Rental Property Investment Analysis
Investment metrics for 1514-1518 Wilson Ave, Columbus, OH 43207
zillow
Duplex
📍 1514-1518 Wilson Ave, Columbus, OH 43207
$225,000
🛏 4 bed
🚿 2 bath
📐 1,886 sqft
45
/ 100
Deal Score
F
High Risk Investment
Grade F · 45/100
Monthly Cash Flow
+$9
After all expenses
Cap Rate
6.28%
Strong yield
Monthly Rent
$1,700/mo
Estimated
Total Expenses
$1,691/mo
All-in monthly
Cash-on-Cash
0.21%
Low return
Annual Cash Flow
$110
Per year
Break-Even Analysis
Break-Even Rent
$1,691 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major industrial and distribution hubs provides reliable employment access for a broad base of regional renters.
- ▸The area offers essential access to established commercial retail corridors which simplifies daily logistics for local working class households.
- ▸Quick access to primary highway infrastructure ensures efficient commuting routes to the downtown core and major suburban employment centers.
Key Takeaway
Investor Summary
Under current assumptions, this property scores 45/100 — high risk despite a modest positive cash flow of +$9/mo. The low cap rate of 6.28% and weak overall returns suggest significant margin risk. Carefully verify all assumptions before proceeding.
Analysis Summary
This Duplex at 1514-1518 Wilson Ave, Columbus, OH 43207 is listed at $225,000 with 4 bed / 2 bath and 1,886 sq ft.
The estimated monthly rent is $1,700, generating a modest positive monthly cash flow of +$9 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.28% and the cash-on-cash return is 0.21%. This deal received a score of 45/100 (Grade F: High Risk Investment).
More analyzed properties in Columbus
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk