🏷️ Likely Rental
1514-1518 Wilson 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 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +30.0/30.0
- ARV discount +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- 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
$210,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed
Listing remarks MLS
Excellent investment opportunity in the desirable South Side neighborhood, just minutes from German Village, Downtown Columbus, parks, and popular local amenities. This well-maintained duplex features two spacious units, each offering 2 bedrooms, 1 full bathroom, a private basement for additional storage. There is also a garage. One unit is occupied, providing immediate and stable cash flow while the other side is vacant. Unit 1514 is leased at $1,000 per month plus a $50 monthly water fee through 6/30/2026. Unit 1518 is now vacant and ready for a tenant or owner-occupant! Located in a strong and proven rental market, this property presents an ideal opportunity for investors seeking consistent income with long-term appreciation potential.
Key facts
- Private basement
- Strong rental market
- 0.29 acre lot
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3 × 2-bed/1-bath units multifamily listed at $210k.
Deal economics
- At list price, monthly cash flow is $1k ($16k/yr) — positive. Per door: $449/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($4k rent vs $210k).
- Recommended offer: $185k (12.0% below list) — sets the bar for market timing.
- Cap rate 14.0% 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); 196 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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).
- At $3,539/mo this rent would consume 67% of the median local household income ($63k/yr) (locally 1679% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
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.
- At projected returns (-3.0% appreciation + 2.3% rent growth), your $59k cash investment doubles in ~5 years — after that, you're playing with house money.
Negotiation context
- It's been on market 139 days — a 12% lower offer ($185k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $130k; list at $210k implies a 62% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 139 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1950 — 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.69% ✓
- Cap rate
- 14.00%
- Cash-on-cash
- 27.51%
- DSCR
- 2.22
- GRM
- 4.9
CMA / ARV
- ARV (median comp)
- $324,257
- List price
- $210,000
- Delta
- -35.24%
- 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 |
|---|---|---|---|---|---|---|---|
| 1437 Ellsworth Ave | 0.36mi | 4/— | 1,792 (0%) | 3mo | $310,000 | $173 | 81 |
| 1375-1377 S Ohio Ave | 0.30mi | 4/— | 1,872 (+4%) | 16mo | $360,000 | $192 | 66 |
| 1212 S 22nd St #1210 | 0.49mi | 4/— | 1,744 (-3%) | 22mo | $210,000 | $120 | 54 |
| 1364 S Champion Ave #1366 | 0.24mi | 4/— | 1,968 (+10%) | 22mo | $370,000 | $188 | 54 |
| 1065-1067 S Ohio Ave | 0.66mi | 4/— | 1,960 (+9%) | 0mo | $168,000 | $86 | 53 |
| 735-737 E Mithoff St | 0.48mi | 4/— | 1,568 (-12%) | 5mo | $290,000 | $185 | 52 |
| 784 E Mithoff St | 0.44mi | 4/— | 1,568 (-12%) | 12mo | $265,000 | $169 | 49 |
| 1014 -1016 Oakwood Ave | 0.72mi | 4/— | 1,860 (+4%) | 17mo | $380,000 | $204 | 45 |
| 931-933 Lawrence Dr | 0.58mi | 4/— | 1,968 (+10%) | 15mo | $361,300 | $184 | 44 |
| 772-774 E Mithoff St | 0.45mi | 4/— | 1,568 (-12%) | 18mo | $263,500 | $168 | 42 |
| 678-680 E Gates St | 0.52mi | 4/— | 1,568 (-12%) | 18mo | $230,000 | $147 | 40 |
| 1118-1120 Lockbourne Rd | 0.67mi | 4/— | 2,053 (+15%) | 16mo | $292,900 | $143 | 31 |
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
- IRR
- 20.8%
- Equity multiple
- 1.84×
- Total profit
- $49,487
- Equity at exit
- $31,312
- IRR
- 28.5%
- Equity multiple
- 3.45×
- Total profit
- $144,136
- Equity at exit
- $18,157
Cash invested: $58,800 (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 43207
- Rents YoY
- 2.3%
- Active inventory
- 196
- Price-to-rent
- 14.8×
Monthly cashflow live
- Estimated rent
- $3,539 high interval (Pro) →
- Mortgage (P&I)
- −$1,101
- Tax from tax record
- −$259 /mo · $3,106/yr
- Insurance
- −$88
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$743
- Net cashflow
- $1,348
Break-even live
Sensitivity live
| Price | -10% $1,467 | -5% $1,408 | +0% $1,348 | +5% $1,289 | +10% $1,229 |
|---|---|---|---|---|---|
| Rent | -10% $1,069 | -5% $1,208 | +0% $1,348 | +5% $1,488 | +10% $1,628 |
| Rate | -1.0pp $1,454 | -0.5pp $1,402 | base $1,348 | +0.5pp $1,294 | +1.0pp $1,238 |
3-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 3× units | 2 | 1 | $3,540 |
| #1 | 2 | 1 | $1,180 |
| #2 | 2 | 1 | $1,180 |
| #3 | 2 | 1 | $1,180 |
| Total (3 units) | $3,539 | ||
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
- $52,500
- Closing costs
- $6,300
- 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 |
|---|---|---|---|---|---|---|---|---|
| 1288 Linwood Ave Columbus, OH | 3.0 | 1.0 | 1344 | $1,900 | $1.41 | 44d | 1 | 0.37mi |
| 1118 S Ohio Ave Columbus, OH | 3.0 | 1.5 | 1232 | $1,750 | $1.42 | 44d | 1 | 0.60mi |
| 1165-1167 E Whittier St Columbus, OH | 3.0 | 1.5 | 1300 | $1,950 | $1.50 | 44d | 1 | 0.64mi |
| 1167 E Whittier St Columbus, OH | 3.0 | 1.5 | 1300 | $1,950 | $1.50 | 44d | 1 | 0.64mi |
| 573 E Mithoff St Columbus, OH | 3.0 | 1.5 | 1300 | $2,100 | $1.62 | 44d | 1 | 0.71mi |
| 530 Hanford St Unit 1496117P Columbus, OH | 4.0 | 3.0 | 1862 | $7,310 | $3.93 | 2d | 1 | 0.72mi |
| 1559 Frebis Ave Columbus, OH | 3.0 | 2.0 | 1744 | $2,100 | $1.20 | 44d | 1 | 0.75mi |
| 997 Oakwood Ave Columbus, OH | 3.0 | 1.5 | 1260 | $1,800 | $1.43 | 13d | 1 | 0.75mi |
| 2089 Lockbourne Rd Columbus, OH | 5.0 | 2.0 | 2534 | $2,800 | $1.10 | 11d | 1 | 0.76mi |
| 977 S Ohio Ave Columbus, OH | 3.0 | 2.5 | 1650 | $2,500 | $1.52 | 44d | 1 | 0.79mi |
| 529 E Morrill Ave Columbus, OH | 3.0 | 1.0 | 1318 | $1,600 | $1.21 | 4d | 1 | 0.79mi |
| 988 Linwood Ave Columbus, OH | 4.0 | 3.0 | 1800 | $2,750 | $1.53 | 18d | 1 | 0.81mi |
| 506 Thurman Ave Columbus, OH | 3.0 | 1.0 | 1500 | $1,600 | $1.07 | 2d | 1 | 0.85mi |
| 1776 Nason Ave Columbus, OH | 3.0 | 1.0 | 1300 | $1,500 | $1.15 | 4d | 1 | 0.86mi |
| 1776 Nason Ave Columbus, OH | 3.0 | 1.0 | 1300 | $1,500 | $1.15 | 8d | 1 | 0.86mi |
| 936 Wagner St Columbus, OH | 3.0 | 3.0 | 1560 | $2,750 | $1.76 | 24d | 1 | 0.86mi |
| 932 Linwood Ave Columbus, OH | 4.0 | 1.5 | 1663 | $2,045 | $1.23 | 44d | 1 | 0.88mi |
| 966 S 18th St Columbus, OH | 3.0 | 1.5 | 1428 | $2,400 | $1.68 | 44d | 1 | 0.89mi |
| 904 Studer Ave Columbus, OH | 3.0 | 1.5 | 1364 | $1,780 | $1.30 | 24d | 1 | 0.95mi |
| 396 E Mithoff St Columbus, OH | 3.0 | 1.5 | 1380 | $2,295 | $1.66 | 11d | 1 | 0.96mi |
| 857 Wilson Ave #859 Columbus, OH | 3.0 | 2.5 | 1527 | $1,650 | $1.08 | 44d | 1 | 0.97mi |
| 883 Studer Ave Columbus, OH | 4.0 | 2.5 | 2217 | $2,500 | $1.13 | 2d | 1 | 0.97mi |
| 357 Frebis Ave #6 Columbus, OH | 3.0 | 3.5 | 2160 | $2,950 | $1.37 | 44d | 1 | 0.98mi |
| 357 Frebis Ave #5 Columbus, OH | 3.0 | 3.5 | 1748 | $2,750 | $1.57 | 44d | 1 | 0.98mi |
| 630 Stanley Ave Columbus, OH | 3.0 | 1.0 | 1300 | $1,949 | $1.50 | 24d | 1 | 0.99mi |
| 814 S Ohio Ave Columbus, OH | 3.0 | 1.0 | 1380 | $1,600 | $1.16 | 44d | 1 | 1.01mi |
| 705 E Columbus St Columbus, OH | 3.0 | 1.0 | 1436 | $2,300 | $1.60 | 44d | 1 | 1.01mi |
| 815 Wilson Ave Columbus, OH | 3.0 | 1.5 | 1400 | $1,500 | $1.07 | 8d | 1 | 1.03mi |
| 813 Wilson Ave Unit 1 Columbus, OH | 3.0 | 1.5 | 1400 | $1,500 | $1.07 | 8d | 1 | 1.04mi |
| 730-732 Oakwood Ave Unit 732 Columbus, OH | 3.0 | 1.0 | 1232 | $1,425 | $1.16 | 44d | 1 | 1.14mi |
| 890 E Livingston Ave #892 Columbus, OH | 3.0 | 1.0 | 2430 | $1,400 | $0.58 | 13d | 1 | 1.15mi |
| 698 S 22nd St Columbus, OH | 3.0 | 3.5 | 2400 | $2,500 | $1.04 | 44d | 1 | 1.19mi |
| 685 S Champion Ave Unit 683 Columbus, OH | 3.0 | 1.0 | 1364 | $1,575 | $1.15 | 22d | 1 | 1.20mi |
| 315 Siebert St Columbus, OH | 3.0 | 1.0 | 1597 | $2,200 | $1.38 | 24d | 1 | 1.24mi |
| 648 Carpenter St Unit Nch Columbus, OH | 3.0 | 1.5 | 1392 | $1,475 | $1.06 | 2d | 1 | 1.26mi |
| 648 Carpenter St Unit Nch Columbus, OH | 3.0 | 1.5 | 1392 | $1,475 | $1.06 | 24d | 1 | 1.26mi |
| 627 Oakwood Ave Columbus, OH | 3.0 | 2.5 | 2009 | $2,379 | $1.18 | 13d | 1 | 1.29mi |
| 773-775 Berkeley Rd Columbus, OH | 3.0 | 1.0 | 1280 | $1,350 | $1.05 | 2d | 1 | 1.30mi |
| 773-775 Berkeley Rd Columbus, OH | 3.0 | 1.0 | 1280 | $1,400 | $1.09 | 22d | 1 | 1.30mi |
| 663-665 Ann St Columbus, OH | 3.0 | 1.0 | 1260 | $1,299 | $1.03 | 18d | 1 | 1.31mi |
Listing history 26 events
-
2026-06-18days on market $210,000 Active 139 DOM
-
2026-06-17days on market $210,000 Active 138 DOM
-
2026-06-16days on market $210,000 Active 137 DOM
-
2026-06-15days on market $210,000 Active 136 DOM
-
2026-06-13days on market $210,000 Active 134 DOM
-
2026-06-13days on market $210,000 Active 133 DOM
-
2026-06-09pricedays on market $210,000 Active 130 DOM
-
2026-06-08days on market $225,000 Active 129 DOM
-
2026-06-07days on market $225,000 Active 128 DOM
-
2026-06-05days on market $225,000 Active 125 DOM
-
2026-06-03days on market $225,000 Active 124 DOM
-
2026-06-02days on market $225,000 Active 123 DOM
-
2026-06-01days on market $225,000 Active 122 DOM
-
2026-05-31days on market $225,000 Active 121 DOM
-
2026-04-23status Active 748-char remark
Show marketing remark (748 chars)
Excellent investment opportunity in the desirable South Side neighborhood, just minutes from German Village, Downtown Columbus, parks, and popular local amenities. This well-maintained duplex features two spacious units, each offering 2 bedrooms, 1 full bathroom, a private basement for additional storage. There is also a garage. One unit is occupied, providing immediate and stable cash flow while the other side is vacant. Unit 1514 is leased at $1,000 per month plus a $50 monthly water fee through 6/30/2026. Unit 1518 is now vacant and ready for a tenant or owner-occupant! Located in a strong and proven rental market, this property presents an ideal opportunity for investors seeking consistent income with long-term appreciation potential.
-
2026-04-14historical Contingent 748-char remark
Show marketing remark (748 chars)
Excellent investment opportunity in the desirable South Side neighborhood, just minutes from German Village, Downtown Columbus, parks, and popular local amenities. This well-maintained duplex features two spacious units, each offering 2 bedrooms, 1 full bathroom, a private basement for additional storage. There is also a garage. One unit is occupied, providing immediate and stable cash flow while the other side is vacant. Unit 1514 is leased at $1,000 per month plus a $50 monthly water fee through 6/30/2026. Unit 1518 is now vacant and ready for a tenant or owner-occupant! Located in a strong and proven rental market, this property presents an ideal opportunity for investors seeking consistent income with long-term appreciation potential.
-
2026-03-23status Active 748-char remark
Show marketing remark (748 chars)
Excellent investment opportunity in the desirable South Side neighborhood, just minutes from German Village, Downtown Columbus, parks, and popular local amenities. This well-maintained duplex features two spacious units, each offering 2 bedrooms, 1 full bathroom, a private basement for additional storage. There is also a garage. One unit is occupied, providing immediate and stable cash flow while the other side is vacant. Unit 1514 is leased at $1,000 per month plus a $50 monthly water fee through 6/30/2026. Unit 1518 is now vacant and ready for a tenant or owner-occupant! Located in a strong and proven rental market, this property presents an ideal opportunity for investors seeking consistent income with long-term appreciation potential.
-
2026-03-19historical Contingent 748-char remark
Show marketing remark (748 chars)
Excellent investment opportunity in the desirable South Side neighborhood, just minutes from German Village, Downtown Columbus, parks, and popular local amenities. This well-maintained duplex features two spacious units, each offering 2 bedrooms, 1 full bathroom, a private basement for additional storage. There is also a garage. One unit is occupied, providing immediate and stable cash flow while the other side is vacant. Unit 1514 is leased at $1,000 per month plus a $50 monthly water fee through 6/30/2026. Unit 1518 is now vacant and ready for a tenant or owner-occupant! Located in a strong and proven rental market, this property presents an ideal opportunity for investors seeking consistent income with long-term appreciation potential.
-
2026-03-09status Active 748-char remark
Show marketing remark (748 chars)
Excellent investment opportunity in the desirable South Side neighborhood, just minutes from German Village, Downtown Columbus, parks, and popular local amenities. This well-maintained duplex features two spacious units, each offering 2 bedrooms, 1 full bathroom, a private basement for additional storage. There is also a garage. One unit is occupied, providing immediate and stable cash flow while the other side is vacant. Unit 1514 is leased at $1,000 per month plus a $50 monthly water fee through 6/30/2026. Unit 1518 is now vacant and ready for a tenant or owner-occupant! Located in a strong and proven rental market, this property presents an ideal opportunity for investors seeking consistent income with long-term appreciation potential.
-
2026-02-18historical Contingent 748-char remark
Show marketing remark (748 chars)
Excellent investment opportunity in the desirable South Side neighborhood, just minutes from German Village, Downtown Columbus, parks, and popular local amenities. This well-maintained duplex features two spacious units, each offering 2 bedrooms, 1 full bathroom, a private basement for additional storage. There is also a garage. One unit is occupied, providing immediate and stable cash flow while the other side is vacant. Unit 1514 is leased at $1,000 per month plus a $50 monthly water fee through 6/30/2026. Unit 1518 is now vacant and ready for a tenant or owner-occupant! Located in a strong and proven rental market, this property presents an ideal opportunity for investors seeking consistent income with long-term appreciation potential.
-
2026-01-30$225,000 Active 748-char remark
Show marketing remark (748 chars)
Excellent investment opportunity in the desirable South Side neighborhood, just minutes from German Village, Downtown Columbus, parks, and popular local amenities. This well-maintained duplex features two spacious units, each offering 2 bedrooms, 1 full bathroom, a private basement for additional storage. There is also a garage. One unit is occupied, providing immediate and stable cash flow while the other side is vacant. Unit 1514 is leased at $1,000 per month plus a $50 monthly water fee through 6/30/2026. Unit 1518 is now vacant and ready for a tenant or owner-occupant! Located in a strong and proven rental market, this property presents an ideal opportunity for investors seeking consistent income with long-term appreciation potential.
-
2021-04-01soldstatus $130,000
-
2019-04-19soldstatus $87,000
-
2011-05-24soldstatus $47,000
-
1986-10-02soldstatus $59,900
-
1984-04-01soldstatus $40,000
ⓘ 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
- $3,106 · $259/mo
- Projected year-2 tax
- $3,191 · $266/mo
- Expected delta
- +$85/yr (+$7/mo · 2.7%)
ⓘ 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 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
- $42,468
- − Mortgage interest
- −$11,763
- − Property taxes
- −$3,106
- − Insurance
- −$1,050
- − Repairs & maintenance
- −$3,397
- − Management
- −$3,397
- − Depreciation
- −$6,109
- Taxable income
- $13,645
- Est. tax owed @ 24.0%
- −$3,275
- After-tax cash flow
- $12,904/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)
- 47,272
- Household income
- $63,310
- Rent vs 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 |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+462.5% since first listed12 events — show timeline
- 2026-04-23 Relisted — CBRMLS
- 2026-04-14 Contingent — CBRMLS
- 2026-03-23 Relisted — CBRMLS
- 2026-03-19 Contingent — CBRMLS
- 2026-03-09 Relisted — CBRMLS
- 2026-02-18 Contingent — CBRMLS
- 2026-01-30 Listed $225,000 CBRMLS
- 2021-04-01 Sold (Public Records) $130,000 Public Records
- 2019-04-19 Sold (Public Records) $87,000 Public Records
- 2011-05-24 Sold (Public Records) $47,000 Public Records
- 1986-10-02 Sold (Public Records) $59,900 Public Records
- 1984-04-01 Sold (Public Records) $40,000 Public Records
Property tax history
+6.9%/yrLatest (2024): $3,106 · +1.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…