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:  4514 Grimsby Rd, Columbus OH
SFH   Not for sale  change
3bd | 1ba | 912sf
Ask Price: 
Est Value: $61,400 $67/sf
Discount:
Est Rent: $795/mo
Cash Flow: $171/mo
Cash/Cash Return: 12.19%
FE-Score
873
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 % 810
Insurance % 260
Association Dues (HOA) /mo
Maintenance % 1368
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 $61,400 (range: $29,900 - $90,000)
# Price Type/beds/bath/sqft Address Last seen
1   $69,500   SFH 3 br/1 ba 912 sqft  4485 Amesbury Rd, Columbus OH, 43227  1/25/2012
2   $90,000   SFH 3 br/1 ba 1,300 sqft  1389 Maetzel Drive, Columbus OH, 43227  1/25/2012
3   $29,900   SFH 3 br/1.5 ba 1,284 sqft  4472 Aragon Avenue, Columbus OH, 43227  1/25/2012
4   $74,900   SFH 3 br/1.5 ba 1,284 sqft  1606 Simpson Drive, Columbus OH, 43227  1/12/2012
5   $59,000   SFH 3 br/2 ba 1,284 sqft  1585 Shady Lane Rd, Columbus OH, 43227  1/25/2012
6   $82,000   SFH 3 br/1 ba 1,073 sqft  4388 E Fulton St, Columbus OH, 43227  1/6/2012
7   $79,600   SFH 3 br/1.5 ba 1,092 sqft  1302 Bernhard Road, Columbus OH, 43227  12/22/2011
8   $53,000   SFH 3 br/2 ba 1,265 sqft  4359 E Fulton St, Columbus OH, 43227  1/25/2012
Rent Comparables - Estimated Rent $795 (range: $795 - $875)
# Rent Type/beds/bath/sqft Address Last seen
1   $800   SFH 3 br/1 ba 1,020 sqft  1565 Duffield Rd, Columbus OH, 43227  1/25/2012
2   $875   SFH 3 br/1.5 ba 1,380 sqft  4594 Dundee Avenue, Columbus OH, 43227  1/25/2012
3   $795   SFH 3 br/1.5 ba 1,500 sqft  1594 Shady Ln Road, Columbus OH, 43227  8/18/2011
4   $800   SFH 3 br/2 ba 1,700 sqft  1296 Hamlin Place, Columbus OH, 43227  9/22/2011
5   $849   SFH 3 br/2 ba 1,131 sqft  1713 Keeler Ct, Columbus OH, 43227  8/24/2011
6   $847   SFH 3 br/1.5 ba 1,107 sqft  4649 Healy Dr, Columbus OH, 43227  1/25/2012