Share Share | Help

"Just got introduced to this site via Trulia. It's killer, an excellent resource for investors. I will come back to investigate further!"
Feedback ..read more
Margaret from Baltimore, MD
Go Back
  Go
Property Data for:  1894 Stetsron Rd Columbus, Ohio
SFH   Not for sale  change
3bd | 1ba | 1,248sf
Ask Price: 
Est Value: $78,900 $63/sf
Discount:
Est Rent: $795/mo
Cash Flow: $14/mo
Cash/Cash Return: 0.81%
FE-Score
441
Today
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 1150
Insurance % 330
Association Dues (HOA) /mo
Maintenance % 1872
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $78,900 (range: $44,000 - $90,000)
# Price Type/beds/bath/sqft Address Last seen
1   $69,900   SFH 3 br/1 ba 936 sqft  1881 Woodette Rd, Columbus OH, 43232  1/19/2012
2   $90,000   SFH 3 br/1 ba   1892 Alsace Rd, Columbus OH, 43232  1/25/2012
3   $44,000   SFH 3 br/1 ba 988 sqft  5192 Mapleridge Drive, Columbus OH, 43232  12/26/2011
4   $84,900   SFH 3 br/2 ba 1,358 sqft  1765 Woodcrest Road, Columbus OH, 43232  1/25/2012
5   $89,900   SFH 3 br/2 ba 1,325 sqft  5196 Ivyhurst Dr, Columbus OH, 43232  1/25/2012
6   $73,000   SFH 3 br/1.5 ba   1675 Lattimer Dr, Columbus OH, 43227  1/25/2012
Rent Comparables - Estimated Rent $795 (range: $625 - $850)
# Rent Type/beds/bath/sqft Address Last seen
1   $797   SFH 3 br/1.5 ba 1,600 sqft  1870 Lonsdale Rd 1870 Lonsdale Rd, Columbus OH, 43232  11/1/2011
2   $850   SFH 3 br/1.5 ba 1,600 sqft  1870 Lonsdale Rd 1870 Lonsdale Rd, Columbus OH, 43232  10/9/2011
3   $800   SFH 3 br/5 ba   1807 Fleming Rd, Columbus OH, 43232  12/11/2011
4   $700   SFH 3 br/1 ba 1,008 sqft  4723 Janis, Columbus OH, 43227  9/30/2011
5   $625   SFH 3 br/1.5 ba   4667 Janis, Columbus OH, 43227  1/25/2012