CashFlowRE
Sign in Sign up
30 W Markison Ave
B- Composite 68.85
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$70,000

30 W Markison Ave · Columbus, OH 43207
3 bd · 1.0 ba · 1,416 sqft · SingleFamily public records · 25 Days on market
Built 1900 3,920 sqft lot $49/sqft · 81% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

THE REALTOR IS THE RECEIVER APPOINTED BY THE FRANKLIN COUNTY MUNICIPAL COURT, ENVIRONMENTAL DIVISION. The buyer must provide the Receiver with a demolition or rehabilitation plan, project timeline, and proof of funds when submitting an offer. The property currently has an unsafe order that the buyer will be required to remediate. Any accepted contract is subject to court review and approval and will not be a quick close. Due to the condition of the property, curb offers only. The Receiver requests in-state buyers only.

Key facts

  • 3,920 sq ft lot
  • Built 1900
  • Listed 25 days

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 $70k.

Deal economics

  • At list price, monthly cash flow is $703 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.
  • Cap rate 18.4% 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 (+2.3%/yr); 196 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); 8,139 units permitted in Franklin County in 2024 (5,940 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($63k/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 $484 of loan paydown is wiped out by about $2k 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 + 2.3% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 17y 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 $30k; list at $70k implies a 133% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.2% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $68,950 (1.5% below list)

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
2.43%
Cap rate
18.35%
Cash-on-cash
43.07%
DSCR
2.92
GRM
3.4

CMA / ARV

ARV (median comp)
$361,640
List price
$70,000
Delta
-80.64%
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
1383 City Park Ave 0.18mi 3/1.0 1,456 (+3%) 1mo $325,000 $223 86
1403 Bruck St 0.44mi 2/2.0 (-1) 1,428 (+1%) 1mo $395,000 $277 68
1452 S 4th St 0.24mi 3/2.5 1,268 (-10%) 1mo $399,000 $315 65
139 E Moler St 0.34mi 2/3.0 (-1) 1,471 (+4%) 1mo $436,000 $296 64
166 E Welch Ave 0.31mi 3/2.0 1,256 (-11%) 0mo $400,000 $318 62
120 Hosack St 0.66mi 3/1.0 1,360 (-4%) 0mo $52,500 $39 62
363 E Morrill Ave 0.61mi 2/1.5 (-1) 1,440 (+2%) 2mo $329,000 $228 60
1532 Parsons Ave 0.70mi 2/1.5 (-1) 1,402 (-1%) 1mo $185,500 $132 58
165 Frebis Ave 0.40mi 2/2.5 (-1) 1,314 (-7%) 1mo $360,000 $274 58
301 Southwood Ave 0.49mi 3/1.5 1,260 (-11%) 1mo $350,000 $278 56
306 E Jenkins Ave 0.50mi 3/1.5 1,248 (-12%) 1mo $390,000 $313 54
966 S Front St 0.73mi 2/2.0 (-1) 1,580 (+12%) 0mo $420,000 $266 37

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 · 2.32% rent growth · sell at horizon

5-year hold
IRR
39.1%
Equity multiple
2.65×
Total profit
$32,428
Equity at exit
$10,437
10-year hold
IRR
45.2%
Equity multiple
5.17×
Total profit
$81,747
Equity at exit
$6,052

Cash invested: $19,600 (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 43207

Rents YoY
2.3%
Active inventory
196
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,702 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$245 /mo · $2,936/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$703

Break-even live

Break-even rent $811
Max offer price $70,000
Occupancy floor 54%

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
$17,500
Closing costs
$2,100
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
27 W Jenkins Ave Columbus, OH 2.0–3.0 1.0–1.5 1013 $1,458 $1.44 7d 4 0.08mi
33 W Morrill Ave Columbus, OH 1.0–3.0 1.0–2.0 935 $1,297 $1.39 7d 4 0.15mi
61 E Moler St #63 Columbus, OH 2.0 1.0 1050 $1,950 $1.86 14d 1 0.25mi
6 Hanford St #6 Columbus, OH 2.0 1.0 1080 $1,850 $1.71 43d 1 0.35mi
122 E Woodrow Ave Columbus, OH 2.0 1.0 1200 $1,450 $1.21 14d 1 0.39mi
205 E Moler St Unit B Columbus, OH 2.0 1.0 891 $995 $1.12 7d 1 0.40mi
106 E Gates St Columbus, OH 3.0 1.5 1472 $2,700 $1.83 14d 1 0.45mi
206 E Woodrow Ave Columbus, OH 2.0 1.0 999 $1,295 $1.30 43d 1 0.47mi
76-78 E Barthman Ave Columbus, OH 3.0 1.0 1206 $1,500 $1.24 23d 1 0.56mi
1808 S 6th St Unit 1808 Columbus, OH 2.0 1.0 975 $1,050 $1.08 43d 1 0.56mi
1110 S 4th St Columbus, OH 3.0 2.0 1465 $900 $0.61 7d 1 0.60mi
357 Frebis Ave #5 Columbus, OH 3.0 3.5 1748 $2,750 $1.57 43d 1 0.61mi
19 E Deshler Ave Columbus, OH 2.0 1.0 1104 $2,000 $1.81 21d 1 0.62mi
367 E Morrill Ave Columbus, OH 2.0 1.0 977 $1,450 $1.48 43d 1 0.63mi
362 E Hinman Ave Columbus, OH 2.0 1.0 879 $1,149 $1.31 43d 1 0.64mi
967-971 S High St Columbus, OH 2.0 1.0 1050 $1,700 $1.62 43d 1 0.71mi
274 E Barthman Ave Columbus, OH 2.0 1.0 960 $1,500 $1.56 17d 1 0.72mi
476 Southwood Ave Columbus, OH 2.0 1.0 1219 $1,400 $1.15 43d 1 0.75mi
490-492 E Jenkins Ave Unit 490 Columbus, OH 3.0 1.0 1050 $1,325 $1.26 43d 1 0.76mi
396 E Mithoff St Columbus, OH 3.0 1.5 1380 $2,295 $1.66 10d 1 0.77mi
1843 Parsons Ave Columbus, OH 2.0 1.0 899 $1,331 $1.48 23d 1 0.80mi
901 S Front St Columbus, OH 3.0 2.5 1743 $2,800 $1.61 43d 1 0.80mi
546 E Jenkins Ave Unit 1 Columbus, OH 2.0 1.0 975 $1,295 $1.33 23d 1 0.84mi
529 E Morrill Ave Columbus, OH 3.0 1.0 1318 $1,600 $1.21 3d 1 0.85mi
315 Siebert St Columbus, OH 3.0 1.0 1597 $2,200 $1.38 23d 1 0.88mi
530 Hanford St Unit 1496117P Columbus, OH 4.0 3.0 1862 $7,310 $3.93 2d 1 0.89mi
874 Macon Aly Columbus, OH 2.0 1.5 1213 $2,100 $1.73 21d 1 0.93mi
554 E Gates St Columbus, OH 2.0 1.0 902 $1,295 $1.44 10d 1 0.94mi
506 Thurman Ave Columbus, OH 3.0 1.0 1500 $1,600 $1.07 2d 1 0.94mi
573 E Mithoff St Columbus, OH 3.0 1.5 1300 $2,100 $1.62 43d 1 0.98mi
100 Frankfort Sq Columbus, OH 1.0–2.0 1.0–2.0 986 $2,264 $2.30 2d 25 0.98mi
1061 Parsons Ave Columbus, OH 2.0 2.0 1408 $1,950 $1.38 43d 1 1.00mi
850 Jaeger St Columbus, OH 2.0 1.0–2.5 910 $4,241 $4.66 1d 27 1.00mi
662 Southwood Ave Columbus, OH 3.0 2.0 1183 $1,950 $1.65 19d 1 1.01mi
1175 Ann St Columbus, OH 2.0 1.0 904 $1,495 $1.65 43d 1 1.01mi
461-463 Reinhard Ave Unit 461 Columbus, OH 3.0 1.0 1134 $1,450 $1.28 3d 1 1.02mi
461-463 Reinhard Ave Columbus, OH 3.0 1.0 1134 $1,450 $1.28 3d 1 1.02mi
383 Schiller Aly Columbus, OH 2.0 1.5 1275 $2,550 $2.00 23d 1 1.04mi
317 E Kossuth St Columbus, OH 2.0 1.5 1192 $1,699 $1.43 43d 1 1.05mi
745 Mohawk St Columbus, OH 2.0 2.0 1218 $2,550 $2.09 43d 1 1.07mi

Listing history 6 events

  1. 2026-05-04
    status Pending 524-char remark
    Show marketing remark (524 chars)

    THE REALTOR IS THE RECEIVER APPOINTED BY THE FRANKLIN COUNTY MUNICIPAL COURT, ENVIRONMENTAL DIVISION. The buyer must provide the Receiver with a demolition or rehabilitation plan, project timeline, and proof of funds when submitting an offer. The property currently has an unsafe order that the buyer will be required to remediate. Any accepted contract is subject to court review and approval and will not be a quick close. Due to the condition of the property, curb offers only. The Receiver requests in-state buyers only.

  2. 2026-04-09
    listed $70,000 Active 524-char remark
    Show marketing remark (524 chars)

    THE REALTOR IS THE RECEIVER APPOINTED BY THE FRANKLIN COUNTY MUNICIPAL COURT, ENVIRONMENTAL DIVISION. The buyer must provide the Receiver with a demolition or rehabilitation plan, project timeline, and proof of funds when submitting an offer. The property currently has an unsafe order that the buyer will be required to remediate. Any accepted contract is subject to court review and approval and will not be a quick close. Due to the condition of the property, curb offers only. The Receiver requests in-state buyers only.

  3. 2009-03-16
    historical
  4. 2009-01-13
    listed $19,900
  5. 1998-04-23
    soldstatus $30,000
  6. 1993-08-16
    soldstatus $23,000

ⓘ 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
$2,936 · $245/mo
Projected year-2 tax
$2,936 · $245/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 · 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 · 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
$20,421
− Mortgage interest
−$3,921
− Property taxes
−$2,936
− Insurance
−$350
− Repairs & maintenance
−$1,634
− Management
−$1,634
− Depreciation
−$2,036
Taxable income
$7,910
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,899
After-tax cash flow
$6,543/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)
47,272
Household income
$63,310
Rent vs Own
41.0% rent · 59.0% own
Severe rent burden
1679.0

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 0.57)
Race & ethnicity
White 59% Black 28% Two or more races 7% Hispanic / Latino 5% Asian 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Italian 2% Romanian 2% Slovak 1%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 3% 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
▼ -244.33%
Current HPI
268.3028
Rent YoY
▲ 2.32%
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

+204.3% since first listed
6 events — show timeline
  • 2026-05-04 Pending CBRMLS
  • 2026-04-09 Listed $70,000 CBRMLS
  • 2009-03-16 Listing Removed CBRMLS
  • 2009-01-13 Listed $19,900 CBRMLS
  • 1998-04-23 Sold (Public Records) $30,000 Public Records
  • 1993-08-16 Sold (Public Records) $23,000 Public Records

Property tax history

+18.0%/yr

Latest (2024): $2,936 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…