CashFlowRE
Sign in Sign up
1389 Genessee Ave
D Composite 44.11
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 +13.3/15.0
  • Cash flow +12.1/30.0
  • Livability +4.0/5.0
  • DSCR +3.6/10.0
  • 1% rule +3.5/10.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$139,900

1389 Genessee Ave · Columbus, OH 43211
2 bd · 1.0 ba · 984 sqft · SingleFamily public records · 37 Days on market
Built 1926 4,791 sqft lot $142/sqft · 13% below area Est $160k · 13% under

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

Listing remarks

This two-story residence in the Linden neighborhood features a functional floor plan with hardwood flooring throughout the main living areas. The interior includes a central living room with a fireplace, a formal dining room, and two bedrooms. The property also includes a full basement for storage or additional space. Outside, the lot features a fenced backyard and a detached garage. This home is located within the Columbus City School District and offers convenient access to local transit and downtown Columbus.

Key facts

  • Hardwood flooring
  • Convenient access
  • Central living room

Tags

HARDWOOD FLOORINGCENTRAL LIVING ROOMFENCED BACKYARDDETACHED GARAGECONVENIENT ACCESS

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Two levels; Built in 1926; No shared/common walls
  • Construction: Block foundation
  • Exterior features: Fenced yard

Interior

  • Flooring: Wood flooring; Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Full basement; Fireplace (one); Wood and vinyl flooring

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-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $-30 ($-365/yr) — negative.
  • To cash-flow at today's rent, offer at most $135k (3.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $119k (14.7% below list).
  • Recommended offer: $119k (14.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% 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); Linden-Mckinley Stem Academy (math 4% / reading 13%, grade F, #756 of 781 statewide, top 97%, 776 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.
  • Market conditions: Rents rising (+3.4%/yr); 166 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 8,139 units permitted in Franklin County in 2024 (5,940 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($43k/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 $967 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 37 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 30y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $68k; list at $140k implies a 104% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $119,334 (14.7% 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 37 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  3. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.85%
Cap rate
6.03%
Cash-on-cash
-0.93%
DSCR
0.96
GRM
9.8

CMA / ARV

ARV (median comp)
$160,433
List price
$139,900
Delta
-12.80%
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
1562 Myrtle Ave 0.28mi 2/1.0 984 (0%) 0mo $145,000 $147 86
1448 Manchester Ave 0.24mi 3/1.0 (+1) 1,014 (+3%) 0mo $180,000 $178 78
1660 E Weber Rd 0.46mi 2/1.0 1,030 (+5%) 0mo $190,750 $185 71
2498 Renwood Pl 0.33mi 3/1.0 (+1) 1,043 (+6%) 1mo $210,000 $201 69
2559 Hamilton Ave 0.26mi 3/1.5 (+1) 919 (-7%) 1mo $140,000 $152 69
2876 Medina Ave 0.44mi 3/1.0 (+1) 1,020 (+4%) 1mo $218,000 $214 68
2610 Atwood Ter 0.60mi 3/1.0 (+1) 979 (-0%) 1mo $176,500 $180 66
2728 Atwood Ter 0.61mi 3/1.0 (+1) 979 (-0%) 1mo $170,000 $174 65
1332 E Hudson St 0.33mi 3/1.0 (+1) 1,077 (+10%) 2mo $90,000 $84 63
1397 Melrose Ave 0.35mi 3/1.0 (+1) 861 (-12%) 1mo $140,000 $163 57
1257 Loretta Ave 0.32mi 3/1.0 (+1) 1,119 (+14%) 1mo $210,000 $188 56
2888 Howey Rd 0.65mi 3/1.0 (+1) 842 (-14%) 1mo $180,500 $214 40

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 · 3.41% rent growth · sell at horizon

5-year hold
IRR
-17.4%
Equity multiple
0.38×
Total profit
$-24,093
Equity at exit
$20,860
10-year hold
IRR
-8.6%
Equity multiple
0.46×
Total profit
$-21,342
Equity at exit
$12,096

Cash invested: $39,172 (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 43211

Home prices YoY
-27.3%
Rents YoY
3.4%
Active inventory
166
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,193 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$181 /mo · $2,175/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$251
Net cashflow
$-30

Break-even live

Break-even rent $1,232
Max offer price $134,522
Occupancy floor 98%

Sensitivity live

Price -10% $49 -5% $9 +0% $-30 +5% $-70 +10% $-110
Rent -10% $-125 -5% $-78 +0% $-30 +5% $17 +10% $64
Rate -1.0pp $40 -0.5pp $5 base $-30 +0.5pp $-67 +1.0pp $-104

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
$34,975
Closing costs
$4,197
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
1269 Minnesota Ave Columbus, OH 3.0 1.0 1075 $1,550 $1.44 9d 1 0.19mi
1524 Genessee Ave Unit A Columbus, OH 2.0 1.0 800 $1,150 $1.44 4d 1 0.20mi
1530 Genessee Ave Unit B Columbus, OH 2.0 1.0 800 $1,150 $1.44 5d 1 0.22mi
1435 Republic Ave Columbus, OH 3.0 1.0 908 $1,395 $1.54 9d 1 0.27mi
1435 Republic Ave Columbus, OH 3.0 1.0 908 $1,425 $1.57 21d 1 0.27mi
1576-1578 Arlington Ave Unit 1576 Columbus, OH 2.0 1.0 902 $1,000 $1.11 45d 1 0.30mi
1352 E Hudson St Columbus, OH 2.0 1.0 800 $1,150 $1.44 45d 1 0.33mi
1614 Republic Ave Unit B Columbus, OH 1.0 1.0 840 $850 $1.01 45d 1 0.43mi
2505-2507 Cleveland Ave Unit F Columbus, OH 1.0 1.0 700 $1,100 $1.57 45d 1 0.46mi
1046-1048 Republic Ave Columbus, OH 1.0 1.0 672 $875 $1.30 5d 1 0.49mi
2299 Hamilton Ave Columbus, OH 2.0 1.0 1000 $1,200 $1.20 45d 1 0.51mi
2765 Cleveland Ave Unit B Columbus, OH 2.0 1.0 1100 $990 $0.90 19d 1 0.58mi
2566 Atwood Ter Columbus, OH 3.0 1.0 979 $1,500 $1.53 25d 1 0.60mi
1577 Cordell Ave Columbus, OH 2.0 1.0 882 $1,000 $1.13 4d 1 0.66mi
2459 Atwood Ter Columbus, OH 2.0 2.0 936 $1,650 $1.76 45d 1 0.67mi
2767 Hiawatha St Columbus, OH 3.0 1.0 896 $1,475 $1.65 9d 1 0.69mi
2206 McGuffey Rd Columbus, OH 1.0 1.0 576 $770 $1.34 9d 1 0.70mi
2942 Atwood Ter Columbus, OH 2.0 1.0 962 $1,200 $1.25 45d 1 0.72mi
2203-2205 Mcguffey Rd Columbus, OH 2.0 1.0 836 $1,050 $1.26 25d 1 0.73mi
3054 McGuffey Rd Columbus, OH 3.0 1.0 1106 $1,450 $1.31 45d 1 0.73mi
2888 Cleveland Ave Unit D Columbus, OH 1.0 1.0 680 $825 $1.21 45d 1 0.73mi
2888 Cleveland Ave Unit F Columbus, OH 1.0 1.0 680 $825 $1.21 12d 1 0.73mi
2459 Hiawatha St Columbus, OH 2.0 1.0 810 $1,025 $1.27 45d 1 0.74mi
1911 Denune Ave Columbus, OH 2.0 1.0 645 $925 $1.43 45d 1 0.75mi
1911 Denune Ave Columbus, OH 2.0 1.0 645 $795 $1.23 3d 1 0.75mi
1849 Robert St Columbus, OH 3.0 1.0 816 $1,300 $1.59 5d 1 0.79mi
2217 Grasmere Ave Columbus, OH 2.0 1.5 720 $1,650 $2.29 16d 1 0.79mi
2383 Hiawatha Park Dr Unit 2383 Columbus, OH 1.0 1.0 600 $1,100 $1.83 45d 1 0.80mi
3086-3092 Grasmere Ave Unit 3088 Columbus, OH 2.0 1.0 800 $1,000 $1.25 25d 1 0.80mi
3088 Grasmere Ave Columbus, OH 2.0 1.0 800 $1,000 $1.25 25d 1 0.80mi
2472 Pontiac St Columbus, OH 2.0 1.0 754 $995 $1.32 5d 1 0.81mi
2472 Pontiac St Columbus, OH 2.0 1.0 754 $995 $1.32 16d 1 0.81mi
967 Duxberry Ave Columbus, OH 3.0 1.0 864 $1,100 $1.27 45d 1 0.84mi
3120 Grasmere Ave Columbus, OH 2.0 1.0 842 $1,395 $1.66 5d 1 0.84mi
2236 Atwood Ter Columbus, OH 2.0 1.0 720 $900 $1.25 9d 1 0.85mi
3137 Mcguffey Rd Columbus, OH 2.0 1.0 950 $950 $1.00 45d 1 0.85mi
1549-1551 Oakland Park Ave Columbus, OH 2.0 1.0 832 $1,100 $1.32 23d 1 0.86mi
1500 E 25th Ave Columbus, OH 2.0 1.0 720 $850 $1.18 45d 1 0.86mi
1500 E 25th Ave Unit 2 Columbus, OH 2.0 1.0 720 $850 $1.18 25d 1 0.87mi
2291 Taylor Ave Columbus, OH 3.0 1.0 979 $1,300 $1.33 45d 1 0.91mi

Listing history 31 events

  1. 2026-06-21
    pricedays on market $139,900 Active 37 DOM
  2. 2026-06-18
    days on market $149,900 Active 34 DOM
  3. 2026-06-17
    days on market $149,900 Active 33 DOM
  4. 2026-06-16
    days on market $149,900 Active 32 DOM
  5. 2026-06-15
    days on market $149,900 Active 31 DOM
  6. 2026-06-13
    days on market $149,900 Active 29 DOM
  7. 2026-06-13
    days on market $149,900 Active 28 DOM
  8. 2026-06-09
    days on market $149,900 Active 25 DOM
  9. 2026-06-08
    days on market $149,900 Active 24 DOM
  10. 2026-06-07
    days on market $149,900 Active 23 DOM
  11. 2026-06-05
    days on market $149,900 Active 20 DOM
  12. 2026-06-03
    days on market $149,900 Active 19 DOM
  13. 2026-06-02
    days on market $149,900 Active 18 DOM
  14. 2026-06-01
    days on market $149,900 Active 17 DOM
  15. 2026-05-31
    days on market $149,900 Active 16 DOM
  16. 2026-05-15
    listed $149,900 Active 517-char remark
  17. 2022-02-24
    soldstatus $68,500
  18. 2009-06-02
    historical
  19. 2008-07-02
    listed $30,000
  20. 1999-11-04
    soldstatus $66,000
  21. 1999-10-06
    historical
  22. 1999-06-11
    listed $58,900
  23. 1999-05-29
    historical
  24. 1999-03-30
    historical
  25. 1998-07-24
    listed $58,900
  26. 1997-04-07
    soldstatus $30,000
  27. 1997-03-31
    soldstatus $30,000
  28. 1997-02-06
    historical
  29. 1996-11-05
    listed $34,900
  30. 1996-04-13
    listed $40,563
  31. 1994-08-12
    soldstatus $27,000

ⓘ 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
$2,175 · $181/mo
Projected year-2 tax
$2,179 · $182/mo
Expected delta
+$4/yr ($0/mo · 0.2%)

ⓘ 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 ≥99°F today · 17 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
$14,320
− Mortgage interest
−$7,837
− Property taxes
−$2,175
− Insurance
−$700
− Repairs & maintenance
−$1,146
− Management
−$1,146
− Depreciation
−$4,070
Taxable loss
−$2,752
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$660
After-tax cash flow
$295/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)
22,313
Household income
$42,579
Rent vs Own
59.4% rent · 40.6% own
Severe rent burden
1282.0

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 0.60)
Race & ethnicity
Black 58% White 21% Hispanic / Latino 13% Two or more races 12% Asian 2%
Hispanic origin (detail)
Mexican 8% Dominican 1%
Common ancestry
Italian 1%
Foreign-born
10% · Canada, India
Languages at home
84% English-only · Spanish 11% Other Indo-European 2% Arabic 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
▼ -94.10%
Current HPI
250.3885
Rent YoY
▲ 3.41%
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

+455.2% since first listed
16 events — show timeline
  • 2026-05-15 Listed $149,900 CBRMLS
  • 2022-02-24 Sold (Public Records) $68,500 Public Records
  • 2009-06-02 Listing Removed CBRMLS
  • 2008-07-02 Listed $30,000 CBRMLS
  • 1999-11-04 Sold (Public Records) $66,000 Public Records
  • 1999-10-06 Listing Removed CBRMLS
  • 1999-06-11 Listed $58,900 CBRMLS
  • 1999-05-29 Listing Removed CBRMLS
  • 1999-03-30 Listing Removed CBRMLS
  • 1998-07-24 Listed $58,900 CBRMLS
  • 1997-04-07 Sold (Public Records) $30,000 Public Records
  • 1997-03-31 Sold (MLS) $30,000 CBRMLS
  • 1997-02-06 Listing Removed CBRMLS
  • 1996-11-05 Listed $34,900 CBRMLS
  • 1996-04-13 Listed $40,563 CBRMLS
  • 1994-08-12 Sold (Public Records) $27,000 Public Records

Property tax history

+8.3%/yr

Latest (2024): $2,175 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…