0out of 100
Below Average

1455 Olentangy River Road, Columbus, OH, USA

Location data pending
Score Breakdown
Value18/40
Cash Flow2/35
Location15/25
$
$420,000
%
$84,000 cash at risk up front
35
1455 Olentangy River Road, Columbus, OH, USA
4 bd3 ba

Below Average

35/100

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 17% above market
  • $505/mo negative cash flow
  • Cap rate only 3.28%
  • No equity after repairs
  • Neighborhood scores 63/100

Price vs. Market

Needs Work
Your offer
$239/sqft
Area avg
$204/sqft
17% above market average
Your offer
$420,000
At market rate
$357,816

ARV Assessment

Needs WorkAI Estimate
ARV Low
$326k
Est. ARV
$379k
ARV High
$409k
Total Investment
$420k
Est. ARV
$379k
Rehab Cost
$7k
Potential Equity
$-41k
Comparable Reasoning

Based on 5 recent sales within 0.5 miles, comparable condo homes of similar size traded between $326k and $409k. The subject's 1,754 sqft and 4bd/3ba layout supports a midpoint estimate of $379k.

2 more details
Condition Assessment

Property presents in full gut condition. Estimated rehab of $7k 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 WorkAI Estimate
Rent Low
$1,920
Est. Rent/mo
$2,090
Rent High
$2,300
Monthly Rent
$2,090
Annual Rent
$25k
Rental Yield
6.0%
Cap Rate
3.3%
Market Assessment

The Cleveland rental market shows steady demand. Median area rent is $1,790/mo with a 9% vacancy rate.

2 more details
Comparable Reasoning

Comparable 4bd units nearby rent for $1,920–$2,300. At $2,090/mo the gross yield is 5.97% of the purchase price.

Methodology

Rent estimated from active and leased comps adjusted for size, condition, and submarket trends.

Rental analysis — see the full analysis on Offa

Financing Calculator

Needs Work
Price
$420,000
Loan
$336,000
$84,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$2,235/mo
Estimated Rent$2,090/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return-7.21%
Total Payment
$2,595/mo
Monthly Cash Flow
$-505/mo
Negative cash flow: $505/mo
Monthly expenses exceed rental income. Consider a lower offer, larger down payment, or higher rent.

Neighborhood Profile

Fair
CTier
Stable Neighborhood63/100
Composite socioeconomic score
Median Income
$84k
Median Home
$314k
Median Rent
$1,790/mo
Homeownership
66%
Vacancy
9%
Population
72,000
Score Breakdown
Income & Wealth
43
Housing Market
66
Education
79
Employment
67
Stability
86
Infrastructure
58
Neighborhood data — see the full analysis on Offa

City Population

Fair
Cleveland, OH
10-year population trend
+1% / decade
City Population
874,000
Density / sq mi
2,469
Area (sq mi)
354
Within 1 Mile
16,000
1-Mile Density
5,096
Trend Years
2014–2023

Get alerts for deals like this in Cleveland

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

Similar Off-Market Deals Nearby