Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$295,000

For Sale - Active
5387 Aqua St, Columbus, OH 43229
3 Beds
3 Baths
1,548 Square Feet
0.19 Acres Lot
Built in 1973
For Sale - Active
1 Units
Checked: 7 hours ago
Updated: Jun 11, 2025 at 03:17AM

Investment Summary


Monthly Cash Flow
-$318
Cap Rate
5.0%
Cash-on-Cash Return
-5.6%
Debt Coverage Ratio
0.79
Internal Rate of Return (5 years)
-1.5%

Property Description


0.19 Acres Lot
Built in 1973
For Sale - Active
1 Units

Welcome to this charming 3-bed, 2.5-bath home on a quiet street near Granville Park in Forest Park! Featuring a spacious living room, cozy family room with a wood-burning fireplace, and a large eat-in kitchen with stainless steel appliances & breakfast bar, this home is perfect for entertaining. Enjoy the full basement, attached 2-car garage, and a covered patio overlooking a large backyard with beautiful landscaping. Don't miss this incredible opportunity !

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached Garage, Opener
  • Details: Garage Door Opener, Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 1
  • Basement: Yes
  • Basement Description: Full
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Block

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 010158147
  • Lot Size: 8276 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Split Level
  • Year Built: 1973

Tax Information

  • Annual Tax: $3,495

Utilities

  • Water & Sewer: Public
  • Heating: Electric, Forced Air
  • Cooling: Central Air

Location

  • County: Franklin

Listing Details


Listed by:
Bishnu Bahadur Biswakarma
Red 1 Realty
(614) 365-0760

Source:
Columbus and Central Ohio Regional MLS
MLS#: 225010388
Columbus and Central Ohio Regional MLS

Investment Summary


Monthly Cash Flow
-$318
Cap Rate
5.0%
Cash-on-Cash Return
-5.6%
Debt Coverage Ratio
0.79
Internal Rate of Return (5 years)
-1.5%

Purchase Details

Find an Agent

Purchase price:
$295,000
Amount financed:
-$236,000
Down payment:
$59,000
Closing costs:
$8,850
Rehab costs:
$0
Initial cash invested:
$67,850
Square feet:
1,548
Cost per square foot:
$191
Monthly rent per square foot:
$1.42

Financing Details

Find a Lender

Loan amount:
$236,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$1,545
Property tax:
$291
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,990

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (13%)
13%-$291-$3,495
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (38%)
38%-$841-$10,095

Cash Flow


Monthly Yearly
Net operating income:
$1,227 $14,724
Mortgage payments:
-$1,545 -$18,540
Cash flow:
$318 $3,816