CashFlowRE
Sign in Sign up
5254 Dietrich Ave
D Composite 42.18
Why this score? — see what drove the D 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 +15.0/15.0
  • Cash flow +8.2/30.0
  • Schools +5.8/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +2.2/10.0
  • Appreciation +0.0/10.0

$349,900

5254 Dietrich Ave · Commercial Point, OH 43146
4 bd · 2.5 ba · 1,560 sqft · SingleFamily public records · 17 Days on market
Built 2002 0.26 ac lot $224/sqft · 20% below area Est $435k · 20% under $42/mo HOA · 2% of rent

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

Listing remarks MLS

Lovely, well maintained home in welcoming Southern Point! Sits within the highly sought after Teays Valley school system! Replaced roof, furnace, A/C, HWT, sump pump w/ battery backup, stove, microwave, dishwasher, new flooring in upstairs bath, and radon mitigation completed. Home is also equipped with water softener and reverse osmosis system! Huge backyard with enormous deck and firepit for outdoor fun. Enjoy your community w/ walking paths, stocked pond for fishing, Olympic size pool, and 3 playgrounds! Partial basement is unfinished, but a ton of storage space! You will love this home and all the amenities the community provides. Minutes from Grove City and 270 & I-71.

Key facts

  • 0.26 acre lot
  • 2 garage spots
  • Community pool

Property features AI

Finance

  • Other: Located in the Southern Point subdivision, Scioto township
  • HOA & community: Homeowners association with amenities including pool, park, bike/walk path and sidewalks; Association fee $125 quarterly

Exterior

  • Parking: Attached garage with 2 spaces; Garage door opener
  • Security: Security system
  • Utilities: Public water; Public sewer
  • Home design: Single-family home; Two stories; Built in 2002; No shared/common walls
  • Construction: Block foundation
  • Exterior features: Deck; Fenced yard

Interior

  • Flooring: Wood flooring; Carpet; Vinyl
  • Bathrooms: Two full bathrooms and one half bathroom (3 total)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Partial basement; Insulated windows

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 4-bed/2.5-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-328 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $292k (16.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $257k (26.5% below list).
  • Recommended offer: $257k (26.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.2% vs local median 3.3% in Commercial Point — 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 72/100 on livability (#388 in OH) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F, health & safety F.
  • Teays Valley Local (town): math 66% / reading 68% proficiency, ranked #166 of 656 in OH (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Scioto Elementary School (math 71% / reading 71%, grade A-, #371 of 1,584 statewide, top 24%, 640 students, 21% FRL); Teays Valley West Middle School (math 67% / reading 64%, grade A-, #186 of 654 statewide, top 29%, 534 students, 18% FRL); Teays Valley High School (math 50% / reading 70%, grade C+, #239 of 781 statewide, top 31%, 1,196 students, 22% FRL).
  • Market conditions: 27 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 312 units permitted in Pickaway County in 2024 (0 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($74k/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 $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Pickaway County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($345k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Recommended offer $257,100 (26.5% below list)

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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.73%
Cap rate
5.17%
Cash-on-cash
-4.02%
DSCR
0.82
GRM
11.3

CMA / ARV

ARV (median comp)
$435,096
List price
$349,900
Delta
-19.58%
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
5254 Dietrich Ave 0.00mi 4/2.5 1,560 (0%) 0mo $352,900 $226 100
298 Shady Hollow Dr 0.06mi 3/2.0 (-1) 1,635 (+5%) 0mo $406,500 $249 82
5261 Dietrich Ave 0.03mi 4/3.5 1,682 (+8%) 4mo $338,500 $201 78
5384 Horseshoe Dr N 0.22mi 3/2.5 (-1) 1,584 (+2%) 7mo $294,900 $186 76
302 Shady Hollow Dr 0.06mi 4/2.0 1,786 (+14%) 3mo $399,900 $224 68
4956 Durrett Rd 0.47mi 3/2.0 (-1) 1,552 (-0%) 4mo $278,500 $179 67
5765 Boucher Dr 0.50mi 4/2.5 1,536 (-2%) 12mo $349,900 $228 64
5710 Boucher Dr 0.45mi 3/2.5 (-1) 1,608 (+3%) 7mo $320,000 $199 63
4956 Durrett Rd 0.47mi 3/1.0 (-1) 1,552 (-0%) 10mo $170,500 $110 58
5155 Horseshoe Dr S 0.15mi 3/2.5 (-1) 1,709 (+10%) 17mo $350,000 $205 58
5550 Stevens Dr 0.31mi 3/3.0 (-1) 1,780 (+14%) 8mo $338,900 $190 48
5610 Boucher Dr 0.35mi 3/2.5 (-1) 1,334 (-14%) 10mo $360,000 $270 46

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-23.1%
Equity multiple
0.21×
Total profit
$-77,585
Equity at exit
$52,171
10-year hold
IRR
-17.6%
Equity multiple
0.04×
Total profit
$-94,446
Equity at exit
$30,253

Cash invested: $97,972 (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 43146

Home prices YoY
-26.8%
Active inventory
27
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$2,571 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$336 /mo · $4,036/yr
Insurance
$146
HOA
$42
Vacancy / Maint / Mgmt
$540
Net cashflow
$-328

Break-even live

Break-even rent $2,986
Max offer price $291,963
Occupancy floor

Sensitivity live

Price -10% $-130 -5% $-229 +0% $-328 +5% $-427 +10% $-526
Rent -10% $-531 -5% $-430 +0% $-328 +5% $-226 +10% $-125
Rate -1.0pp $-152 -0.5pp $-239 base $-328 +0.5pp $-419 +1.0pp $-511

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
$87,475
Closing costs
$10,497
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5584 Lanterns Way Orient, OH 3.0 2.5 1928 $2,571 $1.33 3d 1 0.48mi

HOA detail

Monthly dues
$42 · $504/yr
Likely covers
waterlandscapingpool

Listing history 15 events

  1. 2026-05-12
    historical Contingent 1115-char remark
  2. 2026-05-09
    listed $349,900 Active 1115-char remark
  3. 2026-05-07
    historical $349,900 1115-char remark
  4. 2023-06-22
    soldstatus $318,000
  5. 2023-06-16
    soldstatus $318,000 Closed 691-char remark
    Show marketing remark (691 chars)

    Lovely, well maintained home in welcoming Southern Point! Sits within the highly sought after Teays Valley school system! Replaced roof, furnace, A/C, HWT, sump pump w/ battery backup, stove, microwave, dishwasher, new flooring in upstairs bath, and radon mitigation completed. Home is also equipped with water softener and reverse osmosis system! Huge backyard with enormous deck and firepit for outdoor fun. Enjoy your community w/ walking paths, stocked pond for fishing, Olympic size pool, and 3 playgrounds! Partial basement is unfinished, but a ton of storage space! You will love this home and all the amenities the community provides. Minutes from Grove City and 270 & I-71.

  6. 2023-05-17
    historical Contingent Finance and Inspection 691-char remark
    Show marketing remark (691 chars)

    Lovely, well maintained home in welcoming Southern Point! Sits within the highly sought after Teays Valley school system! Replaced roof, furnace, A/C, HWT, sump pump w/ battery backup, stove, microwave, dishwasher, new flooring in upstairs bath, and radon mitigation completed. Home is also equipped with water softener and reverse osmosis system! Huge backyard with enormous deck and firepit for outdoor fun. Enjoy your community w/ walking paths, stocked pond for fishing, Olympic size pool, and 3 playgrounds! Partial basement is unfinished, but a ton of storage space! You will love this home and all the amenities the community provides. Minutes from Grove City and 270 & I-71.

  7. 2023-05-15
    listed $309,000 Active 691-char remark
    Show marketing remark (691 chars)

    Lovely, well maintained home in welcoming Southern Point! Sits within the highly sought after Teays Valley school system! Replaced roof, furnace, A/C, HWT, sump pump w/ battery backup, stove, microwave, dishwasher, new flooring in upstairs bath, and radon mitigation completed. Home is also equipped with water softener and reverse osmosis system! Huge backyard with enormous deck and firepit for outdoor fun. Enjoy your community w/ walking paths, stocked pond for fishing, Olympic size pool, and 3 playgrounds! Partial basement is unfinished, but a ton of storage space! You will love this home and all the amenities the community provides. Minutes from Grove City and 270 & I-71.

  8. 2018-07-25
    soldstatus $218,000
  9. 2018-07-19
    soldstatus $218,000 Closed
    Show marketing remark (419 chars)

    Welcome to 5254 Dietrich Avenue located in the beautiful Southern Point community! This beautiful 2 story home features 4 spacious bedrooms, 2 and 1/2 baths, dining room, eating area, wood flooring, large back yard, deck and much more. The community offers a pool, stocked pond for fishing, parks, and walking paths. No showings or offers accepted until after the Open House scheduled for Sunday, April 29, 2018, 1-3pm.

  10. 2018-05-13
    historical Contingent Finance and Inspection
    Show marketing remark (419 chars)

    Welcome to 5254 Dietrich Avenue located in the beautiful Southern Point community! This beautiful 2 story home features 4 spacious bedrooms, 2 and 1/2 baths, dining room, eating area, wood flooring, large back yard, deck and much more. The community offers a pool, stocked pond for fishing, parks, and walking paths. No showings or offers accepted until after the Open House scheduled for Sunday, April 29, 2018, 1-3pm.

  11. 2018-04-23
    listed $225,000 Active
    Show marketing remark (419 chars)

    Welcome to 5254 Dietrich Avenue located in the beautiful Southern Point community! This beautiful 2 story home features 4 spacious bedrooms, 2 and 1/2 baths, dining room, eating area, wood flooring, large back yard, deck and much more. The community offers a pool, stocked pond for fishing, parks, and walking paths. No showings or offers accepted until after the Open House scheduled for Sunday, April 29, 2018, 1-3pm.

  12. 2015-03-31
    soldstatus $165,000
  13. 2015-03-23
    soldstatus $165,000
  14. 2015-01-31
    historical
  15. 2015-01-19
    listed $169,000

ⓘ 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
$4,036 · $336/mo
Projected year-2 tax
$4,747 · $396/mo
Expected delta
+$711/yr (+$59/mo · 17.6%)

ⓘ 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 · 19 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
$30,852
− Mortgage interest
−$19,600
− Property taxes
−$4,036
− Insurance
−$1,750
− Repairs & maintenance
−$2,468
− Management
−$2,468
− HOA
−$504
− Depreciation
−$10,179
Taxable loss
−$10,153
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,437
After-tax cash flow
$-1,499/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
Teays Valley Local
NCES district ID
3904909
Math proficiency
66% ▼ -12.00%
Reading proficiency
68% ▼ -10.00%
Median HH income
$64,637
Composite
58.28/100
National rank
#1019
State rank
#166 of 656 in OH

Livability — Commercial Point

Score
72/100
State rank
#388
US rank
#6304

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Pickaway · 57,589 people
City population
2,764
Metro
Columbus, OH
Population (ZIP)
13,325
Household income
$73,904
Rent vs Own
13.1% rent · 86.9% own

Population outlook (Pickaway County) Hauer SSP2

Today (2025)
59,488 people
By 2030
60,400 · +1.5%
By 2040
61,498 · +3.4%
By 2050
61,478 · +3.3%
By 2075
59,696 · +0.3%
By 2100
51,458 · -13.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 11% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Iranian 2% Slovak 1% Romanian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Pickaway

2024 margin
Solid R (+48.5) · D 25.3% · R 73.8%
2008→2024 swing
-26.8pp toward R · 2008: -21.7pp · 2024: -48.5pp
All cycles
2024: R+48.5 2020: R+47.0 2016: R+42.6 2012: R+18.7 2008: R+21.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -99.05%
Current HPI
271.1768
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+108.8% since first listed
17 events — show timeline
  • 2026-06-11 Sold (MLS) $352,900 CBRMLS
  • 2026-05-27 Pending CBRMLS
  • 2026-05-12 Contingent CBRMLS
  • 2026-05-09 Listed $349,900 CBRMLS
  • 2026-05-07 Coming Soon $349,900 CBRMLS
  • 2023-06-22 Sold (Public Records) $318,000 Public Records
  • 2023-06-16 Sold (MLS) $318,000 CBRMLS
  • 2023-05-17 Contingent CBRMLS
  • 2023-05-15 Listed $309,000 CBRMLS
  • 2018-07-25 Sold (Public Records) $218,000 Public Records
  • 2018-07-19 Sold (MLS) $218,000 CBRMLS
  • 2018-05-13 Contingent CBRMLS
  • 2018-04-23 Listed $225,000 CBRMLS
  • 2015-03-31 Sold (Public Records) $165,000 Public Records
  • 2015-03-23 Sold (MLS) $165,000 CBRMLS
  • 2015-01-31 Listing Removed CBRMLS
  • 2015-01-19 Listed $169,000 CBRMLS

Property tax history

+7.9%/yr

Latest (2025): $4,036 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…