CashFlowRE
Sign in Sign up
5083 Jameson Dr
D- Composite 36.44
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 +15.0/15.0
  • Cash flow +7.1/30.0
  • Livability +4.0/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.8/10.0
  • Schools +1.7/10.0
  • DSCR +1.2/10.0
  • Appreciation +0.0/10.0

$209,900

5083 Jameson Dr · Columbus, OH 43232
3 bd · 1.0 ba · 972 sqft · SingleFamily public records · 25 Days on market
Built 1966 6,969 sqft lot $216/sqft · 58% above area Est $254k · 17% under

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

Listing remarks

Welcome to 5083 Jameson - a well-maintained ranch offering comfort, functionality, and endless potential. Major mechanical updates have already been completed, including a new furnace (2024) and water heater (2025), providing added peace of mind for the next owner. Step outside to enjoy a nice backyard featuring a spacious deck--perfect for summer barbecues, entertaining guests, or simply relaxing in your own private outdoor retreat. The lower level expands the living space with a generous recreation room centered around a cozy fireplace, making it an ideal setting for movie nights, game days, a home office, or a personal fitness area. Whether you're a first-time homebuyer, downsizing, or s

Key facts

  • New furnace
  • Water heater
  • Spacious deck

Tags

NEW FURNACEWATER HEATERNICE BACKYARDSPACIOUS DECKGENEROUS RECREATION ROOMCOZY FIREPLACE

Property features AI

Finance

  • HOA & community: Sidewalk (association amenity)

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One level; Built in 1966; No common walls
  • Construction: Block foundation
  • Exterior features: Deck; Fenced yard; Shed(s)

Interior

  • Bedrooms: Three main-level bedrooms
  • Flooring: Wood flooring
  • Bathrooms: One full bathroom
  • Heating & cooling: Central air conditioning
  • Interior features: Insulated windows throughout; Wood-burning fireplace (one)

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 $210k.

Deal economics

  • At list price, monthly cash flow is $-303 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $156k (25.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $142k (32.2% below list).
  • Recommended offer: $142k (32.2% below list) — sets the bar for 1% rule.
  • Cap rate 4.6% vs local median 3.8% in Columbus — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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); Columbus Alternative High School (math 27% / reading 74%, grade D+, #380 of 781 statewide, top 49%, 758 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.
  • Zoned-school proficiency averages 41% at this address vs 20% district-wide (+20 pts) — the actual schools serving this property are materially stronger than the Columbus City School District average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+2.4%/yr); 92 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); 8,139 units permitted in Franklin County in 2024 (5,940 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($51k/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 $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.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 31y ago 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.
  • Current owner paid $72k; list at $210k implies a 190% gain — meaningful room to come down on a strong offer.
Recommended offer $142,320 (32.2% 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. Built in 1966 — 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. 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?
  6. 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.
  7. 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.
  8. 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
0.68%
Cap rate
4.56%
Cash-on-cash
-6.18%
DSCR
0.72
GRM
12.3

CMA / ARV

ARV (median comp)
$253,516
List price
$209,900
Delta
-13.22%
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
5132 Botsford Dr 0.09mi 3/1.0 972 (0%) 19mo $209,900 $216 80
2264 Majestic Dr W 0.31mi 3/1.0 936 (-4%) 0mo $219,900 $235 79
5168 Mapleridge Dr 0.56mi 3/1.0 990 (+2%) 1mo $140,000 $141 70
4895 Majestic Dr E 0.27mi 3/2.0 936 (-4%) 10mo $206,000 $220 69
1945 Riverdale Rd 0.57mi 3/1.0 990 (+2%) 2mo $190,000 $192 69
5024 Refugee Rd 0.48mi 3/1.0 999 (+3%) 8mo $163,000 $163 67
5268 Carbondale Dr 0.37mi 3/2.0 904 (-7%) 5mo $210,000 $232 63
4906 Refugee Rd 0.50mi 3/1.0 925 (-5%) 7mo $155,000 $168 63
5179 Lindora Dr 0.46mi 3/1.0 1,036 (+7%) 13mo $203,000 $196 57
5194 Orlando Ct 0.67mi 3/2.0 1,015 (+4%) 6mo $205,897 $203 52
4776 Crocker Rd 0.61mi 3/1.0 912 (-6%) 14mo $205,000 $225 50
1887 Lonsdale Rd 0.74mi 3/1.0 909 (-6%) 11mo $204,000 $224 45

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 · 2.36% rent growth · sell at horizon

5-year hold
IRR
-27.6%
Equity multiple
0.08×
Total profit
$-54,201
Equity at exit
$31,297
10-year hold
IRR
-28.4%
Equity multiple
-0.29×
Total profit
$-75,688
Equity at exit
$18,148

Cash invested: $58,772 (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 43232

Rents YoY
2.4%
Active inventory
92
Price-to-rent
12.3×

Monthly cashflow live

Estimated rent
$1,423 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$239 /mo · $2,867/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$-303

Break-even live

Break-even rent $1,806
Max offer price $156,413
Occupancy floor

Sensitivity live

Price -10% $-184 -5% $-243 +0% $-303 +5% $-362 +10% $-422
Rent -10% $-415 -5% $-359 +0% $-303 +5% $-247 +10% $-190
Rate -1.0pp $-197 -0.5pp $-249 base $-303 +0.5pp $-357 +1.0pp $-413

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
$52,475
Closing costs
$6,297
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5125 Cedar Dr Columbus, OH 1.0–2.0 1.0 772 $1,110 $1.44 10d 4 0.46mi
2038 Noe Bixby Rd Columbus, OH 2.0 1.0 1000 $1,365 $1.36 5d 1 0.54mi
5168 Mapleridge Dr Columbus, OH 3.0 1.0 990 $1,695 $1.71 0d 1 0.54mi
1843 Fleming Rd Unit 1 Columbus, OH 3.0 1.5 1000 $1,595 $1.59 26d 1 0.76mi
5623-5625 Chatford Dr Columbus, OH 2.0 1.5 1010 $1,085 $1.07 19d 1 0.84mi
5623-5625 Chatford Dr Unit 5623 Columbus, OH 2.0 1.5 1010 $1,085 $1.07 19d 1 0.84mi
1839 Jason Dr Columbus, OH 3.0 2.0 1053 $1,649 $1.57 0d 1 0.84mi
5020 Chatterton Rd Columbus, OH 1.0–2.0 1.0 674 $1,163 $1.73 0d 6 0.93mi
2680 Silver Oak Dr Columbus, OH 1.0–2.0 1.0–2.0 965 $1,549 $1.60 0d 20 0.97mi
2400 Shore Blvd W Columbus, OH 1.0–2.0 1.0–1.5 729 $1,249 $1.71 4d 34 0.99mi
1699 Lonsdale Rd Unit 1707 Columbus, OH 2.0 1.0 1038 $995 $0.96 26d 1 1.02mi
5953 Rock Glen Ct Unit 5953 Columbus, OH 2.0 1.5 1120 $1,350 $1.21 0d 1 1.33mi
1736 Sun Apple Way Unit 1736 Columbus, OH 2.0 1.0 800 $1,100 $1.38 17d 1 1.34mi
1537 Duffield Dr Columbus, OH 3.0 2.0 1020 $1,500 $1.47 46d 1 1.46mi

Listing history 28 events

  1. 2026-06-22
    days on market $209,900 Active 25 DOM
  2. 2026-06-21
    days on market $209,900 Active 24 DOM
  3. 2026-06-18
    days on market $209,900 Active 21 DOM
  4. 2026-06-17
    days on market $209,900 Active 20 DOM
  5. 2026-06-16
    days on market $209,900 Active 19 DOM
  6. 2026-06-15
    days on market $209,900 Active 18 DOM
  7. 2026-06-13
    days on market $209,900 Active 16 DOM
  8. 2026-06-13
    days on market $209,900 Active 15 DOM
  9. 2026-06-09
    days on market $209,900 Active 12 DOM
  10. 2026-06-08
    days on market $209,900 Active 11 DOM
  11. 2026-06-07
    days on market $209,900 Active 10 DOM
  12. 2026-06-05
    days on market $209,900 Active 7 DOM
  13. 2026-06-03
    days on market $209,900 Active 6 DOM
  14. 2026-06-02
    days on market $209,900 Active 5 DOM
  15. 2026-06-01
    days on market $209,900 Active 4 DOM
  16. 2026-05-31
    days on market $209,900 Active 3 DOM
  17. 2026-05-14
    historical Contingent 498-char remark
  18. 2026-05-02
    listed $220,000 Active 498-char remark
  19. 2026-04-29
    historical $220,000 498-char remark
  20. 2007-02-21
    historical
  21. 2006-08-20
    listed $110,000
  22. 1999-05-23
    historical
  23. 1998-11-25
    listed $82,500
  24. 1995-12-18
    soldstatus $72,500
  25. 1995-12-08
    soldstatus $72,500
  26. 1995-11-07
    historical
  27. 1995-09-26
    listed $75,000
  28. 1980-02-01
    soldstatus $41,900

ⓘ 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
$2,867 · $239/mo
Projected year-2 tax
$3,071 · $256/mo
Expected delta
+$204/yr (+$17/mo · 7.1%)

ⓘ 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 ≥99°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$17,078
− Mortgage interest
−$11,758
− Property taxes
−$2,867
− Insurance
−$1,050
− Repairs & maintenance
−$1,366
− Management
−$1,366
− Depreciation
−$6,106
Taxable loss
−$7,434
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,784
After-tax cash flow
$-1,849/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)
47,364
Household income
$51,417
Rent vs Own
60.6% rent · 39.4% own
Severe rent burden
2584.0

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
Black 58% White 26% Hispanic / Latino 8% Two or more races 7% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1% Dominican 1%
Common ancestry
Swiss 1% Slovak 1% Italian 1%
Foreign-born
13% · Canada, China
Languages at home
86% English-only · Spanish 6% French/Haitian/Cajun 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
▼ -203.49%
Current HPI
249.3708
Rent YoY
▲ 2.36%
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

+401.0% since first listed
14 events — show timeline
  • 2026-05-28 Listed $209,900 CBRMLS
  • 2026-05-14 Contingent CBRMLS
  • 2026-05-14 Listing Removed CBRMLS
  • 2026-05-02 Listed $220,000 CBRMLS
  • 2026-04-29 Coming Soon CBRMLS
  • 2007-02-21 Listing Removed CBRMLS
  • 2006-08-20 Listed $110,000 CBRMLS
  • 1999-05-23 Listing Removed CBRMLS
  • 1998-11-25 Listed $82,500 CBRMLS
  • 1995-12-18 Sold (Public Records) $72,500 Public Records
  • 1995-12-08 Sold (MLS) $72,500 CBRMLS
  • 1995-11-07 Listing Removed CBRMLS
  • 1995-09-26 Listed $75,000 CBRMLS
  • 1980-02-01 Sold (Public Records) $41,900 Public Records

Property tax history

+5.3%/yr

Latest (2024): $2,867 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…