CashFlowRE
Sign in Sign up
5662 Dutch Ln
D- Composite 37.7
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 +10.6/15.0
  • Schools +7.6/10.0
  • Cash flow +6.5/30.0
  • Livability +3.9/5.0
  • Rent growth +3.5/5.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • DSCR +0.8/10.0
  • Appreciation +0.0/10.0

$378,950

5662 Dutch Ln · Powell, OH 43065
3 bd · 2.5 ba · 1,792 sqft · SingleFamily · 47 Days on market
Built 2026 $211/sqft · 7% below area Est $407k · 7% under $260/mo HOA · 9% of rent ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover this stunning new construction townhome at 5662 Dutch Lane in Powell, built by M/I Homes. This thoughtfully designed 3-bedroom, 2.5-bathroom home offers 1,792 square feet of open-concept living space perfect for modern lifestyles. Key features include: Open-concept living space Patio Owner's en-suite bathroom The home's open-concept floorplan creates an inviting atmosphere for daily living and entertaining. The upstairs owner's bedroom provides a private retreat, while the additional bedrooms offer flexibility for family, guests, or home office space. Located in the desirable Powell area, this home sits within a neighborhood that offers easy access to local parks and recreational opportunities. The quality design and attention to detail are evident throughout, showcasing M/I Homes' commitment to craftsmanship. This new construction home represents an excellent opportunity to be the first owner of a well-designed space featuring open-concept living and quality construction. The thoughtful layout maximizes both comfort and functionality, making it ideal for today's homebuyers seeking a brand-new home with contemporary appeal. Contact our team to learn more about 5662 Dutch Lane! MLS# 226015067

Key facts

  • New construction
  • Private retreat
  • Patio

Tags

NEW CONSTRUCTIONOPEN-CONCEPT LAYOUTPATIOOWNER'S EN-SUITE BATHROOMPRIVATE RETREATEASY ACCESS TO LOCAL PARKS

Property features AI

Finance

  • Other: Home warranty included
  • HOA & community: Homeowners association with monthly fee; Monthly association fee of $260.83; HOA covers lawn care and snow removal; Community amenities include bike/walk path, park, and sidewalks

Exterior

  • Parking: Attached 2-car garage with garage door opener
  • Utilities: Public water; Public sewer
  • Home design: New construction single-family townhouse; Two levels; 2+ common walls
  • Construction: Built in 2026
  • Exterior features: Patio; Slab foundation

Interior

  • Flooring: Carpet; Ceramic/porcelain; Vinyl
  • Bathrooms: 2 full bathrooms and 1 half bathroom (3 total)
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Insulated windows; Patio access

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/2.5-bath single-family listed at $379k.

Deal economics

  • At list price, monthly cash flow is $-639 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $286k (24.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $283k (25.2% below list).
  • Recommended offer: $283k (25.2% below list) — sets the bar for 1% rule.
  • Cap rate 4.3% vs local median 2.9% in Powell — 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 77/100 on livability (#201 in OH, #3,091 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F, cost of living F.
  • Olentangy Local (rural): math 81% / reading 84% proficiency, ranked #18 of 656 in OH (top 3%) — strong family-tenant draw, lease renewals of 3-5y typical; only 5% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+3.9%/yr); 312 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 2,233 units permitted in Delaware County in 2024 (304 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Delaware County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($368k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $283,467 (25.2% 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. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.75%
Cap rate
4.27%
Cash-on-cash
-7.23%
DSCR
0.68
GRM
11.1

CMA / ARV

ARV (median comp)
$406,605
List price
$378,950
Delta
-6.80%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5520 Fawnsbury Ct 0.16mi 2/2.5 (-1) 1,792 (0%) 1mo $384,290 $214 87
5519 Fawnsbury Ct 0.16mi 2/2.5 (-1) 1,792 (0%) 1mo $374,090 $209 87
5508 Fawnsbury Ct 0.17mi 2/2.5 (-1) 1,792 (0%) 1mo $369,330 $206 86
5507 Fawnsbury Ct 0.17mi 2/2.5 (-1) 1,792 (0%) 1mo $366,000 $204 86
5488 Fawnsbury Ct 0.19mi 2/2.5 (-1) 1,792 (0%) 1mo $379,360 $212 85
5695 Valleydale Rd 0.03mi 3/2.5 2,028 (+13%) 1mo $470,200 $232 76
5631 Valleydale Rd 0.06mi 3/2.5 2,028 (+13%) 1mo $467,560 $231 75
5614 Dutch Ln 0.06mi 2/2.5 (-1) 2,049 (+14%) 1mo $414,520 $202 68
2770 Drycreek Ct 0.22mi 3/2.5 2,028 (+13%) 1mo $472,110 $233 67
5524 Fawnsbury Ct 0.15mi 2/2.5 (-1) 2,049 (+14%) 1mo $414,350 $202 64
5492 Fawnsbury Ct 0.19mi 2/2.5 (-1) 2,049 (+14%) 1mo $406,470 $198 62
3229 Natal Ln 0.61mi 2/2.0 (-1) 1,894 (+6%) 1mo $594,920 $314 54

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 · 3.86% rent growth · sell at horizon

5-year hold
IRR
-27.7%
Equity multiple
0.06×
Total profit
$-99,457
Equity at exit
$56,503
10-year hold
IRR
-22.8%
Equity multiple
-0.21×
Total profit
$-127,894
Equity at exit
$32,765

Cash invested: $106,106 (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 43065

Rents YoY
3.9%
Active inventory
312
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$2,835 high interval (Pro) →
Mortgage (P&I)
$1,987
Tax est. 1.5%
$474 /mo · $5,684/yr
Insurance
$158
HOA
$260
Vacancy / Maint / Mgmt
$595
Net cashflow
$-639

Break-even live

Break-even rent $3,644
Max offer price $286,421
Occupancy floor

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
$94,738
Closing costs
$11,368
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5494 Dutch Ln Powell, OH 2.0 2.5 2049 $2,800 $1.37 43d 1 0.10mi
5478 Dutch Ln Powell, OH 3.0 2.5 1792 $2,800 $1.56 43d 1 0.11mi
5522 Villa Rose Dr Powell, OH 1.0–3.0 1.0–2.0 1052 $2,195 $2.09 1d 1 0.36mi
6650 Liberty Grand Blvd Powell, OH 1.0–3.0 1.0–2.5 1355 $3,040 $2.24 1d 11 1.30mi
6932 Kinsale Ln Powell, OH 4.0 3.0 1810 $2,700 $1.49 43d 1 1.43mi

HOA detail

Monthly dues
$260 · $3,120/yr

Listing history 17 events

  1. 2026-06-18
    days on market $378,950 Active 47 DOM
  2. 2026-06-17
    days on market $378,950 Active 46 DOM
  3. 2026-06-16
    days on market $378,950 Active 45 DOM
  4. 2026-06-15
    days on market $378,950 Active 44 DOM
  5. 2026-06-13
    days on market $378,950 Active 42 DOM
    Show marketing remark (1224 chars)

    Discover this stunning new construction townhome at 5662 Dutch Lane in Powell, built by M/I Homes. This thoughtfully designed 3-bedroom, 2.5-bathroom home offers 1,792 square feet of open-concept living space perfect for modern lifestyles. Key features include: Open-concept living space Patio Owner's en-suite bathroom The home's open-concept floorplan creates an inviting atmosphere for daily living and entertaining. The upstairs owner's bedroom provides a private retreat, while the additional bedrooms offer flexibility for family, guests, or home office space. Located in the desirable Powell area, this home sits within a neighborhood that offers easy access to local parks and recreational opportunities. The quality design and attention to detail are evident throughout, showcasing M/I Homes' commitment to craftsmanship. This new construction home represents an excellent opportunity to be the first owner of a well-designed space featuring open-concept living and quality construction. The thoughtful layout maximizes both comfort and functionality, making it ideal for today's homebuyers seeking a brand-new home with contemporary appeal. Contact our team to learn more about 5662 Dutch Lane! MLS# 226015067

  6. 2026-06-13
    pricedays on market $378,950 Active 41 DOM
    Show marketing remark (1224 chars)

    Discover this stunning new construction townhome at 5662 Dutch Lane in Powell, built by M/I Homes. This thoughtfully designed 3-bedroom, 2.5-bathroom home offers 1,792 square feet of open-concept living space perfect for modern lifestyles. Key features include: Open-concept living space Patio Owner's en-suite bathroom The home's open-concept floorplan creates an inviting atmosphere for daily living and entertaining. The upstairs owner's bedroom provides a private retreat, while the additional bedrooms offer flexibility for family, guests, or home office space. Located in the desirable Powell area, this home sits within a neighborhood that offers easy access to local parks and recreational opportunities. The quality design and attention to detail are evident throughout, showcasing M/I Homes' commitment to craftsmanship. This new construction home represents an excellent opportunity to be the first owner of a well-designed space featuring open-concept living and quality construction. The thoughtful layout maximizes both comfort and functionality, making it ideal for today's homebuyers seeking a brand-new home with contemporary appeal. Contact our team to learn more about 5662 Dutch Lane! MLS# 226015067

  7. 2026-06-09
    days on market $388,950 Active 38 DOM
  8. 2026-06-08
    days on market $388,950 Active 37 DOM
  9. 2026-06-07
    days on market $388,950 Active 36 DOM
  10. 2026-06-05
    days on market $388,950 Active 33 DOM
  11. 2026-06-03
    days on market $388,950 Active 32 DOM
  12. 2026-06-02
    days on market $388,950 Active 31 DOM
  13. 2026-06-01
    days on market $388,950 Active 30 DOM
  14. 2026-05-31
    days on market $388,950 Active 29 DOM
  15. 2026-05-02
    listed $393,950 Active 1017-char remark
  16. 2025-11-25
    price $393,950 1224-char remark
    Show marketing remark (1224 chars)

    Discover this stunning new construction townhome at 5662 Dutch Lane in Powell, built by M/I Homes. This thoughtfully designed 3-bedroom, 2.5-bathroom home offers 1,792 square feet of open-concept living space perfect for modern lifestyles. Key features include: Open-concept living space Patio Owner's en-suite bathroom The home's open-concept floorplan creates an inviting atmosphere for daily living and entertaining. The upstairs owner's bedroom provides a private retreat, while the additional bedrooms offer flexibility for family, guests, or home office space. Located in the desirable Powell area, this home sits within a neighborhood that offers easy access to local parks and recreational opportunities. The quality design and attention to detail are evident throughout, showcasing M/I Homes' commitment to craftsmanship. This new construction home represents an excellent opportunity to be the first owner of a well-designed space featuring open-concept living and quality construction. The thoughtful layout maximizes both comfort and functionality, making it ideal for today's homebuyers seeking a brand-new home with contemporary appeal. Contact our team to learn more about 5662 Dutch Lane! MLS# 226015067

  17. 2025-11-12
    listed $403,950 Active 1224-char remark
    Show marketing remark (1224 chars)

    Discover this stunning new construction townhome at 5662 Dutch Lane in Powell, built by M/I Homes. This thoughtfully designed 3-bedroom, 2.5-bathroom home offers 1,792 square feet of open-concept living space perfect for modern lifestyles. Key features include: Open-concept living space Patio Owner's en-suite bathroom The home's open-concept floorplan creates an inviting atmosphere for daily living and entertaining. The upstairs owner's bedroom provides a private retreat, while the additional bedrooms offer flexibility for family, guests, or home office space. Located in the desirable Powell area, this home sits within a neighborhood that offers easy access to local parks and recreational opportunities. The quality design and attention to detail are evident throughout, showcasing M/I Homes' commitment to craftsmanship. This new construction home represents an excellent opportunity to be the first owner of a well-designed space featuring open-concept living and quality construction. The thoughtful layout maximizes both comfort and functionality, making it ideal for today's homebuyers seeking a brand-new home with contemporary appeal. Contact our team to learn more about 5662 Dutch Lane! MLS# 226015067

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$34,016
− Mortgage interest
−$21,227
− Property taxes
−$5,684
− Insurance
−$1,895
− Repairs & maintenance
−$2,721
− Management
−$2,721
− HOA
−$3,120
− Depreciation
−$11,024
Taxable loss
−$14,377
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,450
After-tax cash flow
$-4,223/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
Olentangy Local
NCES district ID
3904676
Math proficiency
81% ▼ -8.00%
Reading proficiency
84% ▼ -5.00%
Median HH income
$111,074
Composite
75.56/100
National rank
#132
State rank
#18 of 656 in OH

Livability — Powell

Score
77/100
State rank
#201
US rank
#3091

Category grades

Amenities F Commute F Cost of living F 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
Delaware County · 203,207 people
City population
46,679
Metro
Columbus, OH
Population (ZIP)
46,679
Household income
$154,481
Rent vs Own
13.7% rent · 86.3% own
Severe rent burden
351.0

Population outlook (Delaware County) Hauer SSP2

Today (2025)
230,854 people
By 2030
249,294 · +8.0%
By 2040
284,223 · +23.1%
By 2050
315,314 · +36.6%
By 2075
379,462 · +64.4%
By 2100
403,158 · +74.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Asian 11% Two or more races 5% Hispanic / Latino 3% Black 2%
Common ancestry
Romanian 5% Slovak 3% Lithuanian 3%
Foreign-born
10% · China, Canada
Languages at home
87% English-only · Other Indo-European 4% Other Asian/Pacific 3% Chinese 2%

Political lean MEDSL · Delaware

2024 margin
Lean R (+6.6) · D 46.2% · R 52.8%
2008→2024 swing
+13.0pp toward D · 2008: -19.6pp · 2024: -6.6pp
All cycles
2024: R+6.6 2020: R+6.8 2016: R+16.1 2012: R+23.7 2008: R+19.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -215.55%
Current HPI
233.6439
Rent YoY
▲ 3.86%
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

-6.2% since first listed
8 events — show timeline
  • 2026-06-13 Price Changed $378,950 Zillow
  • 2026-06-12 Price Changed $378,950 CBRMLS
  • 2026-05-29 Price Changed $383,950 Zillow
  • 2026-05-23 Price Changed $388,950 Zillow
  • 2026-05-22 Price Changed $388,950 CBRMLS
  • 2026-05-02 Listed $393,950 CBRMLS
  • 2025-11-25 Price Changed $393,950 Zillow
  • 2025-11-12 Listed $403,950 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…