CashFlowRE
Sign in Sign up
7463 Canal Highlands Blvd
C- Composite 50.95
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 +13.7/30.0
  • Schools +5.0/10.0
  • 1% rule +4.2/10.0
  • DSCR +4.1/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$279,900

7463 Canal Highlands Blvd · Columbus, OH 43110
3 bd · 2.5 ba · 2,120 sqft · SingleFamily public records · 91 Days on market
Built 2004 6,098 sqft lot $132/sqft · 25% below area Est $375k · 25% under $6/mo HOA ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in the Canal Highlands community, 7463 Canal Highlands Boulevard offers a spacious three-bedroom home with over 2,000 square feet of living space in the growing Canal Winchester area. This neighborhood is known for its residential setting with sidewalks, green space, and convenient access to everyday amenities, creating an appealing balance of comfort and accessibility. Canal Highlands provides easy access to major roadways, making commutes to downtown Columbus, Groveport, and surrounding employment centers efficient. Residents enjoy close proximity to shopping, dining, parks, and local attractions, along with the charm of historic downtown Canal Winchester and its community events throughout the year. The area continues to attract buyers seeking suburban convenience while maintaining a neighborhood atmosphere. With its generous square footage, three-bedroom layout, and prime location within a well-established community, this property presents a strong opportunity in one of Canal Winchester's desirable residential neighborhoods.

Key facts

  • Green space
  • Convenient access
  • Major roadways

Tags

CANAL HIGHLANDS COMMUNITYSIDEWALKSGREEN SPACECONVENIENT ACCESSMAJOR ROADWAYSCOMMUTES TO DOWNTOWN COLUMBUS

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/2.5-bath single-family listed at $280k.

Deal economics

  • At list price, monthly cash flow is $21 ($252/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 $257k (8.1% below list).
  • Recommended offer: $255k (9.0% below list) — sets the bar for market timing.
  • Cap rate 6.4% 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.
  • Canal Winchester Local (rural): math 50% / reading 63% proficiency, ranked #306 of 656 in OH (top 47%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-0.5%/yr); 209 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 8,139 units permitted in Franklin County in 2024 (5,940 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($77k/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 $2k of loan paydown is wiped out by about $8k 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 91 days — a 9% lower offer ($255k) is reasonable based on typical stale-listing flexibility.
Recommended offer $254,709 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  7. 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.
  8. 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
0.92%
Cap rate
6.38%
Cash-on-cash
0.32%
DSCR
1.01
GRM
9.1

CMA / ARV

ARV (median comp)
$374,592
List price
$279,900
Delta
-25.28%
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
5718 Orchard Lakes Trail Dr 0.40mi 3/2.5 2,155 (+2%) 5mo $397,870 $185 75
5736 Orchard Lakes Trail Dr 0.42mi 3/2.5 2,155 (+2%) 5mo $397,524 $184 74
5814 Orchard Lakes Trail Dr 0.53mi 3/2.5 2,155 (+2%) 4mo $443,950 $206 69
5670 Orchard Lakes Trail Dr 0.35mi 4/2.5 (+1) 2,053 (-3%) 5mo $389,375 $190 69
5493 Meadow Passage Dr 0.53mi 3/2.5 2,080 (-2%) 5mo $335,000 $161 68
7545 Hemrich Dr 0.19mi 4/2.5 (+1) 2,352 (+11%) 1mo $357,000 $152 67
5784 Orchard Lakes Trail Dr 0.48mi 4/2.5 (+1) 2,053 (-3%) 2mo $401,496 $196 65
7453 Tyler Henry Ct 0.56mi 4/2.5 (+1) 2,200 (+4%) 5mo $325,000 $148 58
7074 Selva Trail Dr 0.38mi 4/2.5 (+1) 2,346 (+11%) 4mo $407,210 $174 56
5554 Lehman Meadows Dr 0.28mi 4/2.5 (+1) 2,424 (+14%) 5mo $399,000 $165 54
5754 Orchard Lakes Trail Dr 0.44mi 4/2.5 (+1) 2,346 (+11%) 5mo $403,305 $172 53
7108 Balaton Creek Ave 0.51mi 4/2.5 (+1) 2,346 (+11%) 3mo $407,040 $174 51

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-19.3%
Equity multiple
0.34×
Total profit
$-51,470
Equity at exit
$41,734
10-year hold
IRR
-20.3%
Equity multiple
0.08×
Total profit
$-71,871
Equity at exit
$24,201

Cash invested: $78,372 (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 43110

Home prices YoY
-32.0%
Rents YoY
-0.5%
Active inventory
209
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,571 high interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$420 /mo · $5,036/yr
Insurance
$117
HOA
$6
Vacancy / Maint / Mgmt
$540
Net cashflow
$21

Break-even live

Break-even rent $2,544
Max offer price $279,900
Occupancy floor 94%

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
$69,975
Closing costs
$8,397
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7501 Bullseye Dr Canal Winchester, OH 4.0 2.5 2840 $2,950 $1.04 14d 1 0.14mi
7399 Kenrich Dr Canal Winchester, OH 4.0 2.5 2312 $2,411 $1.04 2d 1 0.15mi
7576 Bullseye Dr Canal Winchester, OH 3.0 2.5 2988 $3,400 $1.14 1d 1 0.24mi
7127 Emerald Tree Dr Canal Winchester, OH 3.0 2.0 1838 $2,296 $1.25 21d 1 0.55mi
6471 Crab Apple Dr Canal Winchester, OH 2.0 2.5 1680 $1,899 $1.13 3d 1 1.35mi

HOA detail

Monthly dues
$6 · $72/yr

Listing history 3 events

  1. 2026-05-15
    price $279,900 1052-char remark
    Show marketing remark (1052 chars)

    Located in the Canal Highlands community, 7463 Canal Highlands Boulevard offers a spacious three-bedroom home with over 2,000 square feet of living space in the growing Canal Winchester area. This neighborhood is known for its residential setting with sidewalks, green space, and convenient access to everyday amenities, creating an appealing balance of comfort and accessibility. Canal Highlands provides easy access to major roadways, making commutes to downtown Columbus, Groveport, and surrounding employment centers efficient. Residents enjoy close proximity to shopping, dining, parks, and local attractions, along with the charm of historic downtown Canal Winchester and its community events throughout the year. The area continues to attract buyers seeking suburban convenience while maintaining a neighborhood atmosphere. With its generous square footage, three-bedroom layout, and prime location within a well-established community, this property presents a strong opportunity in one of Canal Winchester's desirable residential neighborhoods.

  2. 2026-04-09
    price $290,000 1052-char remark
    Show marketing remark (1052 chars)

    Located in the Canal Highlands community, 7463 Canal Highlands Boulevard offers a spacious three-bedroom home with over 2,000 square feet of living space in the growing Canal Winchester area. This neighborhood is known for its residential setting with sidewalks, green space, and convenient access to everyday amenities, creating an appealing balance of comfort and accessibility. Canal Highlands provides easy access to major roadways, making commutes to downtown Columbus, Groveport, and surrounding employment centers efficient. Residents enjoy close proximity to shopping, dining, parks, and local attractions, along with the charm of historic downtown Canal Winchester and its community events throughout the year. The area continues to attract buyers seeking suburban convenience while maintaining a neighborhood atmosphere. With its generous square footage, three-bedroom layout, and prime location within a well-established community, this property presents a strong opportunity in one of Canal Winchester's desirable residential neighborhoods.

  3. 2026-02-19
    listed $309,900 Active 1052-char remark
    Show marketing remark (1052 chars)

    Located in the Canal Highlands community, 7463 Canal Highlands Boulevard offers a spacious three-bedroom home with over 2,000 square feet of living space in the growing Canal Winchester area. This neighborhood is known for its residential setting with sidewalks, green space, and convenient access to everyday amenities, creating an appealing balance of comfort and accessibility. Canal Highlands provides easy access to major roadways, making commutes to downtown Columbus, Groveport, and surrounding employment centers efficient. Residents enjoy close proximity to shopping, dining, parks, and local attractions, along with the charm of historic downtown Canal Winchester and its community events throughout the year. The area continues to attract buyers seeking suburban convenience while maintaining a neighborhood atmosphere. With its generous square footage, three-bedroom layout, and prime location within a well-established community, this property presents a strong opportunity in one of Canal Winchester's desirable residential neighborhoods.

ⓘ 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
$5,036 · $420/mo
Projected year-2 tax
$5,036 · $420/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 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 · 2 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
$30,851
− Mortgage interest
−$15,679
− Property taxes
−$5,036
− Insurance
−$1,400
− Repairs & maintenance
−$2,468
− Management
−$2,468
− HOA
−$72
− Depreciation
−$8,143
Taxable loss
−$4,413
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,059
After-tax cash flow
$1,311/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
Canal Winchester Local
NCES district ID
3904694
Math proficiency
50% ▼ -16.00%
Reading proficiency
63% ▼ -5.00%
Median HH income
$69,893
Composite
50.03/100
National rank
#1918
State rank
#306 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)
43,544
Household income
$77,442
Rent vs Own
35.7% rent · 64.3% own
Severe rent burden
1240.0

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
White 54% Black 32% Two or more races 8% Asian 4% Hispanic / Latino 3%
Common ancestry
Romanian 2% Italian 2% Slovak 2%
Foreign-born
11% · India, Canada, China
Languages at home
87% English-only · French/Haitian/Cajun 3% Other Indo-European 3% Spanish 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
▼ -105.16%
Current HPI
223.7824
Rent YoY
▼ -0.54%
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

-9.7% since first listed
3 events — show timeline
  • 2026-05-15 Price Changed $279,900 CBRMLS
  • 2026-04-09 Price Changed $290,000 CBRMLS
  • 2026-02-19 Listed $309,900 CBRMLS

Property tax history

+6.7%/yr

Latest (2024): $5,036 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…