CashFlowRE
Sign in Sign up
160 E Barthman Ave Duplex
B- Composite 67.35
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
  • Schools +1.7/10.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$87,500

160 E Barthman Ave · Columbus, OH 43207
None bd · None ba · 2,420 sqft · MultiFamily · 223 Days on market
Built 1910 Poor condition 1,306 sqft lot $36/sqft · 64% below area

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Attention Investors, Rehabbers, and Visionaries! Here's your opportunity to reimagine and transform this versatile property into something truly special. Formerly a commercial building with a storefront on the main level and an apartment upstairs, this structure has already been fully gutted and is ready for your finishing touch. Architectural plans have been completed to convert the space into a four-unit mid-term rental property, featuring two units upstairs and two on the main level with each unit being approximately 550 sq. ft. each with 1 bedroom and 1 bath. Architectural plans are available upon request. The property is zoned for mixed use (residential or commercial), offering endless possibilities for redevelopment. Its prime location near Downtown Columbus and Nationwide Children's Hospital makes it an ideal investment for housing traveling nurses, business professionals for mid-term tenants. Nestled in an up-and-coming neighborhood near Hungarian Village, Vassor Village, and Merion Village—and directly across from Lions Park—this property is surrounded by ongoing growth and opportunity. Bring your creativity and vision—this is your chance to turn potential into profit!

Key facts

  • Fully gutted
  • Architectural plans
  • Surrounded by growth

Tags

FULLY GUTTEDARCHITECTURAL PLANSMIXED USE ZONINGPRIME LOCATIONUP-AND-COMING NEIGHBORHOODSURROUNDED BY GROWTH

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 × 2-bed/?-bath units multifamily listed at $88k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive. Per door: $807/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $88k).
  • Recommended offer: $77k (12.0% below list) — sets the bar for market timing.
  • Cap rate 28.4% 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); 197 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 70% of comp listings sitting > 30 days — soft ceiling on asking rent; 8,139 units permitted in Franklin County in 2024 (5,940 in 5+ unit buildings).
  • At $2,809/mo this rent would consume 53% of the median local household income ($63k/yr) (locally 1679% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $605 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 + 2.3% rent growth), your $24k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 223 days — a 12% lower offer ($77k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $48k (35%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $75k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $77,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 223 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
3.21%
Cap rate
28.43%
Cash-on-cash
79.07%
DSCR
4.52
GRM
2.6

CMA / ARV

ARV (median comp)
$244,875
List price
$87,500
Delta
-64.27%
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
76-78 E Barthman Ave 0.11mi 6/— 2,412 (-0%) 17mo $195,000 $81 80
284-286 E Markison Ave 0.52mi 6/— 2,464 (+2%) 4mo $395,000 $160 70
288 E Woodrow Ave 0.29mi 6/— 2,628 (+9%) 4mo $212,000 $81 68
342 E Morrill Ave 0.43mi 4/— 2,412 (-0%) 17mo $260,000 $108 66
361-363 Southwood Ave 0.58mi 6/— 2,352 (-3%) 7mo $425,000 $181 62
508-510 E Southwood Ave 0.74mi 6/— 2,464 (+2%) 6mo $280,000 $114 58
120-122 E Morrill Ave 0.38mi 6/— 2,268 (-6%) 19mo $193,500 $85 56
364 E Innis Ave 0.32mi —/— 2,772 (+14%) 17mo $140,000 $51 47
1615-1617 S 8th St 0.42mi 6/— 2,080 (-14%) 15mo $475,000 $228 44
207 Southwood Ave #205 0.54mi 4/— 2,066 (-15%) 11mo $225,000 $109 41
1437 S High St 0.64mi 6/— 2,760 (+14%) 7mo $365,000 $132 41
262-264 E Jenkins Ave 0.65mi 6/— 2,080 (-14%) 19mo $475,000 $228 30

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
78.4%
Equity multiple
4.54×
Total profit
$86,778
Equity at exit
$13,047
10-year hold
IRR
81.8%
Equity multiple
9.18×
Total profit
$200,411
Equity at exit
$7,565

Cash invested: $24,500 (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
197
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$2,809 high interval (Pro) →
Mortgage (P&I)
$459
Tax est. 1.5%
$109 /mo · $1,312/yr
Insurance
$36
HOA
$0
Vacancy / Maint / Mgmt
$590
Net cashflow
$1,614

Break-even live

Break-even rent $765
Max offer price $87,500
Occupancy floor 38%

Sensitivity live

Price -10% $1,675 -5% $1,645 +0% $1,614 +5% $1,584 +10% $1,554
Rent -10% $1,393 -5% $1,503 +0% $1,614 +5% $1,725 +10% $1,836
Rate -1.0pp $1,658 -0.5pp $1,637 base $1,614 +0.5pp $1,592 +1.0pp $1,569

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

UnitsBedsBathsEst. rent
Total (2 units) $2,809

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
$21,875
Closing costs
$2,625
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
287 E Woodrow Ave Columbus, OH 2.0 1.0 2028 $1,300 $0.64 44d 1 0.28mi
357 Frebis Ave #5 Columbus, OH 3.0 3.5 1748 $2,750 $1.57 44d 1 0.82mi
357 Frebis Ave #6 Columbus, OH 3.0 3.5 2160 $2,950 $1.37 44d 1 0.82mi
315 Siebert St Columbus, OH 3.0 1.0 1597 $2,200 $1.38 24d 1 1.31mi
172 Reinhard Ave Unit 172 Columbus, OH 2.0 1.0 2656 $1,900 $0.72 44d 1 1.35mi
174 Reinhard Ave Columbus, OH 2.0 1.0 2656 $2,500 $0.94 44d 1 1.35mi
895 S Wall St Columbus, OH 3.0 3.5 2139 $4,500 $2.10 3d 1 1.41mi
901 S Front St Columbus, OH 3.0 2.5 1743 $2,800 $1.61 44d 1 1.41mi
96 Ziegler Ave Columbus, OH 3.0 2.0 1818 $1,899 $1.04 44d 1 1.44mi
860 S 3rd St Columbus, OH 1.0 1.0 2496 $1,375 $0.55 24d 1 1.45mi

Listing history 27 events

  1. 2026-06-21
    days on market $87,500 Active 223 DOM
  2. 2026-06-18
    days on market $87,500 Active 220 DOM
  3. 2026-06-17
    days on market $87,500 Active 219 DOM
  4. 2026-06-16
    days on market $87,500 Active 218 DOM
  5. 2026-06-15
    days on market $87,500 Active 217 DOM
  6. 2026-06-13
    days on market $87,500 Active 215 DOM
  7. 2026-06-13
    days on market $87,500 Active 214 DOM
  8. 2026-06-09
    days on market $87,500 Active 211 DOM
  9. 2026-06-08
    days on market $87,500 Active 210 DOM
  10. 2026-06-07
    days on market $87,500 Active 209 DOM
  11. 2026-06-05
    days on market $87,500 Active 206 DOM
  12. 2026-06-03
    pricedays on market $87,500 Active 205 DOM
  13. 2026-06-02
    days on market $94,000 Active 204 DOM
  14. 2026-06-01
    days on market $94,000 Active 203 DOM
  15. 2026-05-31
    days on market $94,000 Active 202 DOM
  16. 2026-05-20
    price $94,000 1214-char remark
    Show marketing remark (1214 chars)

    Attention Investors, Rehabbers, and Visionaries! Here's your opportunity to reimagine and transform this versatile property into something truly special. Formerly a commercial building with a storefront on the main level and an apartment upstairs, this structure has already been fully gutted and is ready for your finishing touch. Architectural plans have been completed to convert the space into a four-unit mid-term rental property, featuring two units upstairs and two on the main level with each unit being approximately 550 sq. ft. each with 1 bedroom and 1 bath. Architectural plans are available upon request. The property is zoned for mixed use (residential or commercial), offering endless possibilities for redevelopment. Its prime location near Downtown Columbus and Nationwide Children's Hospital makes it an ideal investment for housing traveling nurses, business professionals for mid-term tenants. Nestled in an up-and-coming neighborhood near Hungarian Village, Vassor Village, and Merion Village—and directly across from Lions Park—this property is surrounded by ongoing growth and opportunity. Bring your creativity and vision—this is your chance to turn potential into profit!

  17. 2026-05-08
    price $102,000 1214-char remark
    Show marketing remark (1214 chars)

    Attention Investors, Rehabbers, and Visionaries! Here's your opportunity to reimagine and transform this versatile property into something truly special. Formerly a commercial building with a storefront on the main level and an apartment upstairs, this structure has already been fully gutted and is ready for your finishing touch. Architectural plans have been completed to convert the space into a four-unit mid-term rental property, featuring two units upstairs and two on the main level with each unit being approximately 550 sq. ft. each with 1 bedroom and 1 bath. Architectural plans are available upon request. The property is zoned for mixed use (residential or commercial), offering endless possibilities for redevelopment. Its prime location near Downtown Columbus and Nationwide Children's Hospital makes it an ideal investment for housing traveling nurses, business professionals for mid-term tenants. Nestled in an up-and-coming neighborhood near Hungarian Village, Vassor Village, and Merion Village—and directly across from Lions Park—this property is surrounded by ongoing growth and opportunity. Bring your creativity and vision—this is your chance to turn potential into profit!

  18. 2026-05-01
    price $105,000 1214-char remark
    Show marketing remark (1214 chars)

    Attention Investors, Rehabbers, and Visionaries! Here's your opportunity to reimagine and transform this versatile property into something truly special. Formerly a commercial building with a storefront on the main level and an apartment upstairs, this structure has already been fully gutted and is ready for your finishing touch. Architectural plans have been completed to convert the space into a four-unit mid-term rental property, featuring two units upstairs and two on the main level with each unit being approximately 550 sq. ft. each with 1 bedroom and 1 bath. Architectural plans are available upon request. The property is zoned for mixed use (residential or commercial), offering endless possibilities for redevelopment. Its prime location near Downtown Columbus and Nationwide Children's Hospital makes it an ideal investment for housing traveling nurses, business professionals for mid-term tenants. Nestled in an up-and-coming neighborhood near Hungarian Village, Vassor Village, and Merion Village—and directly across from Lions Park—this property is surrounded by ongoing growth and opportunity. Bring your creativity and vision—this is your chance to turn potential into profit!

  19. 2026-04-24
    price $108,000 1214-char remark
    Show marketing remark (1214 chars)

    Attention Investors, Rehabbers, and Visionaries! Here's your opportunity to reimagine and transform this versatile property into something truly special. Formerly a commercial building with a storefront on the main level and an apartment upstairs, this structure has already been fully gutted and is ready for your finishing touch. Architectural plans have been completed to convert the space into a four-unit mid-term rental property, featuring two units upstairs and two on the main level with each unit being approximately 550 sq. ft. each with 1 bedroom and 1 bath. Architectural plans are available upon request. The property is zoned for mixed use (residential or commercial), offering endless possibilities for redevelopment. Its prime location near Downtown Columbus and Nationwide Children's Hospital makes it an ideal investment for housing traveling nurses, business professionals for mid-term tenants. Nestled in an up-and-coming neighborhood near Hungarian Village, Vassor Village, and Merion Village—and directly across from Lions Park—this property is surrounded by ongoing growth and opportunity. Bring your creativity and vision—this is your chance to turn potential into profit!

  20. 2026-04-17
    status Active 1214-char remark
    Show marketing remark (1214 chars)

    Attention Investors, Rehabbers, and Visionaries! Here's your opportunity to reimagine and transform this versatile property into something truly special. Formerly a commercial building with a storefront on the main level and an apartment upstairs, this structure has already been fully gutted and is ready for your finishing touch. Architectural plans have been completed to convert the space into a four-unit mid-term rental property, featuring two units upstairs and two on the main level with each unit being approximately 550 sq. ft. each with 1 bedroom and 1 bath. Architectural plans are available upon request. The property is zoned for mixed use (residential or commercial), offering endless possibilities for redevelopment. Its prime location near Downtown Columbus and Nationwide Children's Hospital makes it an ideal investment for housing traveling nurses, business professionals for mid-term tenants. Nestled in an up-and-coming neighborhood near Hungarian Village, Vassor Village, and Merion Village—and directly across from Lions Park—this property is surrounded by ongoing growth and opportunity. Bring your creativity and vision—this is your chance to turn potential into profit!

  21. 2026-04-13
    status Pending 1214-char remark
    Show marketing remark (1214 chars)

    Attention Investors, Rehabbers, and Visionaries! Here's your opportunity to reimagine and transform this versatile property into something truly special. Formerly a commercial building with a storefront on the main level and an apartment upstairs, this structure has already been fully gutted and is ready for your finishing touch. Architectural plans have been completed to convert the space into a four-unit mid-term rental property, featuring two units upstairs and two on the main level with each unit being approximately 550 sq. ft. each with 1 bedroom and 1 bath. Architectural plans are available upon request. The property is zoned for mixed use (residential or commercial), offering endless possibilities for redevelopment. Its prime location near Downtown Columbus and Nationwide Children's Hospital makes it an ideal investment for housing traveling nurses, business professionals for mid-term tenants. Nestled in an up-and-coming neighborhood near Hungarian Village, Vassor Village, and Merion Village—and directly across from Lions Park—this property is surrounded by ongoing growth and opportunity. Bring your creativity and vision—this is your chance to turn potential into profit!

  22. 2026-04-10
    price $111,000 1214-char remark
    Show marketing remark (1214 chars)

    Attention Investors, Rehabbers, and Visionaries! Here's your opportunity to reimagine and transform this versatile property into something truly special. Formerly a commercial building with a storefront on the main level and an apartment upstairs, this structure has already been fully gutted and is ready for your finishing touch. Architectural plans have been completed to convert the space into a four-unit mid-term rental property, featuring two units upstairs and two on the main level with each unit being approximately 550 sq. ft. each with 1 bedroom and 1 bath. Architectural plans are available upon request. The property is zoned for mixed use (residential or commercial), offering endless possibilities for redevelopment. Its prime location near Downtown Columbus and Nationwide Children's Hospital makes it an ideal investment for housing traveling nurses, business professionals for mid-term tenants. Nestled in an up-and-coming neighborhood near Hungarian Village, Vassor Village, and Merion Village—and directly across from Lions Park—this property is surrounded by ongoing growth and opportunity. Bring your creativity and vision—this is your chance to turn potential into profit!

  23. 2026-03-09
    price $116,000 1214-char remark
    Show marketing remark (1214 chars)

    Attention Investors, Rehabbers, and Visionaries! Here's your opportunity to reimagine and transform this versatile property into something truly special. Formerly a commercial building with a storefront on the main level and an apartment upstairs, this structure has already been fully gutted and is ready for your finishing touch. Architectural plans have been completed to convert the space into a four-unit mid-term rental property, featuring two units upstairs and two on the main level with each unit being approximately 550 sq. ft. each with 1 bedroom and 1 bath. Architectural plans are available upon request. The property is zoned for mixed use (residential or commercial), offering endless possibilities for redevelopment. Its prime location near Downtown Columbus and Nationwide Children's Hospital makes it an ideal investment for housing traveling nurses, business professionals for mid-term tenants. Nestled in an up-and-coming neighborhood near Hungarian Village, Vassor Village, and Merion Village—and directly across from Lions Park—this property is surrounded by ongoing growth and opportunity. Bring your creativity and vision—this is your chance to turn potential into profit!

  24. 2026-01-18
    price $125,000 1214-char remark
    Show marketing remark (1214 chars)

    Attention Investors, Rehabbers, and Visionaries! Here's your opportunity to reimagine and transform this versatile property into something truly special. Formerly a commercial building with a storefront on the main level and an apartment upstairs, this structure has already been fully gutted and is ready for your finishing touch. Architectural plans have been completed to convert the space into a four-unit mid-term rental property, featuring two units upstairs and two on the main level with each unit being approximately 550 sq. ft. each with 1 bedroom and 1 bath. Architectural plans are available upon request. The property is zoned for mixed use (residential or commercial), offering endless possibilities for redevelopment. Its prime location near Downtown Columbus and Nationwide Children's Hospital makes it an ideal investment for housing traveling nurses, business professionals for mid-term tenants. Nestled in an up-and-coming neighborhood near Hungarian Village, Vassor Village, and Merion Village—and directly across from Lions Park—this property is surrounded by ongoing growth and opportunity. Bring your creativity and vision—this is your chance to turn potential into profit!

  25. 2025-11-06
    listed $135,000 Active 1214-char remark
    Show marketing remark (1214 chars)

    Attention Investors, Rehabbers, and Visionaries! Here's your opportunity to reimagine and transform this versatile property into something truly special. Formerly a commercial building with a storefront on the main level and an apartment upstairs, this structure has already been fully gutted and is ready for your finishing touch. Architectural plans have been completed to convert the space into a four-unit mid-term rental property, featuring two units upstairs and two on the main level with each unit being approximately 550 sq. ft. each with 1 bedroom and 1 bath. Architectural plans are available upon request. The property is zoned for mixed use (residential or commercial), offering endless possibilities for redevelopment. Its prime location near Downtown Columbus and Nationwide Children's Hospital makes it an ideal investment for housing traveling nurses, business professionals for mid-term tenants. Nestled in an up-and-coming neighborhood near Hungarian Village, Vassor Village, and Merion Village—and directly across from Lions Park—this property is surrounded by ongoing growth and opportunity. Bring your creativity and vision—this is your chance to turn potential into profit!

  26. 2024-05-31
    soldstatus $75,000
  27. 2024-05-31
    listed $75,000

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$33,708
− Mortgage interest
−$4,901
− Property taxes
−$1,312
− Insurance
−$438
− Repairs & maintenance
−$2,697
− Management
−$2,697
− Depreciation
−$2,545
Taxable income
$19,118
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,588
After-tax cash flow
$14,785/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.

Condition & rehab AI · 9 photos

Poor 20/100 Extensive rehab

This property requires extensive renovation, including exterior paint, interior drywall, and roof replacement, to become a move-in-ready rental or resale property.

Repairs flagged

  • Major Exterior paint — Peeling paint and exposed brick
  • Major Interior drywall — Exposed framing and missing drywall
  • Major Flooring — Exposed subflooring and debris
  • Major Roof — No visible roof structure

Value-add opportunities

  • Both Exterior paint and siding — Enhances curb appeal and property value
  • Both Interior drywall and flooring — Improves living space and rental readiness
  • Both Roof replacement — Ensures structural integrity and protects against water damage

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exterior paint · Peeling paint and exposed brick Major $15,000–50,000
Interior drywall · Exposed framing and missing drywall Major $15,000–50,000
Flooring · Exposed subflooring and debris Major $15,000–50,000
Roof · No visible roof structure Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Both Exterior paint and siding — Enhances curb appeal and property value
  • Both Interior drywall and flooring — Improves living space and rental readiness
  • Both Roof replacement — Ensures structural integrity and protects against water damage

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

+25.3% since first listed
12 events — show timeline
  • 2026-05-20 Price Changed $94,000 CBRMLS
  • 2026-05-08 Price Changed $102,000 CBRMLS
  • 2026-05-01 Price Changed $105,000 CBRMLS
  • 2026-04-24 Price Changed $108,000 CBRMLS
  • 2026-04-17 Relisted CBRMLS
  • 2026-04-13 Pending CBRMLS
  • 2026-04-10 Price Changed $111,000 CBRMLS
  • 2026-03-09 Price Changed $116,000 CBRMLS
  • 2026-01-18 Price Changed $125,000 CBRMLS
  • 2025-11-06 Listed $135,000 CBRMLS
  • 2024-05-31 Listed $75,000 CBRMLS
  • 2024-05-31 Sold (MLS) $75,000 CBRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…