REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
2150 Sullivant Ave, Columbus, OH 43223
$80,000 • 3 beds • 1 baths • 1327 sqft
This property could be a profitable Long-Term investment with a projected 19.07% first-year return on $16,800 initial cash invested.
Cash On Cash
19.07%
Cap Rate
11.3%
Rent
$1,200
Signal: Med.
Cashflow
$267
Financing
Purchase Price $80,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $16,800
Downpayment $16,000
Closing costs $800
Rehab $0
Furnishing $0
Cashflow
Total Income $1,200
Total Expenses $933
Mortgage P&I $426
Property Taxes $167
Home Insurance $28
PManagement $120
CapEx $60
Vacancy $72
Maintenance $60
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 380 Whitethorne Ave | $1600 | 3 | 1 | 1274 | 0.1 mi |
| 2 | 2207 W Sullivant Ave | $1020 | 3 | 1 | 1275 | 0.1 mi |
| 3 | 2205 W Sullivant Ave | $1020 | 3 | 1 | 1275 | 0.1 mi |
| 4 | 1909 Sullivant Ave, Unit 2B | $1025 | 3 | 1 | 1300 | 0.6 mi |
| 5 | 432 Woodbury Ave | $1395 | 3 | 1 | 1352 | 0.7 mi |
| 6 | 695 S Eureka Ave | $1150 | 3 | 1 | 1344 | 0.9 mi |
| 7 | 474 S Terrace Ave | $1050 | 3 | 1 | 1360 | 0.8 mi |
| 8 | 574 Townsend Ave, Unit 574 | $1300 | 3 | 1 | 1314 | 1.1 mi |
| 9 | 80 Clarendon Ave | $1400 | 3 | 1 | 1274 | 0.8 mi |
| 10 | 533 S Eureka Ave | $1200 | 3 | 1 | 1389 | 0.8 mi |
| 11 | 535 S Eureka Ave | $1200 | 3 | 1 | 1389 | 0.8 mi |
| 12 | 319S Harris Ave | $1200 | 3 | 1 | 1344 | 1.4 mi |
| 13 | 97 Whitethorne Ave | $950 | 3 | 1 | 1260 | 0.7 mi |
| 14 | 319 S Harris Ave | $1200 | 3 | 1 | 1344 | 1.4 mi |
| 15 | 537 Townsend Ave | $1550 | 3 | 1 | 1272 | 1 mi |
| 16 | 21 N Wayne Ave | $1100 | 3 | 1 | 1288 | 1.2 mi |
| 17 | 19 N Wayne Ave | $1100 | 3 | 1 | 1288 | 1.2 mi |
| 18 | 414 S Wayne Ave | $1550 | 3 | 1 | 1425 | 0.6 mi |
| 19 | 393 Clarendon Ave | $1200 | 3 | 1 | 1200 | 0.2 mi |
| 20 | 488 Woodbury Ave | $1300 | 3 | 1 | 1222 | 0.8 mi |
| 21 | 223 S Terrace Ave | $1295 | 3 | 1 | 1237 | 1 mi |
| 22 | 370 Clarendon Ave | $1550 | 3 | 1.5 | 1352 | 0.2 mi |
| 23 | 310 Nashoba Ave | $1424 | 3 | 1 | 1196 | 0.6 mi |
| 24 | 607 Larcomb Ave | $1250 | 3 | 1 | 1224 | 1 mi |
| 25 | 230 Midland Ave | $995 | 3 | 1 | 1176 | 0.4 mi |