CashFlowRE
Sign in Sign up
2579 Lexington Ave 🏷️ Likely Rental
B- Composite 68.18
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 +25.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.6/10.0
  • 1% rule +7.1/10.0
  • Livability +4.0/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$109,900

2579 Lexington Ave · Columbus, OH 43211
3 bd · 1.0 ba · 919 sqft · SingleFamily public records · 41 Days on market
Built 1942 5,662 sqft lot $120/sqft · 31% below area Est $159k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great 3 Bedroom single family home, large fenced yard, spacious rooms, vinyl replacement windows and more! This one has a lot to offer. Tenant occupied on Mo/mo. Great investment opportunity or owner occupant. Property backs up to Columbus Alternative High School

Key facts

  • 5,662 sq ft lot
  • Built 1942
  • Listed 41 days

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Built in 1942; No shared/common walls
  • Construction: Block foundation
  • Exterior features: Patio; Fenced yard

Interior

  • Bedrooms: 2 main-level bedrooms
  • Flooring: Wood flooring; Laminate flooring; Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Full basement; Living area approximately 919

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $109,900 price doesn't fit this home's estimated sale value (~$158,841) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $267 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% 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 (+3.4%/yr); 166 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 38% of the median local income ($43k/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 $760 of loan paydown is wiped out by about $3k 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 + 3.4% rent growth), your $31k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 31y ago; this cycle's ask has dropped $15k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $106,603 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1942 — 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. 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.
  6. 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.
  7. 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
1.21%
Cap rate
9.21%
Cash-on-cash
10.42%
DSCR
1.46
GRM
6.9

CMA / ARV

ARV (median comp)
$158,841
List price
$109,900
Delta
-30.81%
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
2559 Hamilton Ave 0.08mi 3/1.5 919 (0%) 1mo $140,000 $152 94
2610 Atwood Ter 0.27mi 3/1.0 979 (+6%) 1mo $176,500 $180 76
2728 Atwood Ter 0.31mi 3/1.0 979 (+6%) 1mo $170,000 $174 74
2498 Renwood Pl 0.13mi 3/1.0 1,043 (+14%) 1mo $210,000 $201 71
1397 Melrose Ave 0.48mi 3/1.0 861 (-6%) 1mo $140,000 $163 66
2888 Howey Rd 0.45mi 3/1.0 842 (-8%) 1mo $180,500 $214 64
1448 Manchester Ave 0.47mi 3/1.0 1,014 (+10%) 0mo $180,000 $178 61
1398 Manchester Ave 0.41mi 2/1.0 (-1) 820 (-11%) 0mo $255,000 $311 58
2205 Atwood Ter 0.68mi 3/1.0 979 (+6%) 1mo $189,900 $194 56
1562 Myrtle Ave 0.60mi 2/1.0 (-1) 984 (+7%) 0mo $145,000 $147 55
2876 Medina Ave 0.57mi 3/1.0 1,020 (+11%) 1mo $218,000 $214 54
2752 Azelda St 0.42mi 2/1.0 (-1) 792 (-14%) 1mo $150,000 $189 51

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 · 3.41% rent growth · sell at horizon

5-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-210
Equity at exit
$16,386
10-year hold
IRR
9.9%
Equity multiple
1.78×
Total profit
$24,147
Equity at exit
$9,502

Cash invested: $30,772 (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 43211

Home prices YoY
-27.3%
Rents YoY
3.4%
Active inventory
166
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,331 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$162 /mo · $1,947/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$267

Break-even live

Break-even rent $993
Max offer price $109,900
Occupancy floor 75%

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
$27,475
Closing costs
$3,297
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1269 Minnesota Ave Columbus, OH 3.0 1.0 1075 $1,550 $1.44 7d 1 0.16mi
2566 Atwood Ter Columbus, OH 3.0 1.0 979 $1,500 $1.53 24d 1 0.29mi
2767 Hiawatha St Columbus, OH 3.0 1.0 896 $1,475 $1.65 7d 1 0.39mi
2459 Atwood Ter Columbus, OH 2.0 2.0 936 $1,650 $1.76 44d 1 0.39mi
2299 Hamilton Ave Columbus, OH 2.0 1.0 1000 $1,200 $1.20 44d 1 0.43mi
2459 Hiawatha St Columbus, OH 2.0 1.0 810 $1,025 $1.27 44d 1 0.45mi
1352 E Hudson St Columbus, OH 2.0 1.0 800 $1,150 $1.44 44d 1 0.47mi
1435 Republic Ave Columbus, OH 3.0 1.0 908 $1,425 $1.57 20d 1 0.49mi
1435 Republic Ave Columbus, OH 3.0 1.0 908 $1,395 $1.54 7d 1 0.49mi
2942 Atwood Ter Columbus, OH 2.0 1.0 962 $1,200 $1.25 44d 1 0.51mi
2472 Pontiac St Columbus, OH 2.0 1.0 754 $995 $1.32 15d 1 0.52mi
2472 Pontiac St Columbus, OH 2.0 1.0 754 $995 $1.32 3d 1 0.52mi
1524 Genessee Ave Unit A Columbus, OH 2.0 1.0 800 $1,150 $1.44 3d 1 0.52mi
1530 Genessee Ave Unit B Columbus, OH 2.0 1.0 800 $1,150 $1.44 3d 1 0.53mi
2203-2205 Mcguffey Rd Columbus, OH 2.0 1.0 836 $1,050 $1.26 24d 1 0.60mi
1576-1578 Arlington Ave Unit 1576 Columbus, OH 2.0 1.0 902 $1,000 $1.11 44d 1 0.62mi
2176 Ontario St Columbus, OH 4.0 2.0 1066 $1,650 $1.55 24d 1 0.62mi
2217 Grasmere Ave Columbus, OH 2.0 1.5 720 $1,650 $2.29 15d 1 0.63mi
870 Melrose Ave Columbus, OH 2.0 1.0 732 $1,345 $1.84 7d 1 0.64mi
3054 McGuffey Rd Columbus, OH 3.0 1.0 1106 $1,450 $1.31 44d 1 0.64mi
2236 Atwood Ter Columbus, OH 2.0 1.0 720 $900 $1.25 7d 1 0.65mi
3086-3092 Grasmere Ave Unit 3088 Columbus, OH 2.0 1.0 800 $1,000 $1.25 24d 1 0.69mi
3088 Grasmere Ave Columbus, OH 2.0 1.0 800 $1,000 $1.25 24d 1 0.69mi
967 Duxberry Ave Columbus, OH 3.0 1.0 864 $1,100 $1.27 44d 1 0.69mi
3120 Grasmere Ave Columbus, OH 2.0 1.0 842 $1,395 $1.66 3d 1 0.74mi
2530 Beulah Rd Columbus, OH 2.0 1.0 720 $1,345 $1.87 15d 1 0.75mi
2980 Reis Ave Columbus, OH 2.0 1.0 840 $1,099 $1.31 44d 1 0.75mi
3137 Mcguffey Rd Columbus, OH 2.0 1.0 950 $950 $1.00 44d 1 0.77mi
2765 Cleveland Ave Unit B Columbus, OH 2.0 1.0 1100 $990 $0.90 17d 1 0.86mi
1577 Cordell Ave Columbus, OH 2.0 1.0 882 $1,000 $1.13 3d 1 0.88mi
1011 Mohican Ave Columbus, OH 3.0 1.0 1091 $1,399 $1.28 44d 1 0.92mi
1205 E 23rd Ave Columbus, OH 2.0 1.0 688 $1,050 $1.53 7d 1 0.94mi
3199 Maize Rd Columbus, OH 2.0 1.0 800 $1,150 $1.44 24d 1 0.95mi
1549-1551 Oakland Park Ave Columbus, OH 2.0 1.0 832 $1,100 $1.32 21d 1 0.96mi
780 E Brighton Rd Columbus, OH 3.0 1.0 1086 $1,500 $1.38 7d 1 0.98mi
3267 Walmar Dr Columbus, OH 3.0 1.0 1106 $1,550 $1.40 24d 1 0.99mi
1171 E 22nd Ave Unit 1171 Columbus, OH 2.0 1.0 750 $1,100 $1.47 17d 1 1.00mi
1500 E 25th Ave Columbus, OH 2.0 1.0 720 $850 $1.18 44d 1 1.01mi
1500 E 25th Ave Unit 2 Columbus, OH 2.0 1.0 720 $850 $1.18 24d 1 1.02mi
1003 E 21st Ave Columbus, OH 2.0 1.5 835 $1,150 $1.38 7d 1 1.03mi

Listing history 38 events

  1. 2026-06-18
    price $109,900 Active 41 DOM
  2. 2026-06-18
    days on market $124,900 Active 41 DOM
  3. 2026-06-17
    days on market $124,900 Active 40 DOM
  4. 2026-06-16
    days on market $124,900 Active 39 DOM
  5. 2026-06-15
    days on market $124,900 Active 38 DOM
  6. 2026-06-13
    days on market $124,900 Active 36 DOM
  7. 2026-06-13
    days on market $124,900 Active 35 DOM
  8. 2026-06-09
    days on market $124,900 Active 32 DOM
  9. 2026-06-08
    days on market $124,900 Active 31 DOM
  10. 2026-06-07
    days on market $124,900 Active 30 DOM
  11. 2026-06-05
    days on market $124,900 Active 27 DOM
  12. 2026-06-03
    days on market $124,900 Active 26 DOM
  13. 2026-06-02
    days on market $124,900 Active 25 DOM
  14. 2026-06-01
    days on market $124,900 Active 24 DOM
  15. 2026-05-31
    days on market $124,900 Active 23 DOM
  16. 2026-05-08
    listed $124,900 Active 590-char remark
  17. 2024-01-09
    soldstatus $540,000
  18. 2018-12-31
    soldstatus $45,000
  19. 2018-12-20
    soldstatus $45,000 Closed 263-char remark
    Show marketing remark (263 chars)

    Great 3 Bedroom single family home, large fenced yard, spacious rooms, vinyl replacement windows and more! This one has a lot to offer. Tenant occupied on Mo/mo. Great investment opportunity or owner occupant. Property backs up to Columbus Alternative High School

  20. 2018-11-23
    status Pending 263-char remark
    Show marketing remark (263 chars)

    Great 3 Bedroom single family home, large fenced yard, spacious rooms, vinyl replacement windows and more! This one has a lot to offer. Tenant occupied on Mo/mo. Great investment opportunity or owner occupant. Property backs up to Columbus Alternative High School

  21. 2018-09-12
    price $49,900 263-char remark
    Show marketing remark (263 chars)

    Great 3 Bedroom single family home, large fenced yard, spacious rooms, vinyl replacement windows and more! This one has a lot to offer. Tenant occupied on Mo/mo. Great investment opportunity or owner occupant. Property backs up to Columbus Alternative High School

  22. 2018-07-20
    price $52,900 263-char remark
    Show marketing remark (263 chars)

    Great 3 Bedroom single family home, large fenced yard, spacious rooms, vinyl replacement windows and more! This one has a lot to offer. Tenant occupied on Mo/mo. Great investment opportunity or owner occupant. Property backs up to Columbus Alternative High School

  23. 2018-06-28
    price $54,900 263-char remark
    Show marketing remark (263 chars)

    Great 3 Bedroom single family home, large fenced yard, spacious rooms, vinyl replacement windows and more! This one has a lot to offer. Tenant occupied on Mo/mo. Great investment opportunity or owner occupant. Property backs up to Columbus Alternative High School

  24. 2018-06-04
    price $58,900 263-char remark
    Show marketing remark (263 chars)

    Great 3 Bedroom single family home, large fenced yard, spacious rooms, vinyl replacement windows and more! This one has a lot to offer. Tenant occupied on Mo/mo. Great investment opportunity or owner occupant. Property backs up to Columbus Alternative High School

  25. 2018-04-24
    listed $59,900 Active 263-char remark
    Show marketing remark (263 chars)

    Great 3 Bedroom single family home, large fenced yard, spacious rooms, vinyl replacement windows and more! This one has a lot to offer. Tenant occupied on Mo/mo. Great investment opportunity or owner occupant. Property backs up to Columbus Alternative High School

  26. 2013-01-08
    soldstatus $49,600
  27. 2011-03-01
    historical
  28. 2010-07-29
    listed $74,900
  29. 2008-07-08
    soldstatus $25,000
  30. 2008-06-05
    historical
  31. 2008-06-02
    listed $24,400
  32. 2004-11-03
    soldstatus $59,900
  33. 2004-10-29
    soldstatus $59,900
  34. 2004-10-11
    historical
  35. 2004-02-24
    listed $59,900
  36. 1995-10-26
    historical
  37. 1995-04-28
    listed $39,500
  38. 1978-10-01
    soldstatus $23,900

ⓘ 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
$1,947 · $162/mo
Projected year-2 tax
$1,947 · $162/mo
Expected delta
$0/yr ($0/mo · -0.0%)

ⓘ 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 7 d/yr ≥100°F today · 17 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
$15,972
− Mortgage interest
−$6,156
− Property taxes
−$1,947
− Insurance
−$550
− Repairs & maintenance
−$1,278
− Management
−$1,278
− Depreciation
−$3,197
Taxable income
$1,567
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$376
After-tax cash flow
$2,829/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)
22,313
Household income
$42,579
Rent vs Own
59.4% rent · 40.6% own
Severe rent burden
1282.0

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 0.60)
Race & ethnicity
Black 58% White 21% Hispanic / Latino 13% Two or more races 12% Asian 2%
Hispanic origin (detail)
Mexican 8% Dominican 1%
Common ancestry
Italian 1%
Foreign-born
10% · Canada, India
Languages at home
84% English-only · Spanish 11% Other Indo-European 2% Arabic 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
▼ -94.10%
Current HPI
250.3885
Rent YoY
▲ 3.41%
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

+422.6% since first listed
23 events — show timeline
  • 2026-05-08 Listed $124,900 CBRMLS
  • 2024-01-09 Sold (Public Records) $540,000 Public Records
  • 2018-12-31 Sold (Public Records) $45,000 Public Records
  • 2018-12-20 Sold (MLS) $45,000 CBRMLS
  • 2018-11-23 Pending CBRMLS
  • 2018-09-12 Price Changed $49,900 CBRMLS
  • 2018-07-20 Price Changed $52,900 CBRMLS
  • 2018-06-28 Price Changed $54,900 CBRMLS
  • 2018-06-04 Price Changed $58,900 CBRMLS
  • 2018-04-24 Listed $59,900 CBRMLS
  • 2013-01-08 Sold (Public Records) $49,600 Public Records
  • 2011-03-01 Listing Removed CBRMLS
  • 2010-07-29 Listed $74,900 CBRMLS
  • 2008-07-08 Sold (MLS) $25,000 CBRMLS
  • 2008-06-05 Listing Removed CBRMLS
  • 2008-06-02 Listed $24,400 CBRMLS
  • 2004-11-03 Sold (Public Records) $59,900 Public Records
  • 2004-10-29 Sold (MLS) $59,900 CBRMLS
  • 2004-10-11 Listing Removed CBRMLS
  • 2004-02-24 Listed $59,900 CBRMLS
  • 1995-10-26 Listing Removed CBRMLS
  • 1995-04-28 Listed $39,500 CBRMLS
  • 1978-10-01 Sold (Public Records) $23,900 Public Records

Property tax history

+3.3%/yr

Latest (2024): $1,947 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…