CashFlowRE
Sign in Sign up
1352 S Ohio Ave 🔨 Auction
F Composite 31.57
Why this score? — see what drove the F 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 +8.1/30.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • DSCR +2.1/10.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$75,000

1352 S Ohio Ave · Columbus, OH 43206
3 bd · 1.0 ba · 1,523 sqft · SingleFamily public records · 31 Days on market
Built 1938 5,227 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

ONLINE AUCTION, the RESERVE (Minimum Bid) is $75,000. The auction ends at 7:00 PM, Thursday, May 21st, 2026. BUYERS MUST SIGN ACKNOWLEDGEMENT OF TERMS to bid. Agents, please see 'A2A'. This 3-bedroom, 1-bath home sits on approximately 0.12± acres. Built in 1938, the home offers approximately 1,523 square feet of living space. The property includes off-street parking located behind the home.

Key facts

  • Off-street parking
  • 5,227 sq ft lot
  • Built 1938

Tags

OFF-STREET PARKING

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $75,000 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $256,603 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $-255 ($-3k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $75k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.
  • Cap rate 5.1% 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.
  • Market conditions: Rents rising (+3.5%/yr); 193 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $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 31 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 22y 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.
  • Current owner paid $11k; list at $75k implies a 582% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.3% of price; built in 1938 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $72,750 (3.0% 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 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  3. Built in 1938 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.72%
Cap rate
5.10%
Cash-on-cash
-4.25%
DSCR
0.81
GRM
11.5

CMA / ARV

ARV (median comp)
$256,603
List price
$75,000
Delta
-70.77%
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
1343 Linwood Ave 0.28mi 3/1.5 1,520 (-0%) 0mo $315,000 $207 84
1129 Oakwood Ave 0.37mi 3/2.5 1,540 (+1%) 2mo $327,500 $213 74
760 Siebert St 0.40mi 3/1.0 1,596 (+5%) 2mo $178,900 $112 72
605 Frebis Ave 0.43mi 3/2.5 1,459 (-4%) 1mo $345,000 $236 66
601 Frebis Ave 0.43mi 3/2.5 1,459 (-4%) 2mo $349,000 $239 66
792 Thurman Ave 0.18mi 3/1.5 1,307 (-14%) 1mo $280,000 $214 65
1005 Studer Ave 0.67mi 3/2.5 1,544 (+1%) 2mo $272,900 $177 59
1742 Oakwood Ave 0.55mi 4/2.0 (+1) 1,659 (+9%) 1mo $255,000 $154 49
1532 Parsons Ave 0.71mi 2/1.5 (-1) 1,402 (-8%) 1mo $185,500 $132 46
674 Stanley Ave 0.65mi 3/1.5 1,315 (-14%) 2mo $324,900 $247 44
1079 Ellsworth Ave 0.75mi 4/1.0 (+1) 1,336 (-12%) 1mo $82,500 $62 39
935 S Ohio Ave 0.60mi 4/2.5 (+1) 1,735 (+14%) 1mo $330,000 $190 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 · 3.51% rent growth · sell at horizon

5-year hold
IRR
-22.9%
Equity multiple
0.21×
Total profit
$-56,848
Equity at exit
$38,260
10-year hold
IRR
-16.2%
Equity multiple
0.08×
Total profit
$-66,425
Equity at exit
$22,186

Cash invested: $71,849 (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 43206

Rents YoY
3.5%
Active inventory
193
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,860 high interval (Pro) →
Mortgage (P&I)
$1,346
Tax from tax record
$271 /mo · $3,256/yr
Insurance
$107
HOA
$0
Vacancy / Maint / Mgmt
$391
Net cashflow
$-255

Break-even live

Break-even rent $2,182
Max offer price $211,604
Occupancy floor

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
$64,151
Closing costs
$7,698
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
1416 S Ohio Ave Columbus, OH 3.0 1.5 1056 $1,595 $1.51 21d 1 0.09mi
1239-1241 S Champion Ave Columbus, OH 3.0 1.0 1134 $1,275 $1.12 15d 1 0.19mi
1227 S Champion Ave Unit 1227 Columbus, OH 3.0 1.0 1110 $1,195 $1.08 3d 1 0.21mi
1225 S Champion Ave Unit 1225 Columbus, OH 3.0 1.0 1110 $1,095 $0.99 3d 1 0.21mi
1288 Linwood Ave Columbus, OH 3.0 1.0 1344 $1,900 $1.41 43d 1 0.34mi
1118 S Ohio Ave Columbus, OH 3.0 1.5 1232 $1,750 $1.42 43d 1 0.36mi
761 Siebert St Columbus, OH 2.0 2.0 1050 $2,350 $2.24 3d 1 0.40mi
573 E Mithoff St Columbus, OH 3.0 1.5 1300 $2,100 $1.62 43d 1 0.45mi
662 Southwood Ave Columbus, OH 3.0 2.0 1183 $1,950 $1.65 19d 1 0.46mi
880 E Whittier St Columbus, OH 2.0 1.5 1064 $1,100 $1.03 43d 1 0.47mi
850 E Whittier St Columbus, OH 3.0 2.0 1200 $1,949 $1.62 23d 1 0.49mi
530 Hanford St Unit 1496117P Columbus, OH 4.0 3.0 1862 $7,310 $3.93 1d 1 0.49mi
1056 Wilson Ave Unit A Columbus, OH 2.0 1.0 1100 $1,225 $1.11 43d 1 0.53mi
1056 Wilson Ave Unit B Columbus, OH 2.0 1.0 1100 $1,195 $1.09 17d 1 0.53mi
1165-1167 E Whittier St Columbus, OH 3.0 1.5 1300 $1,950 $1.50 43d 1 0.55mi
1167 E Whittier St Columbus, OH 3.0 1.5 1300 $1,950 $1.50 43d 1 0.55mi
977 S Ohio Ave Columbus, OH 3.0 2.5 1650 $2,500 $1.52 43d 1 0.55mi
997 Oakwood Ave Columbus, OH 3.0 1.5 1260 $1,800 $1.43 12d 1 0.56mi
963 S 22nd St Columbus, OH 3.0 2.0 1188 $3,200 $2.69 7d 1 0.56mi
506 Thurman Ave Columbus, OH 3.0 1.0 1500 $1,600 $1.07 1d 1 0.57mi
966 S 18th St Columbus, OH 3.0 1.5 1428 $2,400 $1.68 43d 1 0.60mi
936 Wagner St Columbus, OH 3.0 3.0 1560 $2,750 $1.76 23d 1 0.60mi
490-492 E Jenkins Ave Unit 490 Columbus, OH 3.0 1.0 1050 $1,325 $1.26 43d 1 0.63mi
928 S 18th St Columbus, OH 3.0 2.0 1216 $1,995 $1.64 43d 1 0.65mi
476 Southwood Ave Columbus, OH 2.0 1.0 1219 $1,400 $1.15 43d 1 0.67mi
988 Linwood Ave Columbus, OH 4.0 3.0 1800 $2,750 $1.53 17d 1 0.67mi
1061 Parsons Ave Columbus, OH 2.0 2.0 1408 $1,950 $1.38 43d 1 0.69mi
630 Stanley Ave Columbus, OH 3.0 1.0 1300 $1,949 $1.50 23d 1 0.70mi
877 Heyl Ave Columbus, OH 2.0 1.0 1200 $1,750 $1.46 43d 1 0.71mi
396 E Mithoff St Columbus, OH 3.0 1.5 1380 $2,295 $1.66 10d 1 0.71mi
1836 Lockbourne Rd Columbus, OH 2.0–3.0 1.0–1.5 997 $1,059 $1.06 2d 4 0.72mi
705 E Columbus St Columbus, OH 3.0 1.0 1436 $2,300 $1.60 43d 1 0.73mi
1275-1279 E Kossuth St Columbus, OH 2.0 2.0 1160 $1,350 $1.16 43d 1 0.73mi
529 E Morrill Ave Columbus, OH 3.0 1.0 1318 $1,600 $1.21 3d 1 0.74mi
932 Linwood Ave Columbus, OH 4.0 1.5 1663 $2,045 $1.23 43d 1 0.74mi
1106 Ellsworth Ave Columbus, OH 3.0 1.0 1150 $1,495 $1.30 7d 1 0.75mi
357 Frebis Ave #5 Columbus, OH 3.0 3.5 1748 $2,750 $1.57 43d 1 0.77mi
357 Frebis Ave #6 Columbus, OH 3.0 3.5 2160 $2,950 $1.37 43d 1 0.77mi
461-463 Reinhard Ave Columbus, OH 3.0 1.0 1134 $1,450 $1.28 2d 1 0.78mi
461-463 Reinhard Ave Unit 461 Columbus, OH 3.0 1.0 1134 $1,450 $1.28 2d 1 0.78mi

Listing history 14 events

  1. 2026-04-21
    listed $75,000 Active 402-char remark
    Show marketing remark (402 chars)

    ONLINE AUCTION, the RESERVE (Minimum Bid) is $75,000. The auction ends at 7:00 PM, Thursday, May 21st, 2026. BUYERS MUST SIGN ACKNOWLEDGEMENT OF TERMS to bid. Agents, please see 'A2A'. This 3-bedroom, 1-bath home sits on approximately 0.12± acres. Built in 1938, the home offers approximately 1,523 square feet of living space. The property includes off-street parking located behind the home.

  2. 2010-09-19
    historical
  3. 2010-05-25
    listed $68,730
  4. 2010-01-30
    soldstatus $11,000
  5. 2010-01-07
    historical
  6. 2009-12-14
    listed $13,000
  7. 2006-03-22
    soldstatus $85,000
  8. 2005-12-28
    soldstatus $36,000
  9. 2005-12-20
    soldstatus $36,000
  10. 2005-12-06
    historical
  11. 2005-11-09
    listed $45,150
  12. 2005-01-08
    historical
  13. 2004-10-07
    listed $58,000
  14. 1989-02-03
    soldstatus $37,900

ⓘ 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
$3,256 · $271/mo
Projected year-2 tax
$3,256 · $271/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 ≥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 · 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
$22,317
− Mortgage interest
−$14,374
− Property taxes
−$3,256
− Insurance
−$1,283
− Repairs & maintenance
−$1,785
− Management
−$1,785
− Depreciation
−$7,465
Taxable loss
−$7,632
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,832
After-tax cash flow
$-1,225/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)
21,996
Household income
$75,806
Rent vs Own
51.3% rent · 48.7% own
Severe rent burden
846.0

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 0.59)
Race & ethnicity
White 56% Black 31% Two or more races 9% Hispanic / Latino 4% Asian 1% Native American 1%
Common ancestry
Romanian 3% Slovak 2% Lithuanian 1%
Foreign-born
4% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 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
▼ -576.73%
Current HPI
173.8569
Rent YoY
▲ 3.51%
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

+97.9% since first listed
14 events — show timeline
  • 2026-04-21 Listed $75,000 CBRMLS
  • 2010-09-19 Listing Removed CBRMLS
  • 2010-05-25 Listed $68,730 CBRMLS
  • 2010-01-30 Sold (MLS) $11,000 CBRMLS
  • 2010-01-07 Listing Removed CBRMLS
  • 2009-12-14 Listed $13,000 CBRMLS
  • 2006-03-22 Sold (Public Records) $85,000 Public Records
  • 2005-12-28 Sold (Public Records) $36,000 Public Records
  • 2005-12-20 Sold (MLS) $36,000 CBRMLS
  • 2005-12-06 Listing Removed CBRMLS
  • 2005-11-09 Listed $45,150 CBRMLS
  • 2005-01-08 Listing Removed CBRMLS
  • 2004-10-07 Listed $58,000 CBRMLS
  • 1989-02-03 Sold (Public Records) $37,900 Public Records

Property tax history

+11.1%/yr

Latest (2024): $3,256 · -1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…