CashFlowRE
Sign in Sign up
3041 Bluefield Dr
B- Composite 68.5
Why this score? — see what drove the B- 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 +26.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.0/10.0
  • 1% rule +6.8/10.0
  • Livability +4.0/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$134,900

3041 Bluefield Dr · Columbus, OH 43207
3 bd · 1.0 ba · 1,188 sqft · SingleFamily public records · 58 Days on market
Built 1960 9,147 sqft lot $114/sqft · 19% below area Est $166k · 19% under

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

Listing remarks MLS

Seller requests curb offers only at this time. Rented single family home with tenant. No sign, do not disturb tenant! 3 BR, 1 Ba (per auditor but actually a 5 BR home), tenant for 1+ yr; New roof, windows in 2012, laminate wood floors in front room & hall in 2014, new carpet, appliances & screen doors in 2015, Currently rented @ $675/month. Can be packaged with 4 other rental properties. See Agt 2 Agt Remarks.

Key facts

  • Deep level backyard
  • Spacious lot
  • 9,147 sq ft lot

Tags

SPACIOUS LOTDEEP LEVEL BACKYARDEASY STEP FREE ACCESS

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family home; One story; Built in 1960
  • Construction: Built in 1960; Slab foundation
  • Exterior features: Slab foundation; Approximately 0.21-acre lot

Interior

  • Bedrooms: Three main-level bedrooms
  • Flooring: Wood flooring; Carpet; Ceramic/porcelain tile
  • Bathrooms: One full bathroom
  • Heating & cooling: Central air conditioning; Forced-air heating
  • Interior features: Insulated windows throughout

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 $352 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $131k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% 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.
  • Market conditions: Rents rising (+2.3%/yr); 197 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 8,139 units permitted in Franklin County in 2024 (5,940 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($63k/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 $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 58 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 18y ago; this cycle's ask has dropped $25k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $47k; list at $135k implies a 187% gain — meaningful room to come down on a strong offer.
Recommended offer $130,853 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — 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
1.18%
Cap rate
9.43%
Cash-on-cash
11.19%
DSCR
1.50
GRM
7.1

CMA / ARV

ARV (median comp)
$165,687
List price
$134,900
Delta
-18.58%
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
1584 Watkins Rd 0.19mi 3/1.0 1,200 (+1%) 3mo $150,000 $125 87
3046 Weirton Dr 0.16mi 3/1.0 1,168 (-2%) 9mo $129,000 $110 82
3172 Weirton Dr 0.25mi 3/2.0 1,240 (+4%) 3mo $209,900 $169 74
3390 Norwalk Rd 0.50mi 3/1.0 1,202 (+1%) 3mo $219,500 $183 73
2901 Nuway Rd 0.27mi 4/1.0 (+1) 1,200 (+1%) 11mo $199,000 $166 72
2895 Bulen Ave 0.21mi 2/1.0 (-1) 1,080 (-9%) 10mo $165,000 $153 62
1271 Moundview Ave 0.40mi 3/2.0 1,268 (+7%) 11mo $252,000 $199 57
1249 Evergreen Rd 0.43mi 3/1.0 1,012 (-15%) 1mo $120,000 $119 55
2766 Fairwood Ave 0.42mi 3/1.0 1,352 (+14%) 7mo $136,000 $101 52
1292 Moundview Ave 0.35mi 3/2.0 1,352 (+14%) 7mo $310,500 $230 50
2797 Key Pl 0.42mi 3/2.0 1,349 (+14%) 6mo $182,000 $135 49
1473 Venice Dr 0.33mi 3/1.5 1,362 (+15%) 12mo $189,500 $139 48

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 · 2.32% rent growth · sell at horizon

5-year hold
IRR
-0.4%
Equity multiple
0.99×
Total profit
$-505
Equity at exit
$20,114
10-year hold
IRR
8.6%
Equity multiple
1.64×
Total profit
$24,093
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 43207

Rents YoY
2.3%
Active inventory
197
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,590 high interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$140 /mo · $1,684/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$334
Net cashflow
$352

Break-even live

Break-even rent $1,144
Max offer price $134,900
Occupancy floor 73%

Sensitivity live

Price -10% $429 -5% $390 +0% $352 +5% $314 +10% $276
Rent -10% $227 -5% $289 +0% $352 +5% $415 +10% $478
Rate -1.0pp $420 -0.5pp $386 base $352 +0.5pp $317 +1.0pp $282

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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1503 Southfield Dr S Columbus, OH 3.0 1.0 900 $1,395 $1.55 9d 1 0.14mi
1584 Southfield Dr S Columbus, OH 3.0 1.0 934 $1,495 $1.60 4d 1 0.25mi
1559 Orson Dr Columbus, OH 4.0 2.0 1374 $2,000 $1.46 3d 1 0.33mi
1285 Evergreen Rd Columbus, OH 3.0 2.0 888 $1,750 $1.97 21d 1 0.42mi
1386 Faber Ave Columbus, OH 3.0 1.0 1250 $1,649 $1.32 9d 1 0.45mi
3047 Baker Hill Rd Columbus, OH 3.0 1.0 896 $1,300 $1.45 45d 1 0.48mi
820 Hilock Rd Columbus, OH 3.0 1.0 1200 $1,640 $1.37 45d 1 1.06mi
2491 Wilson Ave Columbus, OH 3.0 1.0 1200 $1,649 $1.37 45d 1 1.08mi
3204 T Ave Columbus, OH 2.0 1.0 1168 $1,325 $1.13 25d 1 1.21mi
838 Lock Ave Columbus, OH 3.0 1.0 988 $1,578 $1.60 3d 1 1.26mi
1074 Tobi Dr Columbus, OH 3.0 1.0 1066 $1,495 $1.40 45d 1 1.35mi

Listing history 29 events

  1. 2026-06-21
    days on market $134,900 Active 58 DOM
  2. 2026-06-18
    price $134,900 Active 55 DOM
  3. 2026-06-18
    days on market $144,900 Active 55 DOM
  4. 2026-06-17
    days on market $144,900 Active 54 DOM
  5. 2026-06-16
    days on market $144,900 Active 53 DOM
  6. 2026-06-15
    days on market $144,900 Active 52 DOM
  7. 2026-06-13
    days on market $144,900 Active 50 DOM
  8. 2026-06-13
    days on market $144,900 Active 49 DOM
  9. 2026-06-09
    days on market $144,900 Active 46 DOM
  10. 2026-06-08
    days on market $144,900 Active 45 DOM
  11. 2026-06-07
    pricedays on market $144,900 Active 44 DOM
  12. 2026-06-05
    days on market $159,900 Active 41 DOM
  13. 2026-06-03
    days on market $159,900 Active 40 DOM
  14. 2026-06-02
    days on market $159,900 Active 39 DOM
  15. 2026-06-01
    days on market $159,900 Active 38 DOM
  16. 2026-05-31
    days on market $159,900 Active 37 DOM
  17. 2026-04-24
    listed $159,900 Active 729-char remark
  18. 2017-04-18
    soldstatus $47,000
  19. 2017-03-29
    soldstatus $47,000 Closed 425-char remark
    Show marketing remark (425 chars)

    Seller requests curb offers only at this time. Rented single family home with tenant. No sign, do not disturb tenant! 3 BR, 1 Ba (per auditor but actually a 5 BR home), tenant for 1+ yr; New roof, windows in 2012, laminate wood floors in front room & hall in 2014, new carpet, appliances & screen doors in 2015, Currently rented @ $675/month. Can be packaged with 4 other rental properties. See Agt 2 Agt Remarks.

  20. 2017-03-21
    historical Contingent Finance and Inspection 425-char remark
    Show marketing remark (425 chars)

    Seller requests curb offers only at this time. Rented single family home with tenant. No sign, do not disturb tenant! 3 BR, 1 Ba (per auditor but actually a 5 BR home), tenant for 1+ yr; New roof, windows in 2012, laminate wood floors in front room & hall in 2014, new carpet, appliances & screen doors in 2015, Currently rented @ $675/month. Can be packaged with 4 other rental properties. See Agt 2 Agt Remarks.

  21. 2017-02-15
    status Active 425-char remark
    Show marketing remark (425 chars)

    Seller requests curb offers only at this time. Rented single family home with tenant. No sign, do not disturb tenant! 3 BR, 1 Ba (per auditor but actually a 5 BR home), tenant for 1+ yr; New roof, windows in 2012, laminate wood floors in front room & hall in 2014, new carpet, appliances & screen doors in 2015, Currently rented @ $675/month. Can be packaged with 4 other rental properties. See Agt 2 Agt Remarks.

  22. 2016-12-06
    historical Contingent Finance and Inspection 425-char remark
    Show marketing remark (425 chars)

    Seller requests curb offers only at this time. Rented single family home with tenant. No sign, do not disturb tenant! 3 BR, 1 Ba (per auditor but actually a 5 BR home), tenant for 1+ yr; New roof, windows in 2012, laminate wood floors in front room & hall in 2014, new carpet, appliances & screen doors in 2015, Currently rented @ $675/month. Can be packaged with 4 other rental properties. See Agt 2 Agt Remarks.

  23. 2016-11-19
    listed $54,900 Active 425-char remark
    Show marketing remark (425 chars)

    Seller requests curb offers only at this time. Rented single family home with tenant. No sign, do not disturb tenant! 3 BR, 1 Ba (per auditor but actually a 5 BR home), tenant for 1+ yr; New roof, windows in 2012, laminate wood floors in front room & hall in 2014, new carpet, appliances & screen doors in 2015, Currently rented @ $675/month. Can be packaged with 4 other rental properties. See Agt 2 Agt Remarks.

  24. 2011-10-17
    soldstatus $23,000
    Show marketing remark (136 chars)

    YES! This home has 5 bedrooms, freshly painted, new carpet, updated and remodeled thruout, huge yard!! So much for so little. SEE TODAY!

  25. 2011-10-11
    historical
    Show marketing remark (136 chars)

    YES! This home has 5 bedrooms, freshly painted, new carpet, updated and remodeled thruout, huge yard!! So much for so little. SEE TODAY!

  26. 2011-10-05
    listed $19,900
    Show marketing remark (136 chars)

    YES! This home has 5 bedrooms, freshly painted, new carpet, updated and remodeled thruout, huge yard!! So much for so little. SEE TODAY!

  27. 2008-12-30
    soldstatus $27,000
  28. 2008-11-24
    historical
  29. 2008-10-02
    listed $27,900

ⓘ 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
$1,684 · $140/mo
Projected year-2 tax
$1,894 · $158/mo
Expected delta
+$210/yr (+$18/mo · 12.5%)

ⓘ 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 · 17 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 · 3 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
$19,080
− Mortgage interest
−$7,556
− Property taxes
−$1,684
− Insurance
−$674
− Repairs & maintenance
−$1,526
− Management
−$1,526
− Depreciation
−$3,924
Taxable income
$2,188
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$525
After-tax cash flow
$3,701/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

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)
47,272
Household income
$63,310
Rent vs Own
41.0% rent · 59.0% own
Severe rent burden
1679.0

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 0.57)
Race & ethnicity
White 59% Black 28% Two or more races 7% Hispanic / Latino 5% Asian 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Italian 2% Romanian 2% Slovak 1%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 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
▼ -244.33%
Current HPI
268.3028
Rent YoY
▲ 2.32%
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

+383.5% since first listed
15 events — show timeline
  • 2026-06-18 Price Changed $134,900 CBRMLS
  • 2026-06-05 Price Changed $144,900 CBRMLS
  • 2026-04-24 Listed $159,900 CBRMLS
  • 2017-04-18 Sold (Public Records) $47,000 Public Records
  • 2017-03-29 Sold (MLS) $47,000 CBRMLS
  • 2017-03-21 Contingent CBRMLS
  • 2017-02-15 Relisted CBRMLS
  • 2016-12-06 Contingent CBRMLS
  • 2016-11-19 Listed $54,900 CBRMLS
  • 2011-10-17 Sold (MLS) $23,000 CBRMLS
  • 2011-10-11 Listing Removed CBRMLS
  • 2011-10-05 Listed $19,900 CBRMLS
  • 2008-12-30 Sold (MLS) $27,000 CBRMLS
  • 2008-11-24 Listing Removed CBRMLS
  • 2008-10-02 Listed $27,900 CBRMLS

Property tax history

+12.9%/yr

Latest (2024): $1,684 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…