CashFlowRE
Sign in Sign up
1130 Studer Ave
D Composite 42.75
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 +9.9/30.0
  • Livability +4.0/5.0
  • Rent growth +3.4/5.0
  • 1% rule +3.3/10.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$154,900

1130 Studer Ave · Columbus, OH 43206
2 bd · 1.0 ba · 912 sqft · SingleFamily public records · 65 Days on market
Built 1948 5,227 sqft lot $170/sqft · 28% below area Est $214k · 28% under

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

Listing remarks MLS

Welcome to this charming 1940s ranch in the heart of the high-growth Southern Orchards neighborhood! This cozy and efficient home features 912 square feet of main-level living space, highlighted by a classic fireplace that serves as a beautiful focal point. The property boasts a full basement, offering expansive storage or the potential for additional finished living area. Situated on a deep 40' x 145' lot, the backyard provides a private retreat with ample room for gardening or the addition of a future garage via the rear alley. Ideally located just blocks from Nationwide Children's Hospital and local parks, this home is a fantastic opportunity for urban dwellers or investors looking to secure a solid property in a prime Columbus location.

Key facts

  • Classic fireplace
  • Deep lot
  • Full basement

Tags

CLASSIC FIREPLACEFULL BASEMENTPRIVATE RETREATDEEP LOTLOCAL PARKS

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-bed/1.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $-95 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $138k (10.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $129k (16.7% below list).
  • Recommended offer: $129k (16.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% 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.
  • 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); South High School (math 10% / reading 26%, grade F, #687 of 781 statewide, top 88%, 903 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.
  • Market conditions: Rents rising (+3.5%/yr); 197 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 8,139 units permitted in Franklin County in 2024 (5,940 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 65 days — a 6% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 29y ago; this cycle's ask has dropped $25k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $86k; list at $155k implies a 80% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $129,013 (16.7% 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 65 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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 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
0.83%
Cap rate
5.56%
Cash-on-cash
-2.63%
DSCR
0.88
GRM
10.0

CMA / ARV

ARV (median comp)
$214,101
List price
$154,900
Delta
-27.65%
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
1332 Oakwood Ave 0.41mi 2/1.0 914 (+0%) 8mo $134,000 $147 74
1395 S Champion Ave 0.55mi 2/2.0 910 (-0%) 12mo $160,000 $176 60
966 Miller Ave 0.30mi 2/1.0 822 (-10%) 12mo $143,000 $174 60
758 Hanford St 0.71mi 2/1.0 892 (-2%) 4mo $120,000 $135 59
834 Reinhard Ave 0.51mi 3/1.0 (+1) 928 (+2%) 12mo $205,000 $221 58
901 Heyl Ave 0.69mi 2/1.0 972 (+7%) 4mo $240,000 $247 54
1238 S 22nd St 0.51mi 2/1.0 984 (+8%) 13mo $239,000 $243 52
1328 Kent St 0.67mi 2/1.0 824 (-10%) 4mo $101,000 $123 50
684 Siebert St 0.71mi 2/1.0 1,008 (+10%) 0mo $129,000 $128 49
1193 Seymour Ave Ave 0.48mi 2/1.0 1,035 (+14%) 11mo $188,000 $182 46
681 Stewart Ave 0.71mi 3/1.0 (+1) 879 (-4%) 12mo $168,000 $191 45
848 Heyl Ave 0.69mi 2/1.0 1,006 (+10%) 8mo $135,000 $134 44

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 · 3.51% rent growth · sell at horizon

5-year hold
IRR
-20.0%
Equity multiple
0.30×
Total profit
$-30,444
Equity at exit
$23,096
10-year hold
IRR
-11.9%
Equity multiple
0.28×
Total profit
$-31,361
Equity at exit
$13,393

Cash invested: $43,372 (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 43206

Rents YoY
3.5%
Active inventory
197
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,290 high interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$237 /mo · $2,849/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$-95

Break-even live

Break-even rent $1,410
Max offer price $138,104
Occupancy floor

Sensitivity live

Price -10% $-7 -5% $-51 +0% $-95 +5% $-139 +10% $-183
Rent -10% $-197 -5% $-146 +0% $-95 +5% $-44 +10% $7
Rate -1.0pp $-17 -0.5pp $-56 base $-95 +0.5pp $-135 +1.0pp $-176

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
$38,725
Closing costs
$4,647
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
1210 E Whittier St Columbus, OH 2.0 1.0 973 $1,950 $2.00 45d 1 0.05mi
1056 Wilson Ave Unit A Columbus, OH 2.0 1.0 1100 $1,225 $1.11 45d 1 0.15mi
1056 Wilson Ave Unit B Columbus, OH 2.0 1.0 1100 $1,195 $1.09 19d 1 0.15mi
1154 Miller Ave Columbus, OH 3.0 1.0 1012 $1,350 $1.33 16d 1 0.16mi
1106 Oakwood Ave Columbus, OH 1.0 1.0 850 $950 $1.12 45d 1 0.22mi
1094 Oakwood Ave Columbus, OH 1.0 1.0 850 $950 $1.12 45d 1 0.22mi
1092 Oakwood Ave Columbus, OH 1.0 1.0 850 $950 $1.12 45d 1 0.22mi
968 Wilson Ave Unit 970 Columbus, OH 2.0 1.0 900 $1,225 $1.36 25d 1 0.22mi
1138 Oakwood Ave Unit 1138 Columbus, OH 2.0 1.0 860 $950 $1.10 0d 1 0.23mi
975-977 Miller Ave Unit 977 Columbus, OH 2.0 1.5 930 $1,100 $1.18 45d 1 0.26mi
1026 Ellsworth Ave Columbus, OH 3.0 1.0 1100 $1,295 $1.18 22d 1 0.28mi
888-890 Studer Ave Unit 888 Columbus, OH 2.0 1.0 850 $1,040 $1.22 25d 1 0.33mi
888 Studer Ave Columbus, OH 2.0 1.0 850 $1,040 $1.22 25d 1 0.34mi
1072 Forest St Unit D Columbus, OH 1.0 1.0 756 $900 $1.19 5d 1 0.34mi
1072 Forest St Unit D Columbus, OH 1.0 1.0 756 $900 $1.19 22d 1 0.34mi
1227 S Champion Ave Unit 1227 Columbus, OH 3.0 1.0 1110 $1,195 $1.08 5d 1 0.39mi
1225 S Champion Ave Unit 1225 Columbus, OH 3.0 1.0 1110 $1,095 $0.99 5d 1 0.39mi
1401 Lockbourne Rd Columbus, OH 2.0 1.5 850 $1,225 $1.44 5d 1 0.41mi
1257 E Livingston Ave Columbus, OH 2.0 1.0 975 $925 $0.95 0d 1 0.42mi
1257 E Livingston Ave Columbus, OH 2.0 1.0 975 $925 $0.95 22d 1 0.42mi
824 Studer Ave Columbus, OH 2.0 1.0 980 $895 $0.91 0d 1 0.43mi
1267 E Livingston Ave Columbus, OH 2.0 1.0 1000 $925 $0.93 25d 1 0.43mi
880 E Whittier St Columbus, OH 2.0 1.5 1064 $1,100 $1.03 45d 1 0.43mi
1466 Forest St Unit A Columbus, OH 1.0 1.0 800 $950 $1.19 45d 1 0.44mi
866 Ellsworth Ave Unit 866 Columbus, OH 2.0 1.0 832 $995 $1.20 19d 1 0.46mi
755 E Whittier St Columbus, OH 1.0–2.0 1.0 776 $1,335 $1.72 25d 1 0.58mi
1460 Oakwood Ave Columbus, OH 2.0 1.0 901 $900 $1.00 16d 1 0.59mi
1460 Oakwood Ave Columbus, OH 2.0 1.0 901 $900 $1.00 45d 1 0.59mi
761 Siebert St Columbus, OH 2.0 2.0 1050 $2,350 $2.24 5d 1 0.59mi
800 Kelton Ave Columbus, OH 2.0 1.0 1000 $1,049 $1.05 5d 1 0.59mi
1416 S Ohio Ave Columbus, OH 3.0 1.5 1056 $1,595 $1.51 23d 1 0.63mi
1406 Kent St Columbus, OH 2.0 2.0 974 $1,250 $1.28 45d 1 0.67mi
1656 Forest St Columbus, OH 2.0 1.0 806 $995 $1.23 25d 1 0.68mi
735-737 E Mithoff St Columbus, OH 2.0 1.0 800 $1,395 $1.74 25d 1 0.68mi
1050 Bulen Ave Columbus, OH 3.0 2.0 1104 $1,700 $1.54 19d 1 0.72mi
850 E Livingston Ave Unit Nch Columbus, OH 2.0 1.0 975 $1,225 $1.26 25d 1 0.74mi
699 Carpenter St Unit Nch Columbus, OH 2.0 1.0 700 $1,225 $1.75 25d 1 0.75mi
1656 E Livingston Ave Apt 2 Columbus, OH 2.0 2.0 841 $1,175 $1.40 9d 1 0.75mi
1656 E Livingston Ave Apt 11 Columbus, OH 2.0 1.0 624 $1,050 $1.68 45d 1 0.75mi
672 E Mithoff St Columbus, OH 2.0 1.0 768 $1,200 $1.56 23d 1 0.75mi

Listing history 28 events

  1. 2026-06-21
    days on market $154,900 Active 65 DOM
  2. 2026-06-18
    days on market $154,900 Active 62 DOM
  3. 2026-06-17
    days on market $154,900 Active 61 DOM
  4. 2026-06-16
    pricedays on market $154,900 Active 60 DOM
  5. 2026-06-15
    days on market $159,900 Active 59 DOM
  6. 2026-06-13
    days on market $159,900 Active 57 DOM
  7. 2026-06-13
    days on market $159,900 Active 56 DOM
  8. 2026-06-09
    days on market $159,900 Active 53 DOM
  9. 2026-06-08
    days on market $159,900 Active 52 DOM
  10. 2026-06-07
    pricedays on market $159,900 Active 51 DOM
  11. 2026-06-05
    days on market $174,900 Active 48 DOM
  12. 2026-06-03
    days on market $174,900 Active 47 DOM
  13. 2026-06-02
    days on market $174,900 Active 46 DOM
  14. 2026-06-01
    days on market $174,900 Active 45 DOM
  15. 2026-05-31
    days on market $174,900 Active 44 DOM
  16. 2026-05-14
    price $174,900 750-char remark
    Show marketing remark (750 chars)

    Welcome to this charming 1940s ranch in the heart of the high-growth Southern Orchards neighborhood! This cozy and efficient home features 912 square feet of main-level living space, highlighted by a classic fireplace that serves as a beautiful focal point. The property boasts a full basement, offering expansive storage or the potential for additional finished living area. Situated on a deep 40' x 145' lot, the backyard provides a private retreat with ample room for gardening or the addition of a future garage via the rear alley. Ideally located just blocks from Nationwide Children's Hospital and local parks, this home is a fantastic opportunity for urban dwellers or investors looking to secure a solid property in a prime Columbus location.

  17. 2026-04-17
    listed $179,900 Active 750-char remark
    Show marketing remark (750 chars)

    Welcome to this charming 1940s ranch in the heart of the high-growth Southern Orchards neighborhood! This cozy and efficient home features 912 square feet of main-level living space, highlighted by a classic fireplace that serves as a beautiful focal point. The property boasts a full basement, offering expansive storage or the potential for additional finished living area. Situated on a deep 40' x 145' lot, the backyard provides a private retreat with ample room for gardening or the addition of a future garage via the rear alley. Ideally located just blocks from Nationwide Children's Hospital and local parks, this home is a fantastic opportunity for urban dwellers or investors looking to secure a solid property in a prime Columbus location.

  18. 2019-03-29
    soldstatus $86,000
  19. 2017-10-04
    historical
  20. 2017-07-11
    listed $59,900 Active
  21. 2004-06-30
    soldstatus $31,900
  22. 2004-06-16
    historical
  23. 2004-05-24
    listed $31,900
  24. 1998-06-16
    historical
  25. 1997-12-19
    listed $54,900
  26. 1990-07-18
    soldstatus $37,900
  27. 1990-06-15
    soldstatus $24,000
  28. 1990-03-01
    soldstatus $17,200

ⓘ 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
$2,849 · $237/mo
Projected year-2 tax
$2,849 · $237/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 4/10 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 · 3 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
$15,482
− Mortgage interest
−$8,677
− Property taxes
−$2,849
− Insurance
−$774
− Repairs & maintenance
−$1,239
− Management
−$1,239
− Depreciation
−$4,506
Taxable loss
−$3,802
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$913
After-tax cash flow
$-228/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)
21,996
Household income
$75,806
Rent vs Own
51.3% rent · 48.7% own
Severe rent burden
846.0

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 0.59)
Race & ethnicity
White 56% Black 31% Two or more races 9% Hispanic / Latino 4% Asian 1% Native American 1%
Common ancestry
Romanian 3% Slovak 2% Lithuanian 1%
Foreign-born
4% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 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
▼ -576.73%
Current HPI
173.8569
Rent YoY
▲ 3.51%
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

+916.9% since first listed
13 events — show timeline
  • 2026-05-14 Price Changed $174,900 CBRMLS
  • 2026-04-17 Listed $179,900 CBRMLS
  • 2019-03-29 Sold (Public Records) $86,000 Public Records
  • 2017-10-04 Listing Removed CBRMLS
  • 2017-07-11 Listed $59,900 CBRMLS
  • 2004-06-30 Sold (MLS) $31,900 CBRMLS
  • 2004-06-16 Listing Removed CBRMLS
  • 2004-05-24 Listed $31,900 CBRMLS
  • 1998-06-16 Listing Removed CBRMLS
  • 1997-12-19 Listed $54,900 CBRMLS
  • 1990-07-18 Sold (Public Records) $37,900 Public Records
  • 1990-06-15 Sold (Public Records) $24,000 Public Records
  • 1990-03-01 Sold (Public Records) $17,200 Public Records

Property tax history

+11.3%/yr

Latest (2024): $2,849 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…