Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Duplex with Drylocked Basements Title is generated by Realmo AI

    1175-1177 Mccarley Drive South, Columbus, OH 43228

    View on Map
    Claim this Listing
    For Sale
    $255,000

    Two rental units near shopping and dining, with updated mechanicals and drylocked basements for in-unit laundry and storage.

    Type:Multi-Family / Duplex
    Property size:
    1,680 SF
    Price / SF:
    $151/SF
    Added:
    Mar 9, 2026
    Days on Market:
    90
    Last Refresh:
    Jun 6 at 3:45 am

    Property Features for 1175-1177 Mccarley Drive South

    General Information

    Standard status
    Active
    Size
    1,680 SF
    Property subtype
    Multi-Family / Duplex

    Building Details

    Year Built
    1967

    We can help!

    Listing Contact
    Donald A Payne

    Listing agent Donald A Payne License #2017001048

    Listing office Vision Realty, Inc.

    Listing date Mar 9, 2026

    Source Compass

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Vision Realty, Inc.

    HighLights

    • Duplex built in 1967 with a 3BR/1BA unit and a 2BR/1BA unit
    • 2021 updates include new roof and new mechanical systems
    • One unit is vacant and ready for owner‑occupant or resident use
    • 3BR unit is rented for $1,100/month; market rate noted as closer to $1,500/month
    • Basements have been drylocked and include laundry hookups and storage space
    • Large yard with front patio and back steps, plus hardwood floors in living and dining areas

    Overview

    This duplex includes two separate units: a 3-bedroom/1-bath unit and a 2-bedroom/1-bath unit. One unit is currently vacant and ready for an owner-occupant or resident, while the 3-bedroom unit is rented. The property has a newer roof and new mechanical systems that were completely updated in 2021. Inside, the living and dining areas feature hardwood floors, and each unit has spacious bedrooms with original hardwood flooring. Basements have been drylocked and provide laundry facilities and storage space.

    The property is located minutes from the highway, shopping, and local eateries, including coffee shops and restaurants. Exterior spaces include a spacious front patio and a back yard accessible from the rear steps, offering outdoor space for entertaining, relaxation, and pets. The vacant unit can be viewed by appointment.

    With a 2-unit layout, this home can suit investors seeking rental income or buyers looking to occupy one side while renting the other. The currently rented 3-bedroom unit is listed in the remarks at $1,100 per month, with market rent noted as closer to $1,500. The seller also references other duplexes selling for $300,000+ as context for value comparisons.

    Local Financial Insights For Multifamily LT 5

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $25.2k $15.00
    − Vacancy −$1.9k −$1.13
    EGI $23.3k $13.88
    − OpEx −$7.0k −$4.16
    NOI $16.3k $9.71
    1,680 SF · lease $15.00/SF/yr · vacancy 7.50% · expense 30.00%

    Alternative Uses

    Best Use
    Multifamily LT 5
    $233.1K
    $204.0K – $272.0K (±1% cap)
    NOI $16,317 @ 7.0% cap · market cap 6.40%
    Second Best
    Apartment 5plus
    $208.7K
    $182.6K – $243.5K (±1% cap)
    NOI $14,611 @ 7.0% cap · market cap 5.73%
    Theoretical Best
    Warehouse
    $357.7K
    $313.0K – $417.3K (±1% cap)
    NOI $25,038 @ 7.0% cap · market cap 9.82%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Daycare Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Columbus
    County
    Delaware
    State
    Ohio
    Longitude
    -83.0960014
    Latitude
    39.9293406

    Nearby Similar for Sale

    • $2,900,000
      30,746 SF

      Temperature-Controlled Flex Building

      Fully renovated, temperature-controlled flex building with heavy power, new sprinkler/roof, and three demised units.
      1025 E 5th Avenue, Columbus, OH 43201
      View Details
    • $700,000
      6,569 SF

      Spacious Four-Unit Property in Columbus

      Four-unit property with renovation potential and modern architectural designs.
      143 S Garfield Ave, Columbus, OH 43205
      View Details
    • $499,000
      3,240 SF

      Two-Story Office Building with Separate Entrances

      Well-maintained, ADA-accessible office building with ample parking and a layout designed for privacy or dual-use flexibility.
      2505 Woodley Road, Columbus, OH 43231
      View Details
    • $1,575,000
      13,200 SF

      High Street Commercial Building

      13,200 SF building on High Street with flexible layout.
      1885-1895 S High St, Columbus, OH 43207
      View Details
    • $165,000

      Fast-Casual Restaurant on Campus

      Fast-casual restaurant operating with dine-in, takeout, and delivery on a North High Street campus area.
      1762 N High Street, Columbus, OH 43201
      View Details
    • $1,100,000
      7,232 SF

      Historic Duplex in Dennison Place

      Rare opportunity: historic duplex near Short North, Downtown, and OSU.
      422-420 W 6th Avenue, Columbus, OH 43201
      View Details
    • Contact for pricing
      6,475 SF

      Commercial Condo Office Buildings

      Modern commercial condo office buildings suitable for various uses.
      3530 Snouffer Road, Columbus, OH 43235
      View Details
    • $1,650,000

      Renovated Multifamily Property in Columbus

      Turnkey 9-unit property with immediate income and upside potential.
      2080-2090 E 5th Avenue, Columbus, OH 43219
      View Details
    • $559,000

      Updated Duplex with Expansion Potential

      Updated Columbus duplex with fenced yard, parking, and expansion potential.
      59-59.5 W Fifth Avenue, Columbus, OH 43201
      View Details
    • $445,000

      All Brick Columbus Multi-Family Property

      Multi-family property with recent updates and long-term tenant.
      4714-4716 Arthur Court, Columbus, OH 43220
      View Details
    • $510,000

      Brick Duplex in Prime Location

      Investment opportunity: brick duplex near Italian Village and Short North.
      1374-1376 Indianola Avenue, Columbus, OH 43201
      View Details
    • $1,750,000
      40,763 SF

      Masonry Office Building with Parking

      A Columbus office building with 220 parking spaces, elevator service, and C-4 zoning, positioned for owner-user or conversion.
      6500-6500 Busch Blvd, Columbus, OH 43229
      View Details

    FAQs

    What type of property is this?
    Duplex - Two rental units near shopping and dining, with updated mechanicals and drylocked basements for in-unit laundry and storage.
    Where is this duplex located?
    The property is located at 1175-1177 Mccarley Drive South Columbus, OH.
    What is the asking price?
    The asking price for this property is $255,000.
    What are key features of this property?
    This property features: Duplex built in 1967 with a 3BR/1BA unit and a 2BR/1BA unit; 2021 updates include new roof and new mechanical systems; One unit is vacant and ready for owner‑occupant or resident use
    (614) 414-2062
    We can help!
    Listing Contact
    Donald A Payne
    Real Estate License ID: 2017001048
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    1175-1177 Mccarley Drive South, Columbus, OH 43228
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!