Turn-Key Duplex with Off-Street
3923-3925 Beulah Road Columbus, OH 43224
3923-3925 Beulah Road, Columbus, OH, 43224
$259,000
Pending
For Sale
$259,000
Pending
Each side features a 2-bedroom, 1-bath layout with off-street parking and a large dry basement.
Property Size1,614 SF
Days on Market54
Property Features for 3923-3925 Beulah Road
General Information
- Standard status
- Pending
- Size
- 1,614 SF
- Property subtype
- Multi-Family / Duplex
Building Details
- Year Built
- 1965
Listing agency
KW Classic Properties Realty
(614) 886-5048
Listed by
Cynthia Rogers-McCain · License #2016000794
(614) 886-5048
Source
Compass
Added: May 29 Updated: Jul 10 at 1:51PM Checked: Jul 21 at 6:19AM
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 KW Classic Properties Realty
Investment Insights
Based on property information with market context.
This turn-key duplex consists of two 2-bedroom, 1-bath units, arranged as a side-by-side double. Both sides include off-street parking and access to a large dry basement. The property also includes recent capital improvements such as I-beams in the basement, a newer roof installed in 2022, and newer furnaces.
The address is 3923-3925 Beulah Road, Columbus, OH 43224. The seller describes the area as a quiet pocket just south of Cooke Road, with convenient access to nearby amenities including Florin Coffee and other offerings associated with Clintonville.
From an owner-operator or investor perspective, the current leasing situation may allow you to offset housing costs while maintaining flexibility. One unit is currently leased on a month-to-month basis, and the tenant is reportedly willing to stay. With the listed updates already in place, this property may be an efficient option for buyers looking for a duplex with functional room for storage and mechanical systems that have been recently refreshed. Please ask your agent for the attached list of updates to review the improvements in detail.
The address is 3923-3925 Beulah Road, Columbus, OH 43224. The seller describes the area as a quiet pocket just south of Cooke Road, with convenient access to nearby amenities including Florin Coffee and other offerings associated with Clintonville.
From an owner-operator or investor perspective, the current leasing situation may allow you to offset housing costs while maintaining flexibility. One unit is currently leased on a month-to-month basis, and the tenant is reportedly willing to stay. With the listed updates already in place, this property may be an efficient option for buyers looking for a duplex with functional room for storage and mechanical systems that have been recently refreshed. Please ask your agent for the attached list of updates to review the improvements in detail.
Key Highlights
- Duplex with two sides, each offering a 2‑bedroom, 1‑bath layout
- Each side includes off‑street parking
- Large dry basement and forced‑air gas heating
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 | $21.1k | $13.08 |
| − Vacancy | −$1.5k | −$0.92 |
| EGI | $19.6k | $12.16 |
| − OpEx | −$5.9k | −$3.65 |
| NOI | $13.7k | $8.52 |
1,614 SF · lease $13.08/SF/yr · vacancy 7.00% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$196.3K
$171.8K – $229.1K
NOI $13,743 @ 7.0% cap · market cap 5.31%
Second Best
Apartment 5plus
$157.9K
$138.2K – $184.3K
NOI $11,056 @ 7.0% cap · market cap 4.27%
Theoretical Best
Office A
$336.4K
$294.3K – $392.4K
NOI $23,546 @ 7.0% cap · market cap 9.09%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use by Public Records
Duplexes
Similar For Sale Nearby
FAQs
What type of property is this?
Duplex - Each side features a 2-bedroom, 1-bath layout with off-street parking and a large dry basement.
Where is this duplex located?
The property is located at 3923-3925 Beulah Road Columbus, OH.
What is the asking price?
The asking price for this property is $259,000.
What are key features of this property?
This property features: Duplex with two sides, each offering a 2‑bedroom, 1‑bath layout; Each side includes off‑street parking; Large dry basement and forced‑air gas heating
