus, OH | 2.0 | 1.5 | 950 | $1,200 | $1.26 | 45d | 2 | 0.75mi |
| 2174 Sullivant Ave Columbus, OH | 1.0 | 1.0 | 800 | $775 | $0.97 | 45d | 1 | 0.76mi |
| 2173 W Mound St Unit A Columbus, OH | 2.0 | 1.0 | 825 | $900 | $1.09 | 45d | 1 | 0.78mi |
| 331 S Westgate Ave #333 Columbus, OH | 1.0 | 1.0 | 1129 | $1,150 | $1.02 | 5d | 1 | 0.78mi |
| 331-333 S Westgate Ave Columbus, OH | 1.0 | 1.0 | 800 | $1,150 | $1.44 | 18d | 1 | 0.78mi |
| 92 S Hague Ave Columbus, OH | 3.0 | 2.0 | 1456 | $1,400 | $0.96 | 25d | 1 | 0.78mi |
| 2157 W Mound St Unit C Columbus, OH | 2.0 | 1.0 | 825 | $900 | $1.09 | 45d | 1 | 0.78mi |
| 80 S Warren Ave Columbus, OH | 3.0 | 1.0 | 1258 | $1,345 | $1.07 | 5d | 1 | 0.79mi |
Listing history 35 events
-
2026-06-21days on market $120,000 Active 305 DOM
-
2026-06-18days on market $120,000 Active 302 DOM
-
2026-06-17days on market $120,000 Active 301 DOM
-
2026-06-16days on market $120,000 Active 300 DOM
-
2026-06-15days on market $120,000 Active 299 DOM
-
2026-06-13days on market $120,000 Active 297 DOM
-
2026-06-13days on market $120,000 Active 296 DOM
-
2026-06-09days on market $120,000 Active 293 DOM
-
2026-06-08days on market $120,000 Active 292 DOM
-
2026-06-07days on market $120,000 Active 291 DOM
-
2026-06-05days on market $120,000 Active 288 DOM
-
2026-06-03days on market $120,000 Active 287 DOM
-
2026-06-02days on market $120,000 Active 286 DOM
-
2026-06-01days on market $120,000 Active 285 DOM
-
2026-05-31days on market $120,000 Active 284 DOM
-
2026-04-14status Active 447-char remark
Show marketing remark (447 chars)
Short sale. Looking for a home to make your own? Great front porch to have your morning coffee. Mature neighborhood close to a beautiful neighborhood church. This two-story home offers two bedrooms, one bath, kitchen, dining room with a family room with a decorative fireplace. Full basement - great for storage. Nice backyard for cooking out and entertaining. A garage slab ready to go to build a two-car garage. Call today for your appointment!
-
2026-03-02historical Contingent 447-char remark
Show marketing remark (447 chars)
Short sale. Looking for a home to make your own? Great front porch to have your morning coffee. Mature neighborhood close to a beautiful neighborhood church. This two-story home offers two bedrooms, one bath, kitchen, dining room with a family room with a decorative fireplace. Full basement - great for storage. Nice backyard for cooking out and entertaining. A garage slab ready to go to build a two-car garage. Call today for your appointment!
-
2026-01-20price $120,000 447-char remark
Show marketing remark (447 chars)
Short sale. Looking for a home to make your own? Great front porch to have your morning coffee. Mature neighborhood close to a beautiful neighborhood church. This two-story home offers two bedrooms, one bath, kitchen, dining room with a family room with a decorative fireplace. Full basement - great for storage. Nice backyard for cooking out and entertaining. A garage slab ready to go to build a two-car garage. Call today for your appointment!
-
2025-10-10price $145,000 447-char remark
Show marketing remark (447 chars)
Short sale. Looking for a home to make your own? Great front porch to have your morning coffee. Mature neighborhood close to a beautiful neighborhood church. This two-story home offers two bedrooms, one bath, kitchen, dining room with a family room with a decorative fireplace. Full basement - great for storage. Nice backyard for cooking out and entertaining. A garage slab ready to go to build a two-car garage. Call today for your appointment!
-
2025-09-25price $150,000 447-char remark
Show marketing remark (447 chars)
Short sale. Looking for a home to make your own? Great front porch to have your morning coffee. Mature neighborhood close to a beautiful neighborhood church. This two-story home offers two bedrooms, one bath, kitchen, dining room with a family room with a decorative fireplace. Full basement - great for storage. Nice backyard for cooking out and entertaining. A garage slab ready to go to build a two-car garage. Call today for your appointment!
-
2025-09-08price $160,000 447-char remark
Show marketing remark (447 chars)
Short sale. Looking for a home to make your own? Great front porch to have your morning coffee. Mature neighborhood close to a beautiful neighborhood church. This two-story home offers two bedrooms, one bath, kitchen, dining room with a family room with a decorative fireplace. Full basement - great for storage. Nice backyard for cooking out and entertaining. A garage slab ready to go to build a two-car garage. Call today for your appointment!
-
2025-08-30price $179,900 447-char remark
Show marketing remark (447 chars)
Short sale. Looking for a home to make your own? Great front porch to have your morning coffee. Mature neighborhood close to a beautiful neighborhood church. This two-story home offers two bedrooms, one bath, kitchen, dining room with a family room with a decorative fireplace. Full basement - great for storage. Nice backyard for cooking out and entertaining. A garage slab ready to go to build a two-car garage. Call today for your appointment!
-
2025-08-20$199,000 Active 447-char remark
Show marketing remark (447 chars)
Short sale. Looking for a home to make your own? Great front porch to have your morning coffee. Mature neighborhood close to a beautiful neighborhood church. This two-story home offers two bedrooms, one bath, kitchen, dining room with a family room with a decorative fireplace. Full basement - great for storage. Nice backyard for cooking out and entertaining. A garage slab ready to go to build a two-car garage. Call today for your appointment!
-
2021-09-28soldstatus $124,900
-
2021-09-14soldstatus $124,900 Closed 635-char remark
Show marketing remark (635 chars)
Welcome to South Warren! This renovated home features sun-filled rooms, gleaming new flooring, and is freshly painted throughout boasting an updated kitchen with new cabinetry, remodeled full bathroom, and everything totally replaced inside over the years: plumbing, electrical, windows, roof, HVAC, and more! Fully fenced in back yard + garage that's ready for your finishing touches! Tucked away on quiet street near Burroughs Elementary School and 1 street away from a brand new park, close to everything Columbus has to offer with endless options for entertainment, food, and shopping while keeping the peace & quiet at home!
-
2021-08-08historical Contingent Finance and Inspection 635-char remark
Show marketing remark (635 chars)
Welcome to South Warren! This renovated home features sun-filled rooms, gleaming new flooring, and is freshly painted throughout boasting an updated kitchen with new cabinetry, remodeled full bathroom, and everything totally replaced inside over the years: plumbing, electrical, windows, roof, HVAC, and more! Fully fenced in back yard + garage that's ready for your finishing touches! Tucked away on quiet street near Burroughs Elementary School and 1 street away from a brand new park, close to everything Columbus has to offer with endless options for entertainment, food, and shopping while keeping the peace & quiet at home!
-
2021-08-06$124,900 Active 635-char remark
Show marketing remark (635 chars)
Welcome to South Warren! This renovated home features sun-filled rooms, gleaming new flooring, and is freshly painted throughout boasting an updated kitchen with new cabinetry, remodeled full bathroom, and everything totally replaced inside over the years: plumbing, electrical, windows, roof, HVAC, and more! Fully fenced in back yard + garage that's ready for your finishing touches! Tucked away on quiet street near Burroughs Elementary School and 1 street away from a brand new park, close to everything Columbus has to offer with endless options for entertainment, food, and shopping while keeping the peace & quiet at home!
-
2016-04-29soldstatus $20,000 Closed
-
2016-04-08status Pending
-
2016-02-04price $24,900
-
2015-12-25$29,900 Active
-
2002-10-01soldstatus $58,800
-
2002-08-04historical
-
2002-04-03$57,900
-
1980-08-01soldstatus $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
- $1,990 · $166/mo
- Projected year-2 tax
- $1,990 · $166/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ 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 ≥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
- $14,413
- − Mortgage interest
- −$6,722
- − Property taxes
- −$1,990
- − Insurance
- −$600
- − Repairs & maintenance
- −$1,153
- − Management
- −$1,153
- − Depreciation
- −$3,491
- Taxable loss
- −$696
- Est. tax savings @ 24.0%
- +$167
- After-tax cash flow
- $1,412/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)
- 42,962
- Household income
- $59,266
- Rent vs 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 |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+361.5% since first listed20 events — show timeline
- 2026-04-14 Relisted — CBRMLS
- 2026-03-02 Contingent — CBRMLS
- 2026-01-20 Price Changed $120,000 CBRMLS
- 2025-10-10 Price Changed $145,000 CBRMLS
- 2025-09-25 Price Changed $150,000 CBRMLS
- 2025-09-08 Price Changed $160,000 CBRMLS
- 2025-08-30 Price Changed $179,900 CBRMLS
- 2025-08-20 Listed $199,000 CBRMLS
- 2021-09-28 Sold (Public Records) $124,900 Public Records
- 2021-09-14 Sold (MLS) $124,900 CBRMLS
- 2021-08-08 Contingent — CBRMLS
- 2021-08-06 Listed $124,900 CBRMLS
- 2016-04-29 Sold (MLS) $20,000 CBRMLS
- 2016-04-08 Pending — CBRMLS
- 2016-02-04 Price Changed $24,900 CBRMLS
- 2015-12-25 Listed $29,900 CBRMLS
- 2002-10-01 Sold (Public Records) $58,800 Public Records
- 2002-08-04 Listing Removed — CBRMLS
- 2002-04-03 Listed $57,900 CBRMLS
- 1980-08-01 Sold (Public Records) $26,000 Public Records
Property tax history
+8.7%/yrLatest (2024): $1,990 · -6.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…