0out of 100
Excellent

280 Reeb Avenue, Columbus, OH, USA

Score Breakdown
Value40/40
Cash Flow35/35
Location15/25
$
$200,000
%
$40,000 cash at risk up front
90
280 Reeb Avenue, Columbus, OH, USA
Deal Analysis

Excellent

90/100

This is an excellent deal — priced below the local market with healthy equity after repairs. Watch that the neighborhood scores low.

Highlights
  • 49% below area price per sqft
  • $216k potential equity (59%)
  • $666/mo positive cash flow
  • 6.9% cap rate
Watch-outs
  • Neighborhood scores 62/100

Price vs. Market

Good
Your offer
$114/sqft
Area avg
$224/sqft
49% below market average
Your offer
$200,000
At market rate
$392,896

ARV Assessment

GoodAI Estimate
ARV Low
$358k
Est. ARV
$416k
ARV High
$449k
Total Investment
$200k
Est. ARV
$416k
Rehab Cost
$7k
Potential Equity
$216k
Comparable Reasoning

Based on 5 recent sales within 0.5 miles, comparable condo homes of similar size traded between $358k and $449k. The subject's 1,754 sqft and 3bd/2ba layout supports a midpoint estimate of $416k.

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

GoodAI Estimate
Rent Low
$1,920
Est. Rent/mo
$2,090
Rent High
$2,300
Monthly Rent
$2,090
Annual Rent
$25k
Rental Yield
12.5%
Cap Rate
6.9%
Market Assessment

The Columbus rental market shows strong demand. Median area rent is $1,115/mo with a 10% vacancy rate.

2 more details
Comparable Reasoning

Comparable 3bd units nearby rent for $1,920–$2,300. At $2,090/mo the gross yield is 12.54% 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

Good
Price
$200,000
Loan
$160,000
$40,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,064/mo
Estimated Rent$2,090/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return19.98%
Total Payment
$1,424/mo
Monthly Cash Flow
+$666/mo
Positive cash flow: $666/mo

Neighborhood Profile

Needs WorkLive Data
CTier
Developing Neighborhood42/100
Composite socioeconomic score
Median Income
$61k
Median Home
$156k
Median Rent
$1,115/mo
Homeownership
59.35%
Vacancy
9.6%
Population
46,810
Score Breakdown
Income & Wealth
39
Housing Market
40
Education
22
Employment
53
Stability
54
Infrastructure
73
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
8,000
1-Mile Density
2,548
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