CashFlowRE
Sign in Sign up
691 S Hampton Rd
D+ Composite 48.93
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 +14.4/30.0
  • DSCR +4.4/10.0
  • Livability +4.0/5.0
  • 1% rule +3.9/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$149,900

691 S Hampton Rd · Columbus, OH 43213
3 bd · 1.0 ba · 1,227 sqft · SingleFamily public records · 18 Days on market
Built 1946 5,227 sqft lot Est $201k · 26% under

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

Listing remarks MLS

3 bedroom, 1 bath ranch with hardwood floors, full basement, fenced yard and lots of potential. Short sale has been approved by lender at list price.

Key facts

  • 5,227 sq ft lot
  • Garage
  • Built 1946

Property features AI

Exterior

  • Parking: Detached garage (1-car); On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One and one-half stories; Built in 1946; No common walls
  • Exterior features: Block foundation

Interior

  • Bedrooms: 2 main-level bedrooms
  • Flooring: Wood flooring; Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Full basement; Insulated and storm windows; Wood-burning fireplace (one)

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 $150k.

Deal economics

  • At list price, monthly cash flow is $29 ($349/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $133k (11.4% below list).
  • Recommended offer: $133k (11.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% 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); Columbus Alternative High School (math 27% / reading 74%, grade D+, #380 of 781 statewide, top 49%, 758 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.
  • Zoned-school proficiency averages 41% at this address vs 20% district-wide (+20 pts) — the actual schools serving this property are materially stronger than the Columbus City School District average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+2.3%/yr); 67 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $4k 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 18 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y 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.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $132,813 (11.4% below list)

Questions for the listing agent

  1. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.89%
Cap rate
6.53%
Cash-on-cash
0.83%
DSCR
1.04
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$201,228
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
691 S Hampton Rd 0.00mi 2/1.0 (-1) 1,227 (0%) 0mo $155,000 $126 95
720 S Hampton Rd 0.05mi 3/2.0 1,233 (+0%) 1mo $202,000 $164 92
624 Elizabeth Ave 0.10mi 2/1.0 (-1) 1,104 (-10%) 2mo $83,210 $75 72
430 S James Rd 0.38mi 3/1.0 1,303 (+6%) 2mo $213,000 $163 70
580 Enfield Rd 0.47mi 3/2.0 1,282 (+4%) 1mo $295,000 $230 66
269 S Weyant Ave 0.66mi 3/1.5 1,246 (+2%) 2mo $142,000 $114 63
871 Ruby Ave 0.32mi 3/2.0 1,061 (-14%) 1mo $143,000 $135 58
2981 Templeton Rd 0.50mi 3/2.0 1,330 (+8%) 2mo $278,000 $209 57
884 S Chesterfield Rd 0.68mi 3/1.0 1,129 (-8%) 2mo $170,000 $151 53
2925 Ashby Rd 0.65mi 4/1.0 (+1) 1,117 (-9%) 0mo $249,900 $224 50
2813 Bryden Rd 0.69mi 2/1.0 (-1) 1,080 (-12%) 1mo $399,000 $369 42
2917 Ashby Rd 0.65mi 4/2.0 (+1) 1,390 (+13%) 1mo $254,000 $183 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 · 2.29% rent growth · sell at horizon

5-year hold
IRR
-15.8%
Equity multiple
0.44×
Total profit
$-23,372
Equity at exit
$22,351
10-year hold
IRR
-8.6%
Equity multiple
0.48×
Total profit
$-21,739
Equity at exit
$12,961

Cash invested: $41,972 (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 43213

Rents YoY
2.3%
Active inventory
67
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,328 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$172 /mo · $2,060/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$29

Break-even live

Break-even rent $1,291
Max offer price $149,900
Occupancy floor 93%

Sensitivity live

Price -10% $114 -5% $71 +0% $29 +5% $-13 +10% $-56
Rent -10% $-76 -5% $-23 +0% $29 +5% $82 +10% $134
Rate -1.0pp $105 -0.5pp $67 base $29 +0.5pp $-10 +1.0pp $-49

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
$37,475
Closing costs
$4,497
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
694-696 S Everett Ave Columbus, OH 2.0 1.0 896 $1,195 $1.33 45d 1 0.09mi
525 S Everett Ave Columbus, OH 3.0 1.0 1137 $1,500 $1.32 16d 1 0.22mi
857 S Waverly St Columbus, OH 3.0 1.0 850 $1,250 $1.47 45d 1 0.26mi
849 Byron Ave Columbus, OH 3.0 1.5 936 $1,400 $1.50 9d 1 0.29mi
802 Ruby Ave Columbus, OH 3.0 2.0 1004 $1,875 $1.87 45d 1 0.30mi
3287 E Mound St Columbus, OH 2.0 1.5 1100 $1,300 $1.18 23d 1 0.32mi
914 S Weyant Ave Columbus, OH 3.0 1.5 1089 $1,099 $1.01 19d 1 0.35mi
892 Ruby Ave Columbus, OH 2.0 2.0 1100 $1,500 $1.36 45d 1 0.38mi
662-664 Eastmoor Blvd Columbus, OH 2.0 1.0 1200 $1,100 $0.92 13d 1 0.39mi
662-664 Eastmoor Blvd Columbus, OH 2.0 1.0 1200 $1,100 $0.92 14d 1 0.39mi
3540 E Main St Columbus, OH 2.0 1.0 914 $1,074 $1.18 5d 5 0.39mi
925 S Ashburton Rd Columbus, OH 3.0 1.0 963 $1,500 $1.56 25d 1 0.43mi
416 S Weyant Ave Columbus, OH 2.0 1.0 720 $1,149 $1.60 25d 1 0.45mi
461 Eastmoor Blvd Columbus, OH 2.0 1.0 1100 $1,295 $1.18 19d 1 0.48mi
429 Barnett Rd Unit A Columbus, OH 2.0 1.5 1312 $1,000 $0.76 45d 1 0.49mi
384-386 S Napoleon Ave Columbus, OH 3.0 1.5 1140 $1,350 $1.18 45d 1 0.52mi
393 Barnett Rd Columbus, OH 2.0 1.5 840 $975 $1.16 25d 1 0.53mi
301 S Napoleon Ave Unit D Columbus, OH 2.0 1.0 860 $1,000 $1.16 45d 1 0.62mi
301 S Napoleon Ave Unit D Columbus, OH 2.0 1.0 860 $1,000 $1.16 25d 1 0.62mi
281 S Napoleon Ave Columbus, OH 2.0 1.0 850 $900 $1.06 9d 1 0.65mi
1079 S James Rd Columbus, OH 2.0 1.0 768 $995 $1.30 45d 1 0.68mi
3103 Clairpoint Ct Columbus, OH 2.0 1.0 1000 $1,060 $1.06 45d 1 0.85mi
51 Mayfair Blvd Columbus, OH 2.0 1.0 869 $1,232 $1.42 4d 6 0.89mi
1303 Barnett Rd Unit 1303 Columbus, OH 2.0 1.0 1020 $1,150 $1.13 13d 1 0.91mi
3855 E Mound St Columbus, OH 3.0 1.0 1476 $1,885 $1.28 45d 1 0.91mi
1317 Barnett Rd Columbus, OH 3.0 1.0 1057 $1,299 $1.23 13d 1 0.92mi
1256 Rand Ave Columbus, OH 2.0 1.0 967 $1,299 $1.34 45d 1 0.95mi
26 S Hampton Rd Unit C Columbus, OH 3.0 2.0 1500 $1,600 $1.07 45d 1 0.95mi
26 S Hampton Rd Unit D Columbus, OH 2.0 2.0 1200 $1,200 $1.00 25d 1 0.96mi
3438-3448 E Broad St Columbus, OH 2.0 1.0 975 $800 $0.82 45d 1 1.03mi
1246 Arkwood Ave Columbus, OH 3.0 1.0 1094 $1,740 $1.59 45d 1 1.09mi
3974 Andrus Ave Columbus, OH 2.0 1.5 950 $1,235 $1.30 25d 3 1.11mi
57-59 N Waverly St Columbus, OH 2.0 1.0 1000 $1,000 $1.00 23d 1 1.11mi
59 N Waverly St Columbus, OH 2.0 1.0 1000 $1,000 $1.00 23d 1 1.11mi
59 N Waverly St Columbus, OH 2.0 1.0 1000 $1,000 $1.00 21d 1 1.11mi
59 N Waverly St Columbus, OH 2.0 1.0 1000 $1,000 $1.00 9d 1 1.11mi
3974 Andrus Ct E Unit 3996C Columbus, OH 2.0 1.5 950 $1,185 $1.25 25d 1 1.11mi
3974 Andrus Ct E Unit 3982D Columbus, OH 2.0 1.5 950 $1,285 $1.35 25d 1 1.11mi
406 Beechtree Rd Whitehall, OH 3.0 1.0 950 $1,300 $1.37 25d 1 1.11mi
3600 Cushing Dr Unit C Columbus, OH 2.0 1.0 810 $900 $1.11 45d 1 1.12mi

Listing history 7 events

  1. 2026-04-28
    status Pending
  2. 2026-04-10
    listed $149,900 Active
  3. 2024-11-18
    soldstatus $6,955,000
  4. 2015-11-21
    historical Contingent Lien-holder Release 149-char remark
    Show marketing remark (149 chars)

    3 bedroom, 1 bath ranch with hardwood floors, full basement, fenced yard and lots of potential. Short sale has been approved by lender at list price.

  5. 2015-11-12
    soldstatus $34,500 Closed 149-char remark
    Show marketing remark (149 chars)

    3 bedroom, 1 bath ranch with hardwood floors, full basement, fenced yard and lots of potential. Short sale has been approved by lender at list price.

  6. 2015-07-18
    listed $44,900 Active 149-char remark
    Show marketing remark (149 chars)

    3 bedroom, 1 bath ranch with hardwood floors, full basement, fenced yard and lots of potential. Short sale has been approved by lender at list price.

  7. 1993-03-29
    soldstatus $49,000

ⓘ 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
$2,060 · $172/mo
Projected year-2 tax
$2,199 · $183/mo
Expected delta
+$139/yr (+$12/mo · 6.8%)

ⓘ 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 ≥99°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$15,938
− Mortgage interest
−$8,397
− Property taxes
−$2,060
− Insurance
−$750
− Repairs & maintenance
−$1,275
− Management
−$1,275
− Depreciation
−$4,361
Taxable loss
−$2,179
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$523
After-tax cash flow
$871/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)
36,273
Household income
$54,704
Rent vs Own
59.4% rent · 40.6% own
Severe rent burden
2583.0

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 0.66)
Race & ethnicity
Black 45% White 36% Hispanic / Latino 10% Two or more races 9% Asian 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2%
Common ancestry
Romanian 2% Slovak 1% Lithuanian 1%
Foreign-born
15% · Canada, China
Languages at home
79% English-only · Spanish 8% Other Indo-European 1% French/Haitian/Cajun 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
▼ -243.35%
Current HPI
198.5072
Rent YoY
▲ 2.29%
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

+205.9% since first listed
7 events — show timeline
  • 2026-04-28 Pending CBRMLS
  • 2026-04-10 Listed $149,900 CBRMLS
  • 2024-11-18 Sold (Public Records) $6,955,000 Public Records
  • 2015-11-21 Contingent CBRMLS
  • 2015-11-12 Sold (MLS) $34,500 CBRMLS
  • 2015-07-18 Listed $44,900 CBRMLS
  • 1993-03-29 Sold (Public Records) $49,000 Public Records

Property tax history

+4.3%/yr

Latest (2024): $2,060 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…