CashFlowRE
Sign in Sign up
927 Camden Ave
D Composite 44.84
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).

  • Cash flow +20.0/30.0
  • DSCR +6.3/10.0
  • 1% rule +4.4/10.0
  • Livability +4.0/5.0
  • Rent growth +3.0/5.0
  • ARV discount +2.7/15.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$135,000

927 Camden Ave · Columbus, OH 43201
2 bd · 1.0 ba · 726 sqft · SingleFamily public records · 267 Days on market
Built 1924 3,920 sqft lot $186/sqft · 11% above area Est $122k · 11% over

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

Listing remarks MLS

Perfect for Owner occupant's or Investors looking for a turnkey property. All of the heavy lifting is done. New Mechanicals - New Furnace, New plumbing and drainage systems, New electrical, New windows, New siding. Updated kitchen includes new cabinets, countertops, double sink, disposal, and all fixtures. Remodeled bathroom features new vanity, ceramic tile tub surround, plumbing and lighting fixtures. The updated electric includes all new wiring, new meter can, new electric panel, new ceiling fans and light fixtures. Fresh paint and new carpet. Full basement including new glass block windows. Inviting front porch. Convenient location close to everything. Adjoining lot is available for sale. Motivated seller all reasonable offers will be considered.

Key facts

  • 3,920 sq ft lot
  • Built 1924
  • Listed 267 days

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 2-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $166 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $128k (5.5% below list).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% 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); Linden-Mckinley Stem Academy (math 4% / reading 13%, grade F, #756 of 781 statewide, top 97%, 776 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 (+2.1%/yr); 136 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 8,139 units permitted in Franklin County in 2024 (5,940 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($44k/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 267 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y ago; this cycle's ask has dropped $35k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 267 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
0.94%
Cap rate
7.77%
Cash-on-cash
5.27%
DSCR
1.23
GRM
8.8

CMA / ARV

ARV (median comp)
$122,045
List price
$135,000
Delta
10.61%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
911 Camden Ave 0.02mi 2/1.0 726 (0%) 5mo $164,000 $226 94
1449 Jefferson Ave 0.34mi 2/1.0 720 (-1%) 3mo $155,000 $215 80
1141 Peters Ave 0.12mi 2/1.0 792 (+9%) 2mo $80,000 $101 78
1156 Sidney St 0.21mi 2/1.0 768 (+6%) 12mo $95,000 $124 70
1104 Sidney St 0.27mi 3/1.0 (+1) 800 (+10%) 1mo $87,500 $109 65
1018 Olmstead Ave 0.18mi 2/1.0 804 (+11%) 11mo $53,600 $67 65
953 E 14th Ave 0.54mi 2/1.0 768 (+6%) 10mo $69,000 $90 57
1167 E 15th Ave 0.63mi 2/1.0 760 (+5%) 15mo $112,500 $148 50
1022 E 17th Ave 0.73mi 2/1.0 672 (-7%) 19mo $97,700 $145 37
1052 E 17th Ave 0.73mi 2/1.0 792 (+9%) 18mo $148,500 $188 35
927 E 15th Ave 0.61mi 2/1.0 819 (+13%) 20mo $149,900 $183 34

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 · 2.14% rent growth · sell at horizon

5-year hold
IRR
-9.0%
Equity multiple
0.67×
Total profit
$-12,434
Equity at exit
$20,129
10-year hold
IRR
-0.7%
Equity multiple
0.95×
Total profit
$-1,776
Equity at exit
$11,672

Cash invested: $37,800 (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
3-day notice; Cleveland / Columbus have some habitability code enforcement; otherwise landlord-leaning.

ZIP-level market 43201

Rents YoY
2.1%
Active inventory
136
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,275 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$77 /mo · $929/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$268
Net cashflow
$166

Break-even live

Break-even rent $1,065
Max offer price $135,000
Occupancy floor 82%

Sensitivity live

Price -10% $242 -5% $204 +0% $166 +5% $128 +10% $90
Rent -10% $65 -5% $116 +0% $166 +5% $216 +10% $267
Rate -1.0pp $234 -0.5pp $200 base $166 +0.5pp $131 +1.0pp $95

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
$33,750
Closing costs
$4,050
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
944-946 Leona Ave Columbus, OH 2.0 1.0 625 $950 $1.52 16d 1 0.05mi
944-946 Leona Ave Columbus, OH 2.0 1.0 625 $950 $1.52 5d 1 0.05mi
1045 Leona Ave Unit A Columbus, OH 2.0 1.0 710 $829 $1.17 9d 1 0.20mi
825 Cleveland Ave Columbus, OH 1.0 1.0 642 $1,245 $1.94 9d 15 0.79mi
1055 Lusso Ave Columbus, OH 1.0–2.0 1.0–2.0 905 $1,738 $1.92 5d 13 0.88mi
1322 N 5th St Unit B Columbus, OH 1.0 1.0 430 $825 $1.92 45d 1 0.90mi
1322 N 5th St Unit D Columbus, OH 1.0 1.0 430 $825 $1.92 21d 1 0.90mi
303 E 6th Ave Columbus, OH 2.0 1.0–2.0 900 $3,180 $3.53 4d 173 0.90mi
1020 Lusso Ave Unit 208 Columbus, OH 1.0 1.0 575 $1,039 $1.81 45d 1 0.90mi
1206 N 4th St Columbus, OH 3.0 1.0–3.0 971 $2,563 $2.64 4d 44 0.96mi
331 Chittenden Ave Columbus, OH 1.0 1.0 750 $800 $1.07 45d 1 0.98mi
329 Chittenden Ave Apt B Columbus, OH 1.0 1.0 750 $800 $1.07 45d 1 0.98mi
353 E 13th Ave Unit 353-2B Columbus, OH 2.0 1.0 700 $930 $1.33 25d 1 1.02mi
353 E 13th Ave Unit 3531-G Columbus, OH 2.0 1.0 700 $930 $1.33 45d 1 1.02mi
353 E 13th Ave Columbus, OH 2.0 1.0 700 $900 $1.29 45d 1 1.02mi
1171 E 22nd Ave Unit 1171 Columbus, OH 2.0 1.0 750 $1,100 $1.47 19d 1 1.04mi
773 Waldron St Columbus, OH 1.0–2.0 1.0–2.0 931 $2,453 $2.63 3d 23 1.04mi
365 Auden Ave Columbus, OH 1.0 1.0 723 $1,500 $2.07 16d 1 1.05mi
283 E 1st Ave Columbus, OH 1.0–2.0 1.0–2.5 1076 $2,867 $2.66 4d 17 1.05mi
454 E 16th Ave Unit A Columbus, OH 2.0 1.0 655 $1,000 $1.53 45d 1 1.07mi
348 E 14th Ave Unit E Columbus, OH 1.0 1.0 700 $875 $1.25 18d 1 1.09mi
1205 E 23rd Ave Columbus, OH 2.0 1.0 688 $1,050 $1.53 9d 1 1.11mi
680 Civitas Ave Columbus, OH 1.0–2.0 1.0–2.0 855 $2,488 $2.91 3d 42 1.13mi
115 E 5th Ave Columbus, OH 2.0 1.0–2.0 840 $1,915 $2.28 9d 9 1.17mi
301 Dickenson St Columbus, OH 2.0 1.0–2.0 694 $2,229 $3.21 4d 16 1.18mi
772 N 4th St Columbus, OH 1.0–2.0 1.0–2.0 883 $2,384 $2.70 5d 6 1.19mi
1001 Atcheson St Columbus, OH 1.0–2.0 1.0 821 $1,295 $1.58 4d 16 1.19mi
1827 N 4th St Unit 8 Columbus, OH 1.0 1.0 660 $900 $1.36 25d 1 1.20mi
1827 N 4th St Columbus, OH 1.0 1.0 660 $875 $1.33 16d 2 1.20mi
1734 Summit St Columbus, OH 1.0 1.0 650 $910 $1.40 45d 1 1.21mi
138 Sommerfeld Pl Columbus, OH 1.0–3.0 1.0–2.5 1212 $1,642 $1.36 4d 21 1.22mi
1900 N 4th St Unit 10 Columbus, OH 1.0 1.0 475 $745 $1.57 45d 1 1.24mi
340 Saint Clair Ave Columbus, OH 2.0 1.0 642 $1,200 $1.87 5d 1 1.26mi
340 Saint Clair Ave Columbus, OH 1.0 1.0 371 $880 $2.37 14d 1 1.26mi
1251 Courtland Ave Columbus, OH 1.0–2.0 1.0 951 $1,850 $1.95 12d 11 1.28mi
26 E 2nd Ave Unit 19 Columbus, OH 1.0 1.0 635 $1,199 $1.89 25d 1 1.30mi
1020 N High St Columbus, OH 1.0 1.0–1.5 894 $1,535 $1.72 3d 7 1.33mi
4 Clark Pl Columbus, OH 1.0 1.0 667 $1,350 $2.02 45d 1 1.34mi
1131 N High St #202 Columbus, OH 1.0 1.0 674 $1,100 $1.63 46d 1 1.34mi
1079 N High St Columbus, OH 1.0–2.0 1.0–2.0 993 $2,525 $2.54 4d 8 1.34mi

Listing history 31 events

  1. 2026-06-21
    days on market $135,000 Active 267 DOM
  2. 2026-06-18
    days on market $135,000 Active 264 DOM
  3. 2026-06-17
    days on market $135,000 Active 263 DOM
  4. 2026-06-16
    days on market $135,000 Active 262 DOM
  5. 2026-06-15
    days on market $135,000 Active 261 DOM
  6. 2026-06-13
    days on market $135,000 Active 259 DOM
  7. 2026-06-13
    days on market $135,000 Active 258 DOM
  8. 2026-06-09
    days on market $135,000 Active 255 DOM
  9. 2026-06-08
    days on market $135,000 Active 254 DOM
  10. 2026-06-07
    days on market $135,000 Active 253 DOM
  11. 2026-06-05
    days on market $135,000 Active 250 DOM
  12. 2026-06-03
    days on market $135,000 Active 249 DOM
  13. 2026-06-02
    days on market $135,000 Active 248 DOM
  14. 2026-06-01
    days on market $135,000 Active 247 DOM
  15. 2026-05-31
    days on market $135,000 Active 246 DOM
  16. 2026-05-12
    price $135,000 760-char remark
    Show marketing remark (760 chars)

    Perfect for Owner occupant's or Investors looking for a turnkey property. All of the heavy lifting is done. New Mechanicals - New Furnace, New plumbing and drainage systems, New electrical, New windows, New siding. Updated kitchen includes new cabinets, countertops, double sink, disposal, and all fixtures. Remodeled bathroom features new vanity, ceramic tile tub surround, plumbing and lighting fixtures. The updated electric includes all new wiring, new meter can, new electric panel, new ceiling fans and light fixtures. Fresh paint and new carpet. Full basement including new glass block windows. Inviting front porch. Convenient location close to everything. Adjoining lot is available for sale. Motivated seller all reasonable offers will be considered.

  17. 2026-04-11
    price $136,900 760-char remark
    Show marketing remark (760 chars)

    Perfect for Owner occupant's or Investors looking for a turnkey property. All of the heavy lifting is done. New Mechanicals - New Furnace, New plumbing and drainage systems, New electrical, New windows, New siding. Updated kitchen includes new cabinets, countertops, double sink, disposal, and all fixtures. Remodeled bathroom features new vanity, ceramic tile tub surround, plumbing and lighting fixtures. The updated electric includes all new wiring, new meter can, new electric panel, new ceiling fans and light fixtures. Fresh paint and new carpet. Full basement including new glass block windows. Inviting front porch. Convenient location close to everything. Adjoining lot is available for sale. Motivated seller all reasonable offers will be considered.

  18. 2026-03-15
    status Active 760-char remark
    Show marketing remark (760 chars)

    Perfect for Owner occupant's or Investors looking for a turnkey property. All of the heavy lifting is done. New Mechanicals - New Furnace, New plumbing and drainage systems, New electrical, New windows, New siding. Updated kitchen includes new cabinets, countertops, double sink, disposal, and all fixtures. Remodeled bathroom features new vanity, ceramic tile tub surround, plumbing and lighting fixtures. The updated electric includes all new wiring, new meter can, new electric panel, new ceiling fans and light fixtures. Fresh paint and new carpet. Full basement including new glass block windows. Inviting front porch. Convenient location close to everything. Adjoining lot is available for sale. Motivated seller all reasonable offers will be considered.

  19. 2026-03-08
    historical Contingent 760-char remark
    Show marketing remark (760 chars)

    Perfect for Owner occupant's or Investors looking for a turnkey property. All of the heavy lifting is done. New Mechanicals - New Furnace, New plumbing and drainage systems, New electrical, New windows, New siding. Updated kitchen includes new cabinets, countertops, double sink, disposal, and all fixtures. Remodeled bathroom features new vanity, ceramic tile tub surround, plumbing and lighting fixtures. The updated electric includes all new wiring, new meter can, new electric panel, new ceiling fans and light fixtures. Fresh paint and new carpet. Full basement including new glass block windows. Inviting front porch. Convenient location close to everything. Adjoining lot is available for sale. Motivated seller all reasonable offers will be considered.

  20. 2026-02-13
    price $139,900 760-char remark
    Show marketing remark (760 chars)

    Perfect for Owner occupant's or Investors looking for a turnkey property. All of the heavy lifting is done. New Mechanicals - New Furnace, New plumbing and drainage systems, New electrical, New windows, New siding. Updated kitchen includes new cabinets, countertops, double sink, disposal, and all fixtures. Remodeled bathroom features new vanity, ceramic tile tub surround, plumbing and lighting fixtures. The updated electric includes all new wiring, new meter can, new electric panel, new ceiling fans and light fixtures. Fresh paint and new carpet. Full basement including new glass block windows. Inviting front porch. Convenient location close to everything. Adjoining lot is available for sale. Motivated seller all reasonable offers will be considered.

  21. 2025-12-09
    price $154,000 760-char remark
    Show marketing remark (760 chars)

    Perfect for Owner occupant's or Investors looking for a turnkey property. All of the heavy lifting is done. New Mechanicals - New Furnace, New plumbing and drainage systems, New electrical, New windows, New siding. Updated kitchen includes new cabinets, countertops, double sink, disposal, and all fixtures. Remodeled bathroom features new vanity, ceramic tile tub surround, plumbing and lighting fixtures. The updated electric includes all new wiring, new meter can, new electric panel, new ceiling fans and light fixtures. Fresh paint and new carpet. Full basement including new glass block windows. Inviting front porch. Convenient location close to everything. Adjoining lot is available for sale. Motivated seller all reasonable offers will be considered.

  22. 2025-11-08
    price $159,900 760-char remark
    Show marketing remark (760 chars)

    Perfect for Owner occupant's or Investors looking for a turnkey property. All of the heavy lifting is done. New Mechanicals - New Furnace, New plumbing and drainage systems, New electrical, New windows, New siding. Updated kitchen includes new cabinets, countertops, double sink, disposal, and all fixtures. Remodeled bathroom features new vanity, ceramic tile tub surround, plumbing and lighting fixtures. The updated electric includes all new wiring, new meter can, new electric panel, new ceiling fans and light fixtures. Fresh paint and new carpet. Full basement including new glass block windows. Inviting front porch. Convenient location close to everything. Adjoining lot is available for sale. Motivated seller all reasonable offers will be considered.

  23. 2025-10-27
    price $162,900 760-char remark
    Show marketing remark (760 chars)

    Perfect for Owner occupant's or Investors looking for a turnkey property. All of the heavy lifting is done. New Mechanicals - New Furnace, New plumbing and drainage systems, New electrical, New windows, New siding. Updated kitchen includes new cabinets, countertops, double sink, disposal, and all fixtures. Remodeled bathroom features new vanity, ceramic tile tub surround, plumbing and lighting fixtures. The updated electric includes all new wiring, new meter can, new electric panel, new ceiling fans and light fixtures. Fresh paint and new carpet. Full basement including new glass block windows. Inviting front porch. Convenient location close to everything. Adjoining lot is available for sale. Motivated seller all reasonable offers will be considered.

  24. 2025-10-16
    price $164,900 760-char remark
    Show marketing remark (760 chars)

    Perfect for Owner occupant's or Investors looking for a turnkey property. All of the heavy lifting is done. New Mechanicals - New Furnace, New plumbing and drainage systems, New electrical, New windows, New siding. Updated kitchen includes new cabinets, countertops, double sink, disposal, and all fixtures. Remodeled bathroom features new vanity, ceramic tile tub surround, plumbing and lighting fixtures. The updated electric includes all new wiring, new meter can, new electric panel, new ceiling fans and light fixtures. Fresh paint and new carpet. Full basement including new glass block windows. Inviting front porch. Convenient location close to everything. Adjoining lot is available for sale. Motivated seller all reasonable offers will be considered.

  25. 2025-09-27
    listed $169,900 Active 760-char remark
    Show marketing remark (760 chars)

    Perfect for Owner occupant's or Investors looking for a turnkey property. All of the heavy lifting is done. New Mechanicals - New Furnace, New plumbing and drainage systems, New electrical, New windows, New siding. Updated kitchen includes new cabinets, countertops, double sink, disposal, and all fixtures. Remodeled bathroom features new vanity, ceramic tile tub surround, plumbing and lighting fixtures. The updated electric includes all new wiring, new meter can, new electric panel, new ceiling fans and light fixtures. Fresh paint and new carpet. Full basement including new glass block windows. Inviting front porch. Convenient location close to everything. Adjoining lot is available for sale. Motivated seller all reasonable offers will be considered.

  26. 2020-02-03
    status Pending
  27. 2020-01-28
    price $12,000
  28. 2020-01-28
    status Active
  29. 2020-01-27
    status Pending
  30. 2020-01-14
    price $22,000
  31. 2020-01-13
    listed $10,000 Active

ⓘ 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
$929 · $77/mo
Projected year-2 tax
$1,517 · $126/mo
Expected delta
+$589/yr (+$49/mo · 63.4%)

ⓘ 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 3/10 Moderate 6 d/yr ≥100°F today · 15 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 · 4 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
$15,306
− Mortgage interest
−$7,562
− Property taxes
−$929
− Insurance
−$675
− Repairs & maintenance
−$1,224
− Management
−$1,224
− Depreciation
−$3,927
Taxable loss
−$237
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$57
After-tax cash flow
$2,049/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)
34,322
Household income
$43,731
Rent vs Own
83.4% rent · 16.6% own
Severe rent burden
4913.0

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
Predominantly White (68%)
Race & ethnicity
White 68% Black 14% Two or more races 8% Asian 7% Hispanic / Latino 5%
Hispanic origin (detail)
Mexican 1% Puerto Rican 1%
Common ancestry
Romanian 4% Lithuanian 2% Italian 2%
Foreign-born
8% · Canada, China, Jamaica
Languages at home
90% English-only · Chinese 3% Spanish 2% Other Indo-European 2%

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
▼ -207.90%
Current HPI
321.7282
Rent YoY
▲ 2.14%
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

+1250.0% since first listed
16 events — show timeline
  • 2026-05-12 Price Changed $135,000 CBRMLS
  • 2026-04-11 Price Changed $136,900 CBRMLS
  • 2026-03-15 Relisted CBRMLS
  • 2026-03-08 Contingent CBRMLS
  • 2026-02-13 Price Changed $139,900 CBRMLS
  • 2025-12-09 Price Changed $154,000 CBRMLS
  • 2025-11-08 Price Changed $159,900 CBRMLS
  • 2025-10-27 Price Changed $162,900 CBRMLS
  • 2025-10-16 Price Changed $164,900 CBRMLS
  • 2025-09-27 Listed $169,900 CBRMLS
  • 2020-02-03 Pending CBRMLS
  • 2020-01-28 Price Changed $12,000 CBRMLS
  • 2020-01-28 Relisted CBRMLS
  • 2020-01-27 Pending CBRMLS
  • 2020-01-14 Price Changed $22,000 CBRMLS
  • 2020-01-13 Listed $10,000 CBRMLS

Property tax history

+6.4%/yr

Latest (2024): $929 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…