CashFlowRE
Sign in Sign up
2339 Lenore Ave
C- Composite 50.46
Why this score? — see what drove the C- 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 +14.9/30.0
  • DSCR +4.6/10.0
  • 1% rule +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$144,900

2339 Lenore Ave · Columbus, OH 43204
2 bd · 1.0 ba · 1,030 sqft · SingleFamily public records · 44 Days on market
Built 1925 6,969 sqft lot $141/sqft · 17% below area Est $174k · 17% under ↓ 3% since listing

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

Listing remarks

Charming and full of potential, this delightful Cape Cod offers 2 bedrooms and 1 full bath, perfectly situated on a rare double lot. A standout feature is the detached 1.5-car garage--spacious enough to accommodate a full-size truck with ease. Relax and unwind on the inviting front porch, ideal for enjoying warm summer days. Inside, the main level features a generously sized living room, a dedicated dining area, and a functional kitchen, along with the full bath for added convenience. Upstairs, you'll find two comfortable bedrooms. The basement includes laundry and additional storage space. This home offers a great opportunity for customization and updates to make it your own, and it has be

Key facts

  • Functional kitchen
  • Front porch
  • Double lot

Tags

DOUBLE LOTDETACHED GARAGEFRONT PORCHDEDICATED DINING AREAFUNCTIONAL KITCHENADDITIONAL STORAGE SPACE

Property features AI

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One and one-half stories; Built in 1925; No shared/common walls
  • Construction: Block foundation
  • Exterior features: Fenced yard; Additional parcel included (parcel ID 141-000069-00)

Interior

  • Flooring: Wood flooring; Carpet flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Decorative fireplace (1); Basement present

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 $145k.

Deal economics

  • At list price, monthly cash flow is $43 ($516/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 $132k (9.1% below list).
  • Recommended offer: $132k (9.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% 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); West High School (math 2% / reading 17%, grade F, #749 of 781 statewide, top 97%, 837 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 fast (+4.5%/yr); 187 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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 44 days — a 3% lower offer ($141k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,642 (9.1% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.91%
Cap rate
6.65%
Cash-on-cash
1.27%
DSCR
1.06
GRM
9.2

CMA / ARV

ARV (median comp)
$174,155
List price
$144,900
Delta
-16.80%
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
314 N Ogden Ave 0.44mi 2/1.0 1,064 (+3%) 1mo $212,500 $200 73
2629 Elliott Ave 0.43mi 2/2.0 1,016 (-1%) 2mo $240,000 $236 73
533 N Burgess Ave 0.43mi 3/1.0 (+1) 1,047 (+2%) 9mo $220,000 $210 65
2471 Valleyview Dr 0.21mi 3/1.0 (+1) 1,152 (+12%) 3mo $186,000 $161 63
188 N Eureka Ave 0.41mi 3/1.5 (+1) 1,079 (+5%) 6mo $196,000 $182 61
2360 Westwood Dr 0.16mi 3/1.0 (+1) 1,177 (+14%) 5mo $176,920 $150 60
57 N Wheatland Ave 0.59mi 2/2.0 1,044 (+1%) 8mo $199,000 $191 60
2742 Dibblee Ave 0.60mi 2/1.0 960 (-7%) 4mo $213,850 $223 57
2578 Elliott Ave 0.35mi 3/2.0 (+1) 1,176 (+14%) 3mo $225,000 $191 49
508 N Harris Ave 0.59mi 3/1.0 (+1) 1,152 (+12%) 1mo $145,000 $126 47
472 N Warren Ave 0.51mi 2/1.0 880 (-15%) 8mo $170,000 $193 45
514 N Hague Ave 0.66mi 2/1.5 1,170 (+14%) 4mo $180,000 $154 42

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 · 4.49% rent growth · sell at horizon

5-year hold
IRR
-12.6%
Equity multiple
0.54×
Total profit
$-18,721
Equity at exit
$21,605
10-year hold
IRR
-1.4%
Equity multiple
0.90×
Total profit
$-4,233
Equity at exit
$12,528

Cash invested: $40,572 (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 43204

Rents YoY
4.5%
Active inventory
187
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,316 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$177 /mo · $2,121/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$43

Break-even live

Break-even rent $1,262
Max offer price $144,900
Occupancy floor 92%

Sensitivity live

Price -10% $125 -5% $84 +0% $43 +5% $2 +10% $-39
Rent -10% $-61 -5% $-9 +0% $43 +5% $95 +10% $147
Rate -1.0pp $116 -0.5pp $80 base $43 +0.5pp $5 +1.0pp $-33

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
$36,225
Closing costs
$4,347
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
261 N Wheatland Ave Columbus, OH 2.0 1.0 796 $1,300 $1.63 25d 1 0.30mi
216 N Wheatland Ave Columbus, OH 1.0 1.0 750 $823 $1.10 9d 2 0.38mi
174 N Wheatland Ave Columbus, OH 2.0 1.0 917 $1,046 $1.14 4d 3 0.41mi
133 N Eureka Ave Columbus, OH 3.0 1.0 1484 $1,350 $0.91 14d 1 0.48mi
2730 Elliott Ave Columbus, OH 3.0 1.0 1332 $1,803 $1.35 45d 1 0.54mi
87-97 N Burgess Ave Unit 93 Columbus, OH 2.0 1.5 1050 $1,250 $1.19 25d 1 0.59mi
87-97 N Burgess Ave Columbus, OH 2.0 1.0 950 $1,250 $1.32 45d 1 0.60mi
39 Eldon Ave Unit 1 Columbus, OH 3.0 2.0 1043 $1,500 $1.44 25d 1 0.61mi
2735 Sutton Ave Columbus, OH 3.0 1.0 1099 $1,175 $1.07 5d 1 0.63mi
54 N Ogden Ave Columbus, OH 3.0 1.0 1176 $950 $0.81 3d 1 0.66mi
264-276 N Powell Ave Apt C Columbus, OH 2.0 1.0 750 $975 $1.30 9d 1 0.68mi
27-29 N Terrace Ave Unit 29 Columbus, OH 3.0 1.0 1144 $1,260 $1.10 25d 1 0.73mi
29 S Terrace Ave Columbus, OH 3.0 1.0 1144 $1,260 $1.10 25d 1 0.73mi
41 S Oakley Ave Columbus, OH 3.0 1.5 1428 $1,550 $1.09 45d 1 0.73mi
130 N Roys Ave Columbus, OH 3.0 1.0 1380 $1,595 $1.16 3d 1 0.87mi
80 S Warren Ave Columbus, OH 3.0 1.0 1258 $1,345 $1.07 5d 1 0.87mi
80 S Warren Ave Columbus, OH 3.0 1.0 1258 $1,345 $1.07 45d 1 0.87mi
721 Grandview Crossing Way Columbus, OH 2.0 1.0–2.0 701 $2,068 $2.95 4d 8 0.87mi
95-97 Whitethorne Ave Columbus, OH 3.0 1.5 1260 $1,375 $1.09 5d 1 0.89mi
95-97 Whitethorne Ave Columbus, OH 3.0 1.5 1260 $1,475 $1.17 21d 1 0.89mi
43-45 N Chase Ave Unit 43 Columbus, OH 3.0 1.0 1200 $1,400 $1.17 12d 1 0.90mi
43 N Chase Ave Columbus, OH 3.0 1.0 1200 $1,400 $1.17 12d 1 0.90mi
170 S Highland Ave Columbus, OH 2.0 1.0 950 $895 $0.94 45d 1 0.93mi
92 S Hague Ave Columbus, OH 3.0 2.0 1456 $1,400 $0.96 25d 1 0.94mi
43 N Roys Ave Columbus, OH 3.0 1.5 1332 $1,599 $1.20 25d 1 0.95mi
252-254 S Wayne Ave Unit 254 Columbus, OH 3.0 1.0 1120 $1,300 $1.16 18d 1 1.03mi
1212 Lake Shore Dr Columbus, OH 2.0 2.0 1044 $2,200 $2.11 12d 1 1.03mi
148 S Powell Ave Columbus, OH 2.0 1.0 900 $1,050 $1.17 45d 1 1.05mi
148 S Powell Ave Unit B Columbus, OH 2.0 1.0 900 $1,000 $1.11 9d 1 1.05mi
257 Clarendon Ave Unit 257,259,261,263 Columbus, OH 2.0 1.0 1000 $1,200 $1.20 45d 1 1.07mi
18 N Huron Ave Unit C Columbus, OH 1.0 1.0 1000 $1,050 $1.05 45d 1 1.07mi
41-43 N Huron Ave Unit 41 Columbus, OH 3.0 1.0 1176 $1,400 $1.19 9d 1 1.07mi
1340 Dublin Rd Columbus, OH 1.0–2.0 1.0 696 $1,270 $1.82 4d 16 1.10mi
108 Columbian Ave Unit B Columbus, OH 2.0 1.0 820 $900 $1.10 9d 1 1.10mi
255 Belvidere Ave Columbus, OH 2.0 1.0 1144 $1,195 $1.04 17d 1 1.13mi
329 S Wayne Ave Columbus, OH 3.0 1.0 1120 $1,425 $1.27 4d 1 1.13mi
190 Nashoba Ave Columbus, OH 2.0 1.0 1030 $1,450 $1.41 21d 1 1.15mi
190 Nashoba Ave Columbus, OH 2.0 1.0 1030 $1,450 $1.41 13d 1 1.15mi
1000 Urlin Ave #2007 Columbus, OH 2.0 2.0 1340 $2,800 $2.09 21d 1 1.20mi
65 N Brinker Ave Columbus, OH 1.0 1.0 750 $975 $1.30 45d 1 1.23mi

Listing history 17 events

  1. 2026-06-21
    days on market $144,900 Active 44 DOM
  2. 2026-06-18
    days on market $144,900 Active 41 DOM
  3. 2026-06-17
    days on market $144,900 Active 40 DOM
  4. 2026-06-16
    days on market $144,900 Active 39 DOM
  5. 2026-06-15
    days on market $144,900 Active 38 DOM
  6. 2026-06-13
    days on market $144,900 Active 36 DOM
  7. 2026-06-13
    days on market $144,900 Active 35 DOM
  8. 2026-06-10
    price $144,900 Active 32 DOM
  9. 2026-06-09
    days on market $149,900 Active 32 DOM
  10. 2026-06-08
    days on market $149,900 Active 31 DOM
  11. 2026-06-07
    days on market $149,900 Active 30 DOM
  12. 2026-06-05
    days on market $149,900 Active 27 DOM
  13. 2026-06-03
    days on market $149,900 Active 26 DOM
  14. 2026-06-02
    days on market $149,900 Active 25 DOM
  15. 2026-06-01
    days on market $149,900 Active 24 DOM
  16. 2026-05-31
    days on market $149,900 Active 23 DOM
  17. 2026-05-08
    listed $149,900 Active 739-char remark

ⓘ 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
$2,121 · $177/mo
Projected year-2 tax
$2,191 · $183/mo
Expected delta
+$70/yr (+$6/mo · 3.3%)

ⓘ 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 ≥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 1 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
$15,797
− Mortgage interest
−$8,117
− Property taxes
−$2,121
− Insurance
−$724
− Repairs & maintenance
−$1,264
− Management
−$1,264
− Depreciation
−$4,215
Taxable loss
−$1,908
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$458
After-tax cash flow
$974/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

County
Franklin County · 1,351,780 people
City population
612,189
Metro
Columbus, OH
Population (ZIP)
42,962
Household income
$59,266
Rent vs Own
50.5% rent · 49.5% own
Severe rent burden
2290.0

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 0.58)
Race & ethnicity
White 61% Hispanic / Latino 16% Black 13% Two or more races 12% Asian 3%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Lithuanian 1% Slovak 1% Romanian 1%
Foreign-born
13% · Canada
Languages at home
81% English-only · Spanish 13% Arabic 2% Other Asian/Pacific 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
▼ -220.67%
Current HPI
265.7711
Rent YoY
▲ 4.49%
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

-3.3% since first listed
2 events — show timeline
  • 2026-06-09 Price Changed $144,900 CBRMLS
  • 2026-05-08 Listed $149,900 CBRMLS

Property tax history

+7.4%/yr

Latest (2024): $2,121 · -15.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…