Johnstown Plan · Delaware, OH 43015

$575,990

5 bd · 3.5 ba · 3,062 sqft · SingleFamily · 410 Days on market

↓ 6% since listing

---

Why this score? — see what drove the F 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).

• Schools +7.6/10.0
• ARV discount +7.5/15.0
• Cash flow +4.9/30.0
• Livability +4.0/5.0
• Rent growth +2.9/5.0
• Condition / age +2.5/5.0
• 1% rule +0.7/10.0
• DSCR +0.0/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

Key facts

• Laundry room
• Corner pantry
• Two walk-in closets

Tags

• CORNER PANTRY
• LARGE PRIMARY BEDROOM
• SPACIOUS ENSUITE BATHROOM
• TWO WALK-IN CLOSETS
• LOFT SPACE
• LAUNDRY ROOM

🏗️ New construction. The $575,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $687,476.

What this means for you Summary

Snapshot

• This is a 5-bed/3.5-bath single-family listed at $576k.

Deal economics

• At list price, monthly cash flow is $-2k ($-20k/yr) — negative.
• To cash-flow at today's rent, offer at most $450k (21.8% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $394k (31.6% below list).
• Recommended offer: $394k (31.6% below list) — sets the bar for 1% rule.
• Cap rate 3.4% vs local median 2.5% in Delaware — 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 80/100 on livability (#116 in OH, #1,717 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, schools A; Watch: amenities C-, commute F.
• Olentangy Local (rural): math 81% / reading 84% proficiency, ranked #18 of 656 in OH (top 3%) — strong family-tenant draw, lease renewals of 3-5y typical; only 5% free/reduced lunch — higher-income household profile.
• Market conditions: Rents rising (+1.4%/yr); 499 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,233 units permitted in Delaware County in 2024 (304 in 5+ unit buildings).
• This rent runs 45% of the median local income ($105k/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 $5k of loan paydown is wiped out by about $21k of value loss. Plan a longer hold.
• Delaware County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 410 days — a 12% lower offer ($507k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts; this cycle's ask has dropped $34k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Recommended offer $393,829 (31.6% 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 410 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
6. 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?
7. 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.
8. 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.
9. 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: 0.57% ✗
• Cap rate: 3.43%
• Cash-on-cash: -10.22%
• DSCR: 0.55
• GRM: 14.5

CMA / ARV

• ARV (median comp): $687,476
• List price: $575,990
• Delta: -16.22%
• 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
2741 Carrowmore Ct	0.33mi	5/3.5	3,062 (0%)	2mo	$586,006	$191	83
2857 Piatt Crest Dr	0.20mi	4/2.5 (-1)	2,904 (-5%)	4mo	$535,277	$184	70
2873 Piatt Crest Dr	0.21mi	4/2.5 (-1)	2,904 (-5%)	5mo	$536,900	$185	68
2759 Cleo St Lot 3517	0.32mi	5/3.5	3,414 (+12%)	4mo	$739,900	$217	63
397 Cardinal Point Dr Lot 13982	0.73mi	5/3.0	3,115 (+2%)	3mo	$588,000	$189	59
391 Cardinal Point Dr Lot 13983	0.72mi	5/3.5	3,193 (+4%)	4mo	$575,000	$180	56
2390 Glenvale Dr	0.41mi	4/2.5 (-1)	3,358 (+10%)	2mo	$625,000	$186	54
2893 Cleo St Lot 3523	0.24mi	4/3.5 (-1)	3,516 (+15%)	6mo	$749,000	$213	54
2728 Cleo St Lot 3546	0.36mi	4/3.5 (-1)	3,518 (+15%)	1mo	$735,900	$209	52
2723 Cleo St Lot 3516	0.33mi	4/3.5 (-1)	3,505 (+14%)	6mo	$744,900	$213	51
373 Cardinal Point Dr Lot 13986	0.69mi	4/3.0 (-1)	2,927 (-4%)	5mo	$560,900	$192	50
573 Eagle Walk Rd	0.70mi	4/2.5 (-1)	2,620 (-14%)	3mo	$484,900	$185	32

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 · 1.42% rent growth · sell at horizon

5-year hold

• IRR: -36.4%
• Equity multiple: -0.15×
• Total profit: $-221,941
• Equity at exit: $102,505

10-year hold

• IRR: -62.6%
• Equity multiple: -0.83×
• Total profit: $-352,002
• Equity at exit: $59,440

Cash invested: $192,493 (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.

Methodology + full state rankings →

ZIP-level market 43015

• Rents YoY: 1.4%
• Active inventory: 499
• Price-to-rent: 12.2×

Monthly cashflow live

• Estimated rent: $3,938 medium
• Mortgage (P&I): −$3,605
• Tax est. 1.5%: −$859 /mo · $10,312/yr
• Insurance: −$286
• HOA: −$0
• Vacancy / Maint / Mgmt: −$827
• Net cashflow: $-1,640

Break-even live

Break-even rent $6,014

Max offer price $450,203

Occupancy floor —

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: $171,869
• Closing costs: $20,624
• Reserves months: —
• Total cash needed: —

Rent comps 4 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2886 Berlin Manor Dr Delaware, OH	5.0	3.5	4300	$6,500	$1.51	43d	1	0.47mi
648 White Fawn Run Delaware, OH	5.0	3.5	3103	$3,350	$1.08	2d	1	0.57mi
260 Winter Shadow Loop Delaware, OH	4.0	3.5	2900	$3,697	$1.27	43d	1	0.63mi
274 Wyman Lake Dr Delaware, OH	5.0	5.0	4500	$3,999	$0.89	10d	1	1.30mi

Listing history 33 events

1. 2026-06-08
   days on market $575,990 Active 410 DOM
2. 2026-06-07
   days on market $575,990 Active 409 DOM
3. 2026-06-05
   days on market $575,990 Active 406 DOM
4. 2026-06-03
   days on market $575,990 Active 405 DOM
5. 2026-06-02
   days on market $575,990 Active 404 DOM
6. 2026-06-01
   days on market $575,990 Active 403 DOM
7. 2026-05-31
   days on market $575,990 Active 402 DOM
8. 2026-05-09
   price $575,990 1056-char remark

   Show marketing remark (1056 chars)

   D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

9. 2026-05-08
   price $569,990 1056-char remark

   Show marketing remark (1056 chars)

   D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

10. 2026-04-03
    price $575,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

11. 2026-04-02
    price $569,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

12. 2026-03-31
    price $575,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

13. 2026-03-30
    price $569,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

14. 2026-03-29
    price $575,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

15. 2026-03-28
    price $569,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

16. 2026-03-27
    price $575,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

17. 2026-03-26
    price $569,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

18. 2026-03-25
    price $575,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

19. 2026-03-24
    price $569,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

20. 2026-03-18
    price $575,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

21. 2026-03-17
    price $569,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

22. 2026-03-11
    price $575,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

23. 2026-03-10
    price $569,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

24. 2026-03-08
    price $575,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

25. 2026-03-05
    price $569,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

26. 2026-03-03
    price $575,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

27. 2025-10-21
    price $595,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

28. 2025-05-22
    price $604,990 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

29. 2025-05-02
    status Active 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

30. 2025-05-02
    historical 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

31. 2025-05-01
    status Active 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

32. 2025-04-18
    historical 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

33. 2025-04-10
    listed $609,990 Active 1056-char remark

    Show marketing remark (1056 chars)

    D. R. Horton, America's Builder, presents the Johnstown, which can simply be described as amazing. At 3,062 square feet, the Johnstown boasts 5 bedrooms, 3.5 baths and a 3-car garage. A 2-story stunner, with a spacious bedroom on the first floor, this home has it all. Large Great Room, dining area and flex room round out the first floor with the star being the huge kitchen with its' large center island, plenty of countertop space and a corner pantry. Upstairs living is just as impressive, with the large primary bedroom, spacious ensuite bathroom and TWO walk-in closets. 3 additional big bedrooms, loft space and laundry room will seal the deal. You will want to make the Johnstown home. All D. R. Horton homes come with America's Smart Home℠ Technology, an industry-leading suite of smart home products that keep you connected with the people and place you value most. This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

• 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 3/10 Moderate 7 d/yr ≥101°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 3 unhealthy d/yr today · 5 by 30 yrs out

Taxation est. · year 1

• Rental income: $47,259
• − Mortgage interest: −$38,509
• − Property taxes: −$10,312
• − Insurance: −$3,437
• − Repairs & maintenance: −$3,781
• − Management: −$3,781
• − Depreciation: −$19,999
• Taxable loss: −$32,560
• Est. tax savings @ 24.0%: +$7,814
• After-tax cash flow: $-11,862/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: Olentangy Local
• NCES district ID: 3904676
• Math proficiency: 81% ▼ -8.00%
• Reading proficiency: 84% ▼ -5.00%
• Median HH income: $111,074
• Composite: 75.56/100
• National rank: #132
• State rank: #18 of 656 in OH

Livability — Delaware

• Score: 80/100
• State rank: #116
• US rank: #1717

Category grades

Amenities C- Commute F Cost of living A+ Crime A Employment A- Housing A+ Health & safety A- User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Delaware County · 203,207 people
• City population: 61,401
• Metro: Columbus, OH
• Population (ZIP): 61,401
• Household income: $105,322
• Rent vs Own: 27.7% rent · 72.3% own
• Severe rent burden: 965.0

Population outlook (Delaware County) Hauer SSP2

• Today (2025): 230,854 people
• By 2030: 249,294 · +8.0%
• By 2040: 284,223 · +23.1%
• By 2050: 315,314 · +36.6%
• By 2075: 379,462 · +64.4%
• By 2100: 403,158 · +74.6%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (82%)
• Race & ethnicity: White 82% Two or more races 7% Hispanic / Latino 5% Asian 5% Black 4%
• Common ancestry: Italian 3% Slovak 3% Romanian 2%
• Foreign-born: 5% · Canada, China, Vietnam
• Languages at home: 93% English-only · Spanish 2% Other Asian/Pacific 1% Other Indo-European 1%

Political lean MEDSL · Delaware

• 2024 margin: Lean R (+6.6) · D 46.2% · R 52.8%
• 2008→2024 swing: +13.0pp toward D · 2008: -19.6pp · 2024: -6.6pp
• All cycles: 2024: R+6.6 2020: R+6.8 2016: R+16.1 2012: R+23.7 2008: R+19.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -398.47%
• Current HPI: 233.0634
• Rent YoY: ▲ 1.42%
• Metro: Columbus, OH
• State GDP YoY: ▲ 1.98%
• F500 in state: 48

Industry mix (Fortune 500 HQ in OH)

Industry	F500 HQs	Revenue
▸Insurance	3	$145B
▸Industrial Machinery	3	$49B
▸Financial Services	3	$24B
▸Consumer Goods	2	$93B
▸Aerospace / Defense	2	$47B
▸Utilities	2	$33B

Price history

-5.6% since first listed

26 events — show timeline

• 2026-05-09 Price Changed $575,990 Zillow
• 2026-05-08 Price Changed $569,990 Zillow
• 2026-04-03 Price Changed $575,990 Zillow
• 2026-04-02 Price Changed $569,990 Zillow
• 2026-03-31 Price Changed $575,990 Zillow
• 2026-03-30 Price Changed $569,990 Zillow
• 2026-03-29 Price Changed $575,990 Zillow
• 2026-03-28 Price Changed $569,990 Zillow
• 2026-03-27 Price Changed $575,990 Zillow
• 2026-03-26 Price Changed $569,990 Zillow
• 2026-03-25 Price Changed $575,990 Zillow
• 2026-03-24 Price Changed $569,990 Zillow
• 2026-03-18 Price Changed $575,990 Zillow
• 2026-03-17 Price Changed $569,990 Zillow
• 2026-03-11 Price Changed $575,990 Zillow
• 2026-03-10 Price Changed $569,990 Zillow
• 2026-03-08 Price Changed $575,990 Zillow
• 2026-03-05 Price Changed $569,990 Zillow
• 2026-03-03 Price Changed $575,990 Zillow
• 2025-10-21 Price Changed $595,990 Zillow
• 2025-05-22 Price Changed $604,990 Zillow
• 2025-05-02 Relisted — Zillow
• 2025-05-02 Delisted — Zillow
• 2025-05-01 Relisted — Zillow
• 2025-04-18 Delisted — Zillow
• 2025-04-10 Listed $609,990 Zillow