0out of 100
Below Average

1236 Pennsylvania Avenue, Columbus, OH, USA

Score Breakdown
Value36/40
Cash Flow0/35
Location13/25
$
$450,000
%
$90,000 cash at risk up front
49
1236 Pennsylvania Avenue, Columbus, OH, USA
Deal Analysis

Below Average

49/100

This is a solid deal — priced below the local market with healthy equity after repairs. Watch that the rental yield is thin.

Highlights
  • 11% below area price per sqft
  • $96k potential equity (12%)
  • $565/mo positive cash flow
  • Strong neighborhood (78/100)
Watch-outs
  • Cap rate only 4.87%

Price vs. Market

Good
Your offer
$221/sqft
Area avg
$248/sqft
11% below market average
Your offer
$450,000
At market rate
$505,424

ARV Assessment

GoodAI Estimate
ARV Low
$475k
Est. ARV
$546k
ARV High
$601k
Total Investment
$450k
Est. ARV
$546k
Rehab Cost
$5k
Potential Equity
$96k
Comparable Reasoning

Based on 5 recent sales within 0.5 miles, comparable condo homes of similar size traded between $475k and $601k. The subject's 2,038 sqft and 3bd/2ba layout supports a midpoint estimate of $546k.

2 more details
Condition Assessment

Property presents in full gut condition. Estimated rehab of $5k covers structural, mechanical, and full interior.

Methodology

Sales-comparison approach weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: high.

High confidenceNo photos analyzed
ARV & comps — see the full analysis on Offa

Rental Income

Needs WorkLive · 36 comps
25th pct
$1,500
Median /mo
$1,700
75th pct
$2,360
Monthly Rent
$1,700
Annual Rent
$20k
Rental Yield
4.5%
Cap Rate
2.5%
Market Assessment

Median area rent is $1,700/mo based on 36 comps. Standard deviation $723/mo indicates varied pricing in the area.

2 more details
Comparable Reasoning

Based on 36 comparable rentals of similar houses, monthly rents range from $1,500 (25th percentile) to $2,360 (75th percentile), with a median of $1,700.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals. Standard deviation: $723.

Based on 36 rental comps · σ $723
Rental analysis — see the full analysis on Offa

Financing Calculator

Needs Work
Price
$450,000
Loan
$360,000
$90,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$2,395/mo
Estimated Rent$1,700/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return-13.37%
Total Payment
$2,755/mo
Monthly Cash Flow
$-1,055/mo
Negative cash flow: $1,055/mo
Monthly expenses exceed rental income. Consider a lower offer, larger down payment, or higher rent.

Neighborhood Profile

Needs WorkLive Data
CTier
Developing Neighborhood45/100
Composite socioeconomic score
Median Income
$43k
Median Home
$438k
Median Rent
$1,299/mo
Homeownership
16.84%
Vacancy
14.74%
Population
33,873
Score Breakdown
Income & Wealth
25
Housing Market
42
Education
92
Employment
64
Stability
8
Infrastructure
86
Neighborhood data — see the full analysis on Offa

City Population

GoodLive Data
Columbus, OH
10-year population trend
+11.6% / decade
City Population
906,480
Density / sq mi
4,107
Area (sq mi)
221
Within 1 Mile
18,000
1-Mile Density
5,732
Trend Years
2014–2023

Get alerts for deals like this in Columbus

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby