REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
724 S Ogden Ave, Columbus, OH 43204
$85,000 • 2 beds • 1 baths • 880 sqft
This property could be a profitable Long-Term investment with a projected 11.5% first-year return on $17,850 initial cash invested.
Cash On Cash
11.5%
Cap Rate
9.5%
Rent
$1,000
Signal: Med.
Cashflow
$171
Financing
Purchase Price $85,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $17,850
Downpayment $17,000
Closing costs $850
Rehab $0
Furnishing $0
Cashflow
Total Income $1,000
Total Expenses $829
Mortgage P&I $452
Property Taxes $87
Home Insurance $30
PManagement $100
CapEx $50
Vacancy $60
Maintenance $50
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 774 S Burgess Ave, Unit 774 | $1095 | 2 | 1 | 900 | 0.1 mi |
| 2 | 624 S Hague Ave, Unit 622 | $899 | 2 | 1 | 875 | 0.4 mi |
| 3 | 2672 Sullivant Ave | $1100 | 2 | 1 | 900 | 0.5 mi |
| 4 | S Terrace Ave, Unit 532 | $950 | 2 | 1 | 896 | 0.6 mi |
| 5 | 2832 Vanderberg Ave, Unit 1 | $995 | 2 | 1 | 900 | 0.5 mi |
| 6 | 530 S Terrace Ave | $925 | 2 | 1 | 896 | 0.6 mi |
| 7 | 2817 Vanderberg Ave | $900 | 2 | 1 | 900 | 0.5 mi |
| 8 | 793 Wiltshire Rd | $1400 | 2 | 1 | 900 | 0.6 mi |
| 9 | 793 Wiltshire Road Wiltshire Rd, Unit 793 | $1400 | 2 | 1 | 900 | 0.6 mi |
| 10 | 953 Racine Ave | $995 | 2 | 1 | 860 | 0.7 mi |
| 11 | 951 Racine Ave | $875 | 2 | 1 | 858 | 0.7 mi |
| 12 | 979 Racine Ave | $895 | 2 | 1 | 860 | 0.7 mi |
| 13 | 377 S Terrace Ave | $1100 | 2 | 1 | 864 | 0.8 mi |
| 14 | 379 S Terrace Ave | $1100 | 2 | 1 | 864 | 0.8 mi |
| 15 | 419 S Oakley Ave | $1030 | 2 | 1 | 856 | 0.9 mi |
| 16 | 156 S Burgess Ave Unit B | $950 | 2 | 1 | 876 | 1.3 mi |
| 17 | 109 S Richardson Ave, Unit 109 | $1000 | 2 | 1 | 880 | 1.4 mi |
| 18 | 109 S Richardson Ave, Unit 111 | $1200 | 2 | 1 | 880 | 1.4 mi |
| 19 | 109 S Richardson Ave, # 109 | $1000 | 2 | 1 | 880 | 1.4 mi |
| 20 | 109 S Richardson Ave, # 111 | $1200 | 2 | 1 | 880 | 1.4 mi |
| 21 | 2200 Union Ave | $1340 | 2 | 1 | 864 | 1.1 mi |
| 22 | 406 S Hague Ave | $1000 | 2 | 1 | 918 | 0.8 mi |
| 23 | 685 1/2 Ogden Ave | $795 | 2 | 1 | 800 | 0.1 mi |
| 24 | 357 S Ogden Ave | $1245 | 2 | 1 | 919 | 0.9 mi |
| 25 | 733 S Warren Ave | $995 | 2 | 1 | 800 | 0.2 mi |