CashFlowRE
Sign in Sign up
253 N Ogden Ave Duplex
B+ Composite 75.39
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 +3.6/5.0
  • Schools +1.7/10.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$139,999

253 N Ogden Ave · Columbus, OH 43204
6 bd · None ba · 2,232 sqft · MultiFamily · 95 Days on market
Built 1923 Poor condition 5,227 sqft lot $63/sqft · 39% below area Est $229k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Great opportunity to own a duplex in Columbus located at 253-255 N Ogden . Property offers two units with separate living spaces and a welcoming front porch. Home will require updates and repair, presenting a great opportunity for buyers looking to renovate and build equity. Conveniently located near downtown, shopping, restaurants, and major roadways. perfect for investors, renovators, or buyers looking for a project property.

Key facts

  • Front porch
  • Near downtown
  • Two units

Tags

DUPLEXTWO UNITSSEPARATE LIVING SPACESFRONT PORCHNEAR DOWNTOWNSHOPPING

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 × 2-bed/1-bath units multifamily listed at $140k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive. Per door: $522/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $140k).
  • Recommended offer: $127k (9.0% below list) — sets the bar for market timing.
  • Cap rate 15.2% 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 fast (+4.5%/yr); 187 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 8,139 units permitted in Franklin County in 2024 (5,940 in 5+ unit buildings).
  • At $2,545/mo this rent would consume 52% of the median local household income ($59k/yr) (locally 2290% 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 $968 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.
  • At projected returns (-3.0% appreciation + 4.5% rent growth), your $39k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 95 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y ago; this cycle's ask has dropped $28k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $127,399 (9.0% below list)

Questions for the listing agent

  1. It's been on market 95 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Built in 1923 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.82%
Cap rate
15.23%
Cash-on-cash
31.93%
DSCR
2.42
GRM
4.6

CMA / ARV

ARV (median comp)
$228,565
List price
$139,999
Delta
-38.75%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
332-334 N Burgess Ave 0.15mi 6/— 2,240 (+0%) 19mo $182,500 $81 77
242-244 N Burgess Ave 0.10mi 6/— 2,352 (+5%) 19mo $210,000 $89 71
62-64 S Eureka Ave 0.56mi 6/— 2,250 (+1%) 13mo $194,300 $86 62
45 N Hague Ave #47 0.34mi 6/— 2,408 (+8%) 13mo $180,000 $75 60
98-100 N Hague Ave 0.26mi 6/2.0 2,038 (-9%) 17mo $100,000 $49 59
69-71 N Chase Ave 0.40mi 6/— 2,464 (+10%) 8mo $265,000 $108 58
145-147 N Powell Ave 0.29mi 6/— 2,416 (+8%) 18mo $258,000 $107 57
68-70 N Powell Ave 0.33mi 6/— 2,364 (+6%) 24mo $210,000 $89 55
55 S Wayne Ave 0.57mi 6/— 2,184 (-2%) 20mo $250,000 $114 53
130-132 S Richardson Ave 0.59mi 6/— 2,436 (+9%) 8mo $200,000 $82 50
41 N Huron Ave 0.60mi 6/— 2,352 (+5%) 19mo $270,440 $115 47

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

5-year hold
IRR
28.6%
Equity multiple
2.22×
Total profit
$47,657
Equity at exit
$20,874
10-year hold
IRR
36.9%
Equity multiple
4.66×
Total profit
$143,576
Equity at exit
$12,105

Cash invested: $39,200 (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 43204

Rents YoY
4.5%
Active inventory
187
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,545 high interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,100/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$534
Net cashflow
$1,043

Break-even live

Break-even rent $1,225
Max offer price $139,999
Occupancy floor 54%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,545

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
$35,000
Closing costs
$4,200
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
89 S Richardson Ave Columbus, OH 6.0 2.0 2112 $1,995 $0.94 2d 1 0.51mi

Listing history 23 events

  1. 2026-06-16
    status $139,999 Pending 95 DOM
  2. 2026-06-15
    days on market $139,999 Active 95 DOM
  3. 2026-06-13
    days on market $139,999 Active 93 DOM
  4. 2026-06-13
    days on market $139,999 Active 92 DOM
  5. 2026-06-09
    days on market $139,999 Active 89 DOM
  6. 2026-06-08
    days on market $139,999 Active 88 DOM
  7. 2026-06-07
    days on market $139,999 Active 87 DOM
  8. 2026-06-05
    days on market $139,999 Active 84 DOM
  9. 2026-06-03
    days on market $139,999 Active 83 DOM
  10. 2026-06-02
    days on market $139,999 Active 82 DOM
  11. 2026-06-01
    days on market $139,999 Active 81 DOM
  12. 2026-05-31
    days on market $139,999 Active 80 DOM
  13. 2026-05-13
    price $149,999 432-char remark
    Show marketing remark (432 chars)

    Great opportunity to own a duplex in Columbus located at 253-255 N Ogden . Property offers two units with separate living spaces and a welcoming front porch. Home will require updates and repair, presenting a great opportunity for buyers looking to renovate and build equity. Conveniently located near downtown, shopping, restaurants, and major roadways. perfect for investors, renovators, or buyers looking for a project property.

  14. 2026-04-03
    price $158,750 432-char remark
    Show marketing remark (432 chars)

    Great opportunity to own a duplex in Columbus located at 253-255 N Ogden . Property offers two units with separate living spaces and a welcoming front porch. Home will require updates and repair, presenting a great opportunity for buyers looking to renovate and build equity. Conveniently located near downtown, shopping, restaurants, and major roadways. perfect for investors, renovators, or buyers looking for a project property.

  15. 2026-03-26
    price $161,999 432-char remark
    Show marketing remark (432 chars)

    Great opportunity to own a duplex in Columbus located at 253-255 N Ogden . Property offers two units with separate living spaces and a welcoming front porch. Home will require updates and repair, presenting a great opportunity for buyers looking to renovate and build equity. Conveniently located near downtown, shopping, restaurants, and major roadways. perfect for investors, renovators, or buyers looking for a project property.

  16. 2026-03-12
    listed $167,999 Active 432-char remark
    Show marketing remark (432 chars)

    Great opportunity to own a duplex in Columbus located at 253-255 N Ogden . Property offers two units with separate living spaces and a welcoming front porch. Home will require updates and repair, presenting a great opportunity for buyers looking to renovate and build equity. Conveniently located near downtown, shopping, restaurants, and major roadways. perfect for investors, renovators, or buyers looking for a project property.

  17. 2020-10-10
    historical
  18. 2020-09-16
    status Active
  19. 2020-09-08
    historical
  20. 2020-08-30
    price $121,900
  21. 2020-08-26
    status Active
  22. 2020-08-21
    status Pending
  23. 2020-08-20
    listed $127,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 1 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
$30,540
− Mortgage interest
−$7,842
− Property taxes
−$2,100
− Insurance
−$700
− Repairs & maintenance
−$2,443
− Management
−$2,443
− Depreciation
−$4,073
Taxable income
$10,939
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,625
After-tax cash flow
$9,891/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.

Condition & rehab AI · 11 photos

Poor 20/100 Extensive rehab

This property requires extensive renovations and repairs, including kitchen and bathroom updates, HVAC replacement, and exterior improvements. The high ROI updates will significantly increase its resale and rental value.

Repairs flagged

  • Major Exposed pipes and electrical wiring — Safety hazard
  • Major Exposed pipes and electrical wiring — Safety hazard
  • Major Exposed pipes and electrical wiring — Safety hazard
  • Major Exposed pipes and electrical wiring — Safety hazard
  • Major Exposed pipes and electrical wiring — Safety hazard
  • Major Exposed pipes and electrical wiring — Safety hazard
  • Major Exposed pipes and electrical wiring — Safety hazard
  • Major Exposed pipes and electrical wiring — Safety hazard

Value-add opportunities

  • Both Kitchen renovation — Modern kitchen with updated appliances
  • Both Bathroom renovation — Modern bathroom with updated fixtures
  • Both HVAC system replacement — Energy-efficient system
  • Both Exterior siding and paint — Curb appeal and energy efficiency
  • Both Landscaping — Enhanced curb appeal

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exposed pipes and electrical wiring · Safety hazard Major $15,000–50,000
Exposed pipes and electrical wiring · Safety hazard Major $15,000–50,000
Exposed pipes and electrical wiring · Safety hazard Major $15,000–50,000
Exposed pipes and electrical wiring · Safety hazard Major $15,000–50,000
Exposed pipes and electrical wiring · Safety hazard Major $15,000–50,000
Exposed pipes and electrical wiring · Safety hazard Major $15,000–50,000
Exposed pipes and electrical wiring · Safety hazard Major $15,000–50,000
Exposed pipes and electrical wiring · Safety hazard Major $15,000–50,000
Total estimated repair cost · 8 items $120,000–400,000

Value-add ROI direction

  • Both Kitchen renovation — Modern kitchen with updated appliances
  • Both Bathroom renovation — Modern bathroom with updated fixtures
  • Both HVAC system replacement — Energy-efficient system
  • Both Exterior siding and paint — Curb appeal and energy efficiency
  • Both Landscaping — Enhanced curb appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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)
42,962
Household income
$59,266
Rent vs Own
50.5% rent · 49.5% 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

Price history

+18.1% since first listed
11 events — show timeline
  • 2026-05-13 Price Changed $149,999 CBRMLS
  • 2026-04-03 Price Changed $158,750 CBRMLS
  • 2026-03-26 Price Changed $161,999 CBRMLS
  • 2026-03-12 Listed $167,999 CBRMLS
  • 2020-10-10 Listing Removed CBRMLS
  • 2020-09-16 Relisted CBRMLS
  • 2020-09-08 Listing Removed CBRMLS
  • 2020-08-30 Price Changed $121,900 CBRMLS
  • 2020-08-26 Relisted CBRMLS
  • 2020-08-21 Pending CBRMLS
  • 2020-08-20 Listed $127,000 CBRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…