0out of 100
Good Deal

1428 North High Street, Columbus, OH, USA

Score Breakdown
Value40/40
Cash Flow26/35
Location12/25
$
$300,000
%
$60,000 cash at risk up front
78
1428 North High Street, Columbus, OH, USA
4 bd2 ba

Good Deal

78/100

This deal is below average. Watch that the price sits above market monthly cash flow is negative.

Highlights
  • Stable, average-risk fundamentals
Watch-outs
  • Priced 25% above market
  • $327/mo negative cash flow
  • Cap rate only 3.59%
  • No equity after repairs
  • Neighborhood scores 65/100

Price vs. Market

Good
Your offer
$174/sqft
Area avg
$292/sqft
40% below market average
Your offer
$300,000
At market rate
$504,868

ARV Assessment

GoodLive · LLM + comps
ARV Low
$567k
Est. ARV
$649k
ARV High
$731k
Total Investment
$300k
Est. ARV
$649k
Rehab Cost
$8k
Potential Equity
$349k
Comparable Reasoning

The ARV range for the subject property after full renovation is estimated between $567,200 and $731,000 based on high-quality comparables in the neighborhood.

2 more details
Condition Assessment

Property presents in moderate condition. Estimated rehab of $8k covers kitchen, baths, and systems.

Methodology

Sales-comparison approach using 4 live sold comps from Realtor.com, evaluated by LLM for proximity, recency, and renovation quality.

High confidence4 live sold comps

Comparable Sales

4 comps
924 Pullman Pl Unit 32, Columbus, OH
95% match
$799,900
$333/sqft
924 Pullman Pl Unit 32, Columbus, OH
3 3.5 2,4001.48 misold May 2026
$725,000
$320/sqft
968 Pullman Pl, Grandview Heights, OH
3 3.5 2,2691.49 misold May 2026
View listing
1786 Gerrard Ave, Columbus, OH
90% match
$440,000
$240/sqft
1786 Gerrard Ave, Columbus, OH
4 3 1,8371.48 misold Jun 2026
901 W 11th Ave, Columbus, OH
80% match
$355,000
$265/sqft
901 W 11th Ave, Columbus, OH
3 1 1,3411.40 misold May 2026
ARV & comps — see the full analysis on Offa

Rental Income

FairLive · 4 comps
25th pct
$2,350
Median /mo
$2,380
75th pct
$2,750
Monthly Rent
$2,380
Annual Rent
$29k
Rental Yield
9.5%
Cap Rate
5.2%
Market Assessment

Median area rent is $2,380/mo based on 4 comps. Standard deviation $307/mo indicates consistent pricing in the area.

2 more details
Comparable Reasoning

Based on 4 comparable rentals within 1.0 miles of similar houses, monthly rents range from $2,350 (25th percentile) to $2,750 (75th percentile), with a median of $2,380.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 1.0 miles. Standard deviation: $307.

Based on 4 rental comps within 1.0 mi · σ $307
Rental analysis — see the full analysis on Offa

Financing Calculator

Good
Price
$300,000
Loan
$240,000
$60,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,597/mo
Estimated Rent$2,380/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return7.41%
Total Payment
$1,957/mo
Monthly Cash Flow
+$423/mo
Positive cash flow: $423/mo

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
7,000
1-Mile Density
2,229
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