CashFlowRE
Sign in Sign up
333 E 9th Ave Duplex
C Composite 59.38
Why this score? — see what drove the C 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 +21.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.7/10.0
  • Livability +4.0/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$259,000

333 E 9th Ave · Columbus, OH 43201
2 bd · 2.0 ba · 1,540 sqft · MultiFamily public records · 98 Days on market
Built 1920 1,742 sqft lot $168/sqft · 48% below area Est $495k · 48% 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

• Two Unit Apartment Building • Rents Way Below Market, For One Bedroom Units • ±1,540 Square Feet Total Across Entire The Building • Do Not Distrub Tenants • Close Proximity, and Within Walkable Distance, Not Only to The Ohio State University and The Historic Crew Stadium, but also The Ohio State Fairgrounds • ± 0.8 Miles From Interstate-71 Northbound and Southbound, Connecting to Downtown Columbus, I-270, and the Surrounding Area * Curb Offers Only, See A2A remarks.

Key facts

  • 1,742 sq ft lot
  • Built 1920
  • Listed 98 days

Tags

TWO UNIT APARTMENT BUILDING0.8 MILES FROM INTERSTATE-71

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 × 1-bed/1-bath units multifamily listed at $259k.

Deal economics

  • At list price, monthly cash flow is $391 ($5k/yr) — positive. Per door: $195/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $250k (3.4% below list).
  • Recommended offer: $236k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% 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 (+2.1%/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).
  • At $2,502/mo this rent would consume 69% of the median local household income ($44k/yr) (locally 4913% 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 $2k of loan paydown is wiped out by about $8k 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 98 days — a 9% lower offer ($236k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 29y 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 $42k; list at $259k implies a 509% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $235,690 (9.0% below list)

Questions for the listing agent

  1. It's been on market 98 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. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.97%
Cap rate
8.10%
Cash-on-cash
6.46%
DSCR
1.29
GRM
8.6

CMA / ARV

ARV (median comp)
$494,796
List price
$259,000
Delta
-47.66%
Verdict
UNDERPRICED
Comps
9 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
423-425 E 14th Ave 0.36mi 3/— (+1) 1,754 (+14%) 21mo $265,000 $151 38
966 N 6th St 0.70mi 2/— 1,710 (+11%) 16mo $399,900 $234 36

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
-7.3%
Equity multiple
0.73×
Total profit
$-19,331
Equity at exit
$38,618
10-year hold
IRR
1.3%
Equity multiple
1.09×
Total profit
$6,182
Equity at exit
$22,394

Cash invested: $72,520 (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
17.3×

Monthly cashflow live

Estimated rent
$2,502 high interval (Pro) →
Mortgage (P&I)
$1,358
Tax from tax record
$120 /mo · $1,439/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$525
Net cashflow
$391

Break-even live

Break-even rent $2,008
Max offer price $259,000
Occupancy floor 79%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,502

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
$64,750
Closing costs
$7,770
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
370 E 11th Ave Columbus, OH 2.0–3.0 1.0–2.5 986 $1,581 $1.60 1d 5 0.10mi
1254 N Grant Ave Columbus, OH 2.0 2.5 1600 $2,299 $1.44 23d 1 0.30mi
1522 Indianola Ave Unit C Columbus, OH 3.0 1.5 1270 $1,950 $1.54 23d 1 0.31mi
127 E 8th Ave Columbus, OH 3.0 3.0 2000 $3,800 $1.90 43d 1 0.32mi
303 E 6th Ave Columbus, OH 2.0 1.0–2.0 900 $3,180 $3.53 2d 173 0.36mi
1206 N 4th St Columbus, OH 3.0 1.0–3.0 971 $2,563 $2.64 2d 44 0.38mi
100 E 11th Ave Columbus, OH 2.0 3.0 1440 $2,500 $1.74 43d 1 0.40mi
41 E 9th Ave Columbus, OH 2.0 2.0 1189 $2,450 $2.06 43d 2 0.42mi
1237 Indianola Ave Unit A Columbus, OH 2.0 1.0 1100 $1,625 $1.48 23d 1 0.50mi
1803 N 4th St Columbus, OH 2.0 1.0 1300 $1,250 $0.96 43d 1 0.50mi
1268 Courtland Ave Columbus, OH 3.0 1.5 1300 $1,799 $1.38 3d 1 0.51mi
115 E 5th Ave Columbus, OH 2.0 1.0–2.0 840 $1,915 $2.28 7d 9 0.52mi
1251 Courtland Ave Columbus, OH 1.0–2.0 1.0 951 $1,850 $1.95 10d 11 0.55mi
1254 N High St Columbus, OH 2.0 1.0 1172 $1,775 $1.51 23d 1 0.56mi
1055 Lusso Ave Columbus, OH 1.0–2.0 1.0–2.0 905 $1,738 $1.92 2d 13 0.57mi
54 W 8th Ave Columbus, OH 3.0 2.0 1200 $1,600 $1.33 43d 1 0.59mi
1102 Summit St Columbus, OH 3.0 2.5 1808 $3,200 $1.77 43d 1 0.59mi
1094 Say Ave Columbus, OH 3.0 2.0 1400 $2,995 $2.14 43d 1 0.62mi
1063 Summit St Columbus, OH 2.0 1.5 1300 $1,875 $1.44 43d 1 0.65mi
100 McMillen Ave Unit C Columbus, OH 3.0 2.0 1200 $1,649 $1.37 14d 1 0.66mi
94 E 3rd Ave Columbus, OH 2.0 2.0 1075 $1,795 $1.67 2d 1 0.68mi
121 W 9th Ave Columbus, OH 2.0–3.0 1.0 1525 $1,350 $0.89 43d 3 0.69mi
153 Punta Aly Columbus, OH 3.0 1.5 1358 $2,100 $1.55 43d 1 0.72mi
1282 Hunter Ave Columbus, OH 1.0–3.0 1.0–2.0 1350 $1,675 $1.24 7d 2 0.73mi
1079 N High St Columbus, OH 1.0–2.0 1.0–2.0 993 $2,525 $2.54 2d 8 0.74mi
40 W 3rd Ave Apt 305 Columbus, OH 1.0 2.5 1335 $2,109 $1.58 43d 1 0.77mi
990 N 9th St Unit 990 Columbus, OH 2.0 1.0 1264 $1,345 $1.06 17d 1 0.78mi
1020 N High St Columbus, OH 1.0 1.0–1.5 894 $1,535 $1.72 1d 7 0.78mi
138 Sommerfeld Pl Columbus, OH 1.0–3.0 1.0–2.5 1212 $1,642 $1.36 2d 21 0.79mi
898 E 13th Ave Columbus, OH 3.0 1.0 1120 $1,230 $1.10 10d 1 0.80mi
898-900 E 13th Ave Unit 898 Columbus, OH 3.0 1.0 1120 $1,230 $1.10 7d 1 0.80mi
210 W 5th Ave Columbus, OH 2.0 1.0–2.0 894 $2,810 $3.14 3d 13 0.80mi
1174 Walters St Columbus, OH 3.0 1.0 1200 $1,549 $1.29 43d 1 0.81mi
163 W 5th Ave Columbus, OH 3.0 3.0 1400 $1,895 $1.35 23d 1 0.81mi
962 Mount Pleasant Ave Columbus, OH 2.0 1.5 1626 $2,650 $1.63 43d 1 0.82mi
985 N High St Columbus, OH 2.0 1.0–2.0 1113 $3,895 $3.50 1d 8 0.84mi
76 W Starr Ave Columbus, OH 3.0 1.0 1500 $3,400 $2.27 43d 1 0.86mi
1235 Highland St Unit 1265655P Columbus, OH 2.0 2.0 1582 $3,554 $2.25 12d 1 0.86mi
111 W 3rd Ave Columbus, OH 1.0–2.0 1.0–2.0 1016 $2,197 $2.16 2d 10 0.86mi
283 E 1st Ave Columbus, OH 1.0–2.0 1.0–2.5 1076 $2,867 $2.66 2d 17 0.87mi

Listing history 23 events

  1. 2026-06-18
    days on market $259,000 Active 98 DOM
  2. 2026-06-17
    days on market $259,000 Active 97 DOM
  3. 2026-06-16
    days on market $259,000 Active 96 DOM
  4. 2026-06-15
    days on market $259,000 Active 95 DOM
  5. 2026-06-13
    days on market $259,000 Active 93 DOM
  6. 2026-06-13
    days on market $259,000 Active 92 DOM
  7. 2026-06-09
    days on market $259,000 Active 89 DOM
  8. 2026-06-08
    days on market $259,000 Active 88 DOM
  9. 2026-06-07
    days on market $259,000 Active 87 DOM
  10. 2026-06-05
    days on market $259,000 Active 84 DOM
  11. 2026-06-03
    days on market $259,000 Active 83 DOM
  12. 2026-06-02
    days on market $259,000 Active 82 DOM
  13. 2026-06-01
    days on market $259,000 Active 81 DOM
  14. 2026-05-31
    days on market $259,000 Active 80 DOM
  15. 2026-03-12
    listed $259,000 Active 529-char remark
    Show marketing remark (529 chars)

    • Two Unit Apartment Building • Rents Way Below Market, For One Bedroom Units • ±1,540 Square Feet Total Across Entire The Building • Do Not Distrub Tenants • Close Proximity, and Within Walkable Distance, Not Only to The Ohio State University and The Historic Crew Stadium, but also The Ohio State Fairgrounds • ± 0.8 Miles From Interstate-71 Northbound and Southbound, Connecting to Downtown Columbus, I-270, and the Surrounding Area * Curb Offers Only, See A2A remarks.

  16. 2001-07-25
    soldstatus $42,500 20-char remark
    Show marketing remark (20 chars)

    BANK REPO SOLD AS IS

  17. 2001-06-29
    historical 20-char remark
    Show marketing remark (20 chars)

    BANK REPO SOLD AS IS

  18. 2001-06-21
    listed $42,500 20-char remark
    Show marketing remark (20 chars)

    BANK REPO SOLD AS IS

  19. 1998-03-02
    soldstatus $41,500
  20. 1998-02-27
    soldstatus $46,500
  21. 1997-09-10
    historical
  22. 1997-04-26
    listed $42,900
  23. 1979-04-01
    soldstatus $31,400

ⓘ 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
$1,439 · $120/mo
Projected year-2 tax
$2,740 · $228/mo
Expected delta
+$1,301/yr (+$108/mo · 90.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 21% 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 · 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
$30,024
− Mortgage interest
−$14,508
− Property taxes
−$1,439
− Insurance
−$1,295
− Repairs & maintenance
−$2,402
− Management
−$2,402
− Depreciation
−$7,535
Taxable income
$444
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$106
After-tax cash flow
$4,580/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

+724.8% since first listed
9 events — show timeline
  • 2026-03-12 Listed $259,000 CBRMLS
  • 2001-07-25 Sold (MLS) $42,500 CBRMLS
  • 2001-06-29 Listing Removed CBRMLS
  • 2001-06-21 Listed $42,500 CBRMLS
  • 1998-03-02 Sold (Public Records) $41,500 Public Records
  • 1998-02-27 Sold (MLS) $46,500 CBRMLS
  • 1997-09-10 Listing Removed CBRMLS
  • 1997-04-26 Listed $42,900 CBRMLS
  • 1979-04-01 Sold (Public Records) $31,400 Public Records

Property tax history

+7.2%/yr

Latest (2024): $1,439 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…