959 Kelton Ave, Columbus, OH 43206

3 bd · 3 ba · 1,950 sqft · built 1934 · Columbus · SINGLE_FAMILY·source listing ↗

$214,900

rent, three ways

OnePercent model (vv1)$2,368/mo

point estimate — add comps for a band

HUD Fair Market Rent · 43206 · 3BR$1,740/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Franklin

Flood risk indexRelatively Moderate FEMA NRI

Median household income$75,806

Median area rent$1,366/mo

Median home value$317,300

the verdict

1.10%vs 1.0% target

wide confidence band

financing: 20% down · — (FRED, live) · 30yr

$214,900

1.10% · rent $2,368

Intrinsic value · income approach

$389,881

45% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.