Saved properties (0) | Share Share | Help
Go Back
  Go
Property Data for:  4514 Grimsby Rd, Columbus OH
SFH   Not for sale  change
3bd | 1ba | 912sf
Ask Price: 
Est Value: $53,600 $59/sf
Discount:
Est Rent: $735/mo
Cash Flow: $172/mo
Cash/Cash Return: 14.02%
FE-Score
825
Today
Provided by:
hotpads.com
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 % 710
Insurance % 187
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 $53,600 (range: $39,900 - $82,000)
# Price Type/beds/bath/sqft Address Last seen
1   $59,900   SFH 3 br/1 ba 912 sqft  4553 Errington Rd, Columbus OH, 43227  5/17/2010
2   $58,000   SFH 3 br/1 ba 912 sqft  1296 Huntly Dr, Columbus OH, 43227  5/30/2010
3   $49,900   SFH 3 br/1.5 ba 1,244 sqft  4439 Dundee Ave, Columbus OH, 43227  7/26/2010
4   $39,900   SFH 3 br/1 ba 1,008 sqft  1584 Shady Lane Rd, Columbus OH, 43227  6/3/2010
5   $39,900   SFH 3 br/1 ba 1,628 sqft  1672 Simpson Dr, Columbus OH, 43227  7/4/2010
6   $82,000   SFH 3 br/1 ba 1,692 sqft  4589 Dundee Ave, Columbus OH, 43227  7/26/2010
7   $74,000   SFH 3 br/1 ba 1,189 sqft  1261 Bernhard Rd, Columbus OH, 43227  5/30/2010
8   $59,800   SFH 3 br/1 ba 1,060 sqft  1147 Bernhard Rd, Columbus OH, 43227  7/26/2010
9   $49,900   SFH 3 br/1 ba 1,180 sqft  1171 Bernhard Rd, Columbus OH, 43227  5/17/2010
10   $60,000   SFH 3 br/2 ba 1,073 sqft  1260 Westphal Ave, Columbus OH, 43227  7/18/2010
Rent Comparables - Estimated Rent $735 (range: $650 - $845)
# Rent Type/beds/bath/sqft Address Last seen
1   $650   SFH 3 br/1 ba 912 sqft  4546 Grimsby Rd, Columbus OH, 43227  3/31/2010
2   $847   SFH 3 br/1.5 ba 1,107 sqft  4649 Healy Drive, Columbus OH, 43227  7/25/2010
3   $800   SFH 3 br/ 1,000 sqft  Huxley Dr & Shady Lane Rd, Columbus OH, 43227  6/13/2010
4   $795   SFH 3 br/1.5 ba 1,210 sqft  Julian & Jason, Columbus OH, 43227  5/16/2010
5   $750   SFH 3 br/ 1,000 sqft  Lattimer Dr & Dundee Ave, Columbus OH, 43227  3/7/2010
Feedback Form