1813 Worthington Run Dr #AColumbusOH43235
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Columbus at 1813 Worthington Run Dr #A, Columbus, OH, 43235 priced at $204,000 converts $1,836/mo rent into $495/mo cash flow after a $998/mo obligation. Total monthly income equals $1,836/mo, and annual cash flow totals $5,935/yr on $67,626 invested. Return on cash invested prints 28.69% in year one, and rental yield reads 10.8% against a $204,000 entry. Equity gained on principal adds $1,316/yr, while 5% annual appreciation compiles into $56,361 by year five. Five-year ROI reaches 150.44% and total cumulative return in cash sums $101,740. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,836/mo property income covering a $998/mo payment, not borrower’s personal income.
Condo
Built in 1983
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 43235, Columbus, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,772 (100%) |
| Owner Occupied HU | 10,434 (47.9%) |
| Renter Occupied HU | 10,100 (46.4%) |
| Vacant Housing Units | 1,238 ( 5.7%) |
| Median Home Value | $375,617 |
| Average Home Value | $411,146 |
Housing Distribution
Address Breakdown
Residential
20,665
Single Family
17,001
Multi-Family
3,664
Businesses
1,318
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices