Rental Property Investment Analysis
Investment metrics for 753 1/2 Sullivant Ave, Columbus, OH 43222
zillow
Duplex
📍 753 1/2 Sullivant Ave, Columbus, OH 43222
$220,000
🛏 5 bed
🚿 2 bath
17
/ 100
Deal Score
F
High Risk Investment
Grade F · 17/100
Monthly Cash Flow
$-218
After all expenses
Cap Rate
5.04%
Below 6% threshold
Monthly Rent
$1,430/mo
Estimated
Total Expenses
$1,648/mo
All-in monthly
Cash-on-Cash
-5.16%
Low return
Annual Cash Flow
$-2,613
Per year
Break-Even Analysis
Break-Even Rent
$1,648 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (17/100) with a negative cash flow of $-218/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Duplex at 753 1/2 Sullivant Ave, Columbus, OH 43222 is listed at $220,000 with 5 bed / 2 bath.
The estimated monthly rent is $1,430, generating a negative monthly cash flow of $-218 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.04% and the cash-on-cash return is -5.16%. This deal received a score of 17/100 (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