58 N Wayne Ave
Columbus, OH 43204
List Price
$179,900
Initial Investment
$49,023Purchase Price
$179,900
Down Payment
25%
Rent
$1,570
Total Return
$115,698
Annualized Return
28.4%
Cap Rate
6.6%
Gross Yield
10.5%
Cash Flow
$1,418
Appreciation
10.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
3,920
HOA
None
Flood Risk
Not Required
Welcome to this stunning 4-bedroom, 2-bathroom home, offering a perfect blend of modern updates and timeless charm! This spacious 2-story home features a large living room, formal dining room, updated kitchen, and convenient first-floor laundry. With a 15 yr tax abatement pending, you'll enjoy significant savings while owning a beautifully home.
Additional Features:
✔ Updated throughout - Move-in ready!
✔ New roof 2025
✔ Large living & dining areas - Perfect for entertaining
✔ Modern kitchen - Stylish and functional
✔ First-floor laundry - Convenient & practical
✔ 4 spacious bedrooms - Plenty of room for everyone
✔ Tax abated pending - Significant savings on property taxes!
✔ Close to shopping, dining, and major highways
Don't miss this amazing home!
See more in Analysis
Brandon Goldsmith
Reaf Company LLC
OH Agent License #2020000644
Annual Financial Highlights
Expected Rent
$17,898Expenses
-$3,449Property Taxes
-$3,250Loan Payments
-$9,780Net Cash Flow
$1,418See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Tracey Green
Agent License 2007005096
e-Merge Real Estate
Agent License 2007005096
e-Merge Real Estate
Certified Agent Brokerage:Brandon Goldsmith
Reaf Company LLC
OH Brokerage License 2019001580
Reaf Company LLC
OH Brokerage License 2019001580
SourceColumbus and Central Ohio Regional MLS
MLS #225009498
Last Updated: 06/13/2025 21:06
MLS #225009498
Last Updated: 06/13/2025 21:06