Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Columbus at 4655 Athalia Dr #20B, Columbus, OH, 43228 offers a 10.88% rental yield on a $199,900 purchase with $1,813/mo rent. Total monthly income registers $1,813/mo, and a $978/mo payment leaves $234/mo available for distribution. Annual cash flow reaches $2,802/yr on $66,267 to close, and return on cash invested stands at 24.14% in year one. Equity gained on principal adds $1,290/yr while 5% annual appreciation supports $55,229 over five years. Portfolio math shows five-year ROI at 127.78% and total cumulative return in cash at $84,673. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,813/mo property income against a $978/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1998
871.20 sqft lot
$N/A/sqft
$265 monthly HOA
Neighborhood data shown for ZIP Code: 43228, Columbus, OH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,041 (100%) |
| Owner Occupied HU | 9,837 (37.8%) |
| Renter Occupied HU | 14,463 (55.5%) |
| Vacant Housing Units | 1,741 ( 6.7%) |
| Median Home Value | $240,944 |
| Average Home Value | $262,597 |
Residential
25,046
Single Family
22,277
Multi-Family
2,769
Businesses
1,812
Date | Event | Price |
|---|---|---|
| 2025-08-04 | Sold | $199,900 |
| 2025-07-07 | Contingent | $199,900 |
| 2025-06-03 | Listed for sale | $199,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Bradley Clarizio • Red 1 Realty
Mls Name: Columbus and Central Ohio Regional MLS
Mls Provider:
Mls ID: #225019612
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
