0out of 100
Good Deal

331 East Rich Street, Columbus, OH, USA

Score Breakdown
Value40/40
Cash Flow26/35
Location16/25
$
$250,000
%
$50,000 cash at risk up front
82
331 East Rich Street, Columbus, OH, USA
3 bd2 ba

Good Deal

82/100

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

Highlights
  • 37% below area price per sqft
  • $211k potential equity (46%)
  • $399/mo positive cash flow
  • Strong neighborhood (73/100)
Watch-outs
  • Cap rate only 5.52%

Price vs. Market

Good
Your offer
$137/sqft
Area avg
$219/sqft
37% below market average
Your offer
$250,000
At market rate
$400,551

ARV Assessment

GoodAI Estimate
ARV Low
$396k
Est. ARV
$461k
ARV High
$512k
Total Investment
$250k
Est. ARV
$461k
Rehab Cost
$7k
Potential Equity
$211k
Comparable Reasoning

Based on 4 recent sales within 0.5 miles, comparable multi-family homes of similar size traded between $396k and $512k. The subject's 1,829 sqft and 3bd/2ba layout supports a midpoint estimate of $461k.

2 more details
Condition Assessment

Property presents in moderate condition. Estimated rehab of $7k covers kitchen, baths, and systems.

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

FairLive · 22 comps
25th pct
$1,780
Median /mo
$2,100
75th pct
$2,750
Monthly Rent
$2,100
Annual Rent
$25k
Rental Yield
10.1%
Cap Rate
5.5%
Market Assessment

Median area rent is $2,100/mo based on 22 comps. Standard deviation $725/mo indicates varied pricing in the area.

2 more details
Comparable Reasoning

Based on 22 comparable rentals within 1.0 miles of similar houses, monthly rents range from $1,780 (25th percentile) to $2,750 (75th percentile), with a median of $2,100.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 1.0 miles. Standard deviation: $725.

Based on 22 rental comps within 1.0 mi · σ $725
Rental analysis — see the full analysis on Offa

Financing Calculator

Good
Price
$250,000
Loan
$200,000
$50,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,331/mo
Estimated Rent$2,100/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return8.59%
Total Payment
$1,691/mo
Monthly Cash Flow
+$409/mo
Positive cash flow: $409/mo

Neighborhood Profile

FairLive Data
BTier
Stable Neighborhood62/100
Composite socioeconomic score
Median Income
$74k
Median Home
$508k
Median Rent
$1,487/mo
Homeownership
20.79%
Vacancy
13.34%
Population
16,999
Score Breakdown
Income & Wealth
66
Housing Market
47
Education
94
Employment
86
Stability
14
Infrastructure
88
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
17,000
1-Mile Density
5,414
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