0out of 100
Good Deal

5320 East Main Street, Whitehall, OH, USA

Score Breakdown
Value40/40
Cash Flow30/35
Location10/25
$
$250,000
%
$50,000 cash at risk up front
80
5320 East Main Street, Whitehall, OH, USA
3 bd2 ba

Good Deal

80/100

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

Highlights
  • 33% below area price per sqft
  • $190k potential equity (42%)
  • $159/mo positive cash flow
Watch-outs
  • Cap rate only 4.88%
  • Neighborhood scores 63/100

Price vs. Market

Good
Your offer
$138/sqft
Area avg
$167/sqft
17% below market average
Your offer
$250,000
At market rate
$303,439

ARV Assessment

GoodLive · LLM + comps
ARV Low
$280k
Est. ARV
$340k
ARV High
$410k
Total Investment
$250k
Est. ARV
$340k
Rehab Cost
$6k
Potential Equity
$90k
Comparable Reasoning

The ARV range for the subject property after full renovation is estimated between $280,000 and $410,000 based on comparable sales in the area.

2 more details
Condition Assessment

Property presents in moderate condition. Estimated rehab of $6k covers kitchen, baths, and systems.

Methodology

Sales-comparison approach using 6 live sold comps from Realtor.com (filtered from 10 candidates), evaluated by LLM for proximity, recency, and renovation quality.

High confidence6 live sold comps

Comparable Sales

6 comps
784 Noe Bixby Rd, Columbus, OH
90% match
$335,000
$205/sqft
784 Noe Bixby Rd, Columbus, OH
3 2 1,6380.56 misold May 2026
1454 Lonsdale Rd, Columbus, OH
85% match
$330,000
$118/sqft
1454 Lonsdale Rd, Columbus, OH
4 2.5 2,8000.60 misold Jun 2026
1522 Devonhurst Dr, Columbus, OH
85% match
$300,000
$193/sqft
1522 Devonhurst Dr, Columbus, OH
3 2 1,5510.66 misold May 2026
5657 Flintlock Ln, Columbus, OH
85% match
$460,000
$187/sqft
5657 Flintlock Ln, Columbus, OH
4 3.5 2,4540.67 misold Apr 2020
5605 Farms Dr, Columbus, OH
90% match
$460,000
$146/sqft
5605 Farms Dr, Columbus, OH
4 2.5 3,1500.68 misold Jun 2026
4993 Dimson Dr N, Columbus, OH
75% match
$103,100
$98/sqft
4993 Dimson Dr N, Columbus, OH
3 1 1,0540.64 misold Mar 2019
ARV & comps — see the full analysis on Offa

Rental Income

FairLive · 5 comps
25th pct
$1,800
Median /mo
$2,250
75th pct
$2,280
Monthly Rent
$2,250
Annual Rent
$27k
Rental Yield
10.8%
Cap Rate
5.9%
Market Assessment

Median area rent is $2,250/mo based on 5 comps. Standard deviation $504/mo indicates varied pricing in the area.

2 more details
Comparable Reasoning

Based on 5 comparable rentals within 2.0 miles of similar houses, monthly rents range from $1,800 (25th percentile) to $2,280 (75th percentile), with a median of $2,250.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 2.0 miles. Standard deviation: $504.

Based on 5 rental comps within 2.0 mi · σ $504
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$2,250/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return12.02%
Total Payment
$1,691/mo
Monthly Cash Flow
+$559/mo
Positive cash flow: $559/mo

Neighborhood Profile

Needs WorkLive Data
CTier
Developing Neighborhood42/100
Composite socioeconomic score
Median Income
$54k
Median Home
$198k
Median Rent
$1,107/mo
Homeownership
40.38%
Vacancy
7.04%
Population
35,912
Score Breakdown
Income & Wealth
38
Housing Market
39
Education
36
Employment
50
Stability
50
Infrastructure
72
Neighborhood data — see the full analysis on Offa

City Population

GoodLive Data
Whitehall, OH
10-year population trend
+8.7% / decade
City Population
19,974
Density / sq mi
3,784
Area (sq mi)
5
Within 1 Mile
19,000
1-Mile Density
6,051
Trend Years
2014–2023

Get alerts for deals like this in Whitehall

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

Similar Off-Market Deals Nearby