CashFlowRE
Sign in Sign up
4339 Winterringer St
B+ Composite 75.48
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 +27.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.3/10.0
  • 1% rule +9.2/10.0
  • Schools +5.3/10.0
  • Livability +4.4/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

4339 Winterringer St · Hilliard, OH 43026
3 bd · 1.5 ba · 1,536 sqft · SingleFamily public records · 29 Days on market
Built 1955 8,276 sqft lot $98/sqft · 50% below area Est $299k · 50% under

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

Listing remarks MLS

Online public real estate auction, the minimum bid is $150,000.00. Bidding takes place on the auction website. This auction begins to end at 8:30 PM, Wednesday May 6th, 2026. Agents, please see 'A2A' for auction terms and conditions. This 1,536-square-foot ranch home presents a premier auction opportunity in the highly sought-after Hilliard City School District. Located in a quiet, established neighborhood, the property features a standout lot that backs directly up to the Hilliard Darby North fields, offering rare privacy and scenic views with no rear neighbors. The home has been well-maintained and provides a solid foundation for sweat equity. The home features 3 bedrooms, 2 bathrooms, a large fenced back yard, a large front deck, and a fenced in back patio. Situated mere minutes from everything Hilliard has to offer, residents will enjoy quick access to local dining, shopping, and parks. The residence includes 3 bedrooms, 1.5 baths, and convenient off-street parking, all on a manageable . 1873-acre lot. This is an ideal chance for homeowners or investors to bid their price on a property with unmatched potential in a top-tier location.

Key facts

  • 8,276 sq ft lot
  • Built 1955
  • Listed 29 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/1.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $418 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 1.8% in Hilliard — 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 87/100 on livability (#34 in OH, #331 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, employment A+; Watch: commute F.
  • Hilliard City (suburban): math 57% / reading 62% proficiency, ranked #246 of 656 in OH (top 38%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+1.2%/yr); 253 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 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 29 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $52k; list at $150k implies a 186% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $147,750 (1.5% below list)

Questions for the listing agent

  1. Built in 1955 — 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. 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?
  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
1.42%
Cap rate
9.64%
Cash-on-cash
11.94%
DSCR
1.53
GRM
5.9

CMA / ARV

ARV (median comp)
$298,571
List price
$150,000
Delta
-49.76%
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
4339 Winterringer St 0.00mi 3/1.5 1,536 (0%) 0mo $221,100 $144 100
5281 North St 0.38mi 4/1.5 (+1) 1,536 (0%) 4mo $395,000 $257 74
5215 Morning Cir 0.40mi 3/2.5 1,594 (+4%) 7mo $421,000 $264 65
4808 Wallington Dr 0.66mi 3/1.5 1,484 (-3%) 0mo $380,000 $256 63
5331 Davidson Rd 0.52mi 3/2.0 1,410 (-8%) 1mo $415,000 $294 59
5380 Taylor Lane Ave 0.28mi 3/2.0 1,344 (-12%) 6mo $329,000 $245 58
4661 Brownstone Dr 0.45mi 3/2.5 1,645 (+7%) 6mo $389,900 $237 58
4850 Leybourne Dr 0.72mi 3/2.0 1,546 (+1%) 6mo $389,900 $252 58
4858 Wallington Dr 0.73mi 3/1.5 1,608 (+5%) 1mo $387,500 $241 57
5355 Davidson Rd 0.52mi 3/1.5 1,364 (-11%) 0mo $352,500 $258 57
4794 Augustus Ct 0.64mi 3/2.5 1,446 (-6%) 1mo $400,000 $277 56
4813 Diplomat Way 0.69mi 2/2.0 (-1) 1,762 (+15%) 7mo $543,388 $308 31

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 · 1.25% rent growth · sell at horizon

5-year hold
IRR
-0.8%
Equity multiple
0.97×
Total profit
$-1,203
Equity at exit
$22,365
10-year hold
IRR
6.7%
Equity multiple
1.46×
Total profit
$19,316
Equity at exit
$12,969

Cash invested: $42,000 (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 43026

Rents YoY
1.2%
Active inventory
253
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$2,132 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$417 /mo · $5,006/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$448
Net cashflow
$418

Break-even live

Break-even rent $1,603
Max offer price $150,000
Occupancy floor 75%

Sensitivity live

Price -10% $503 -5% $460 +0% $418 +5% $375 +10% $333
Rent -10% $250 -5% $334 +0% $418 +5% $502 +10% $586
Rate -1.0pp $493 -0.5pp $456 base $418 +0.5pp $379 +1.0pp $340

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
$37,500
Closing costs
$4,500
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4663 Crystal Ball Dr Hilliard, OH 1.0–2.0 1.0–2.5 1180 $1,889 $1.60 5d 9 0.73mi
4003 Darby Park Rd Hilliard, OH 3.0 3.0 1574 $2,373 $1.51 44d 1 0.75mi
1745 Sledge Dr Hilliard, OH 1.0–2.0 1.0–2.5 983 $2,052 $2.09 2d 12 0.76mi
4884 Leybourne Dr Hilliard, OH 3.0 1.5 1685 $2,414 $1.43 44d 1 0.77mi
5586 Edie Dr Hilliard, OH 4.0 2.5 2040 $2,846 $1.40 24d 1 0.87mi
4964 Abberton Ct Hilliard, OH 3.0 2.0 1172 $2,350 $2.01 44d 1 0.89mi
5230 Wyandot Pl Hilliard, OH 3.0 1.0 1290 $2,150 $1.67 24d 1 0.97mi
4170 Green Clover Dr Hilliard, OH 2.0 2.0 1170 $1,945 $1.66 2d 21 1.19mi
3415 Durban St Hilliard, OH 1.0–3.0 1.0–2.5 1115 $2,169 $1.95 2d 25 1.32mi
5288 Royal Arch Cascade Dr Dublin, OH 2.0 2.5 1224 $1,850 $1.51 4d 1 1.39mi
5261 Berthold Pass Dr Columbus, OH 2.0 2.5 1248 $1,900 $1.52 4d 1 1.40mi
5220 Riggins Run Rd Dublin, OH 1.0–2.0 1.0–2.0 962 $2,003 $2.08 2d 25 1.40mi
5252 Riggins Run Dublin, OH 1.0–2.0 1.0–2.0 970 $1,838 $1.89 2d 12 1.45mi
4460 Mountain Laurel Rd Hilliard, OH 1.0–3.0 1.0–2.0 921 $2,034 $2.21 2d 30 1.47mi

Listing history 3 events

  1. 2026-05-09
    status Pending 1155-char remark
    Show marketing remark (1155 chars)

    Online public real estate auction, the minimum bid is $150,000.00. Bidding takes place on the auction website. This auction begins to end at 8:30 PM, Wednesday May 6th, 2026. Agents, please see 'A2A' for auction terms and conditions. This 1,536-square-foot ranch home presents a premier auction opportunity in the highly sought-after Hilliard City School District. Located in a quiet, established neighborhood, the property features a standout lot that backs directly up to the Hilliard Darby North fields, offering rare privacy and scenic views with no rear neighbors. The home has been well-maintained and provides a solid foundation for sweat equity. The home features 3 bedrooms, 2 bathrooms, a large fenced back yard, a large front deck, and a fenced in back patio. Situated mere minutes from everything Hilliard has to offer, residents will enjoy quick access to local dining, shopping, and parks. The residence includes 3 bedrooms, 1.5 baths, and convenient off-street parking, all on a manageable . 1873-acre lot. This is an ideal chance for homeowners or investors to bid their price on a property with unmatched potential in a top-tier location.

  2. 2026-04-10
    listed $150,000 Active 1155-char remark
    Show marketing remark (1155 chars)

    Online public real estate auction, the minimum bid is $150,000.00. Bidding takes place on the auction website. This auction begins to end at 8:30 PM, Wednesday May 6th, 2026. Agents, please see 'A2A' for auction terms and conditions. This 1,536-square-foot ranch home presents a premier auction opportunity in the highly sought-after Hilliard City School District. Located in a quiet, established neighborhood, the property features a standout lot that backs directly up to the Hilliard Darby North fields, offering rare privacy and scenic views with no rear neighbors. The home has been well-maintained and provides a solid foundation for sweat equity. The home features 3 bedrooms, 2 bathrooms, a large fenced back yard, a large front deck, and a fenced in back patio. Situated mere minutes from everything Hilliard has to offer, residents will enjoy quick access to local dining, shopping, and parks. The residence includes 3 bedrooms, 1.5 baths, and convenient off-street parking, all on a manageable . 1873-acre lot. This is an ideal chance for homeowners or investors to bid their price on a property with unmatched potential in a top-tier location.

  3. 1988-04-28
    soldstatus $52,500

ⓘ 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
$5,006 · $417/mo
Projected year-2 tax
$5,006 · $417/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 3/10 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 · 4 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
$25,583
− Mortgage interest
−$8,402
− Property taxes
−$5,006
− Insurance
−$750
− Repairs & maintenance
−$2,047
− Management
−$2,047
− Depreciation
−$4,364
Taxable income
$2,968
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$712
After-tax cash flow
$4,303/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
Hilliard City
NCES district ID
3904701
Math proficiency
57% ▼ -14.00%
Reading proficiency
62% ▼ -6.00%
Median HH income
$77,944
Composite
53.32/100
National rank
#1479
State rank
#246 of 656 in OH

Livability — Hilliard

Score
87/100
State rank
#34
US rank
#331

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hilliard, OH
County
Franklin County · 1,351,780 people
City population
65,238
Metro
Columbus, OH
Population (ZIP)
65,238
Household income
$111,440
Rent vs Own
31.7% rent · 68.3% own
Severe rent burden
1356.0

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
Predominantly White (76%)
Race & ethnicity
White 76% Two or more races 7% Asian 6% Black 6% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Romanian 4% Italian 2% Lithuanian 2%
Foreign-born
11% · Canada, China
Languages at home
85% English-only · Spanish 4% Other Indo-European 3% Arabic 2%

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
▼ -277.31%
Current HPI
268.491
Rent YoY
▲ 1.25%
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

+185.7% since first listed
3 events — show timeline
  • 2026-05-09 Pending CBRMLS
  • 2026-04-10 Listed $150,000 CBRMLS
  • 1988-04-28 Sold (Public Records) $52,500 Public Records

Property tax history

+4.3%/yr

Latest (2024): $5,006 · +22.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…