OFF_MARKETRisky Deal3 days on market
395 Amesbury Dr
395 Amesbury Dr, Columbus, OH 43230, Columbus, OH 43230
395 Amesbury Dr, Columbus, OH 43230
Loc: Columbus, OH
Days Listed
3
Tax Assessed
$189k
Zestimate®
$253k
1% Under Valued
Lot Size
7,841 sqft
Type
single family
More Than Just a Property
We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.
4.9
Safety Score
A+
Schools
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
5.72%
Total ROI
83.2%
Cash Flow
$-105/mo
DSCR
0.92
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Institutional Underwriting Ledger
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Data Sources:MLS List Price: $249,900Rent Basis: Modeled Estimate ($1,999/mo)State Tax Benchmark: 1.57% (OH)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.72%
NOI: $14,297/yr
Cash-on-Cash Yield
-2.2%
On $57,477 invested
DSCR Ratio
0.92x
Negative debt coverage
5-Yr Leveraged ROI
+83.2%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.57% of basis)-$248/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$100/mo
Repairs & Maintenance (10% of rent)-$200/mo
Property Management (8% of rent)-$160/mo
Total Pure Operating Expenses-$808/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,999/mo
Less: Operating Expenses-$808/mo
Net Operating Income (NOI)+$1,191/mo
Less: Debt Service (30yr @ 6.75%)-$1,297/mo
Net Cash Flow
$-105/mo
$-1,263/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Columbus.