Saved properties (0) | Share Share | Help
Go Back
  Go
Property Data for:  66 Innis Ave Columbus, Ohio
SFH   Not for sale  change
3bd | 2ba | 1,712sf
Ask Price: 
Est Value: $51,800 $30/sf
Discount:
Est Rent: $920/mo
Cash Flow: $244/mo
Cash/Cash Return: 20.58%
FE-Score
923
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 % 590
Insurance % 181
Association Dues (HOA) /mo
Maintenance % 2568
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 $51,800 (range: $29,900 - $78,000)
# Price Type/beds/bath/sqft Address Last seen
1   $78,000   SFH 3 br/2 ba 2,014 sqft  65 Reeb Ave, Columbus OH, 43207  6/28/2010
2   $55,000   SFH 3 br/2 ba 1,740 sqft  1714 S HIGH ST, Columbus OH, 43207  7/25/2010
3   $39,900   SFH 3 br/1.5 ba 1,440 sqft  245 E Barthman Ave, Columbus OH, 43207  7/25/2010
4   $30,000   SFH 3 br/1 ba 1,088 sqft  483 E Morrill Ave, Columbus OH, 43207  6/8/2010
5   $29,900   SFH 3 br/1 ba 1,000 sqft  500 E Hinman Ave, Columbus OH, 43207  7/25/2010
6   $40,000   SFH 3 br/1 ba 1,800 sqft  E Woodrow Ave, Columbus OH, 43207  7/3/2010
7   $48,000   SFH 3 br/1 ba 1,168 sqft  E Morrill Ave, Columbus OH, 43207  5/6/2010
Rent Comparables - Estimated Rent $920 (range: $450 - $925)
# Rent Type/beds/bath/sqft Address Last seen
1   $450   SFH 3 br/2 ba 1,486 sqft  40 E Barthman Ave, Columbus OH, 43207  4/19/2010
2   $900   SFH 3 br/1 ba 1,632 sqft  237 Hinman Ave, Columbus OH, 43207  7/25/2010
3   $700   SFH 3 br/1 ba 1,169 sqft  258 Barthman Ave, Columbus OH, 43207  5/12/2010
4   $925   SFH 3 br/1.5 ba 1,500 sqft  333 E Morrill Ave, Columbus OH, 43207  3/29/2010
5   $850   SFH 3 br/1 ba 1,200 sqft  378 Morrill, Columbus OH, 43207  7/25/2010
6   $799   SFH 3 br/1 ba 1,000 sqft  500 E Hinman Ave, Columbus OH, 43207  7/25/2010
Feedback Form