1003 Colonial WayHuber HeightsOH45424
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Huber Heights at 1003 Colonial Way, Huber Heights, OH, 45424 offers $2,632/mo rent that, after a $1,921/mo payment, leaves $26/mo cash flow. Total monthly income is $2,632/mo, and annual cash flow is $313/yr on $130,114 cash. Return on cash invested measures 20.15% in year one, and rental yield stands at 8.05% at a $392,500 entry. Equity gained on principal adds $2,533/yr while 5% annual appreciation compounds into $108,441 by year five. Five-year ROI records 104.74% and total cumulative return in cash reaches $136,285. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,632/mo property income versus a $1,921/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2019
7,993 sqft lot
$N/A/sqft
$18 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45424, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,694 (100%) |
| Owner Occupied HU | 14,310 (66.0%) |
| Renter Occupied HU | 6,242 (28.8%) |
| Vacant Housing Units | 1,142 ( 5.3%) |
| Median Home Value | $188,476 |
| Average Home Value | $222,557 |
Housing Distribution
Address Breakdown
Residential
21,399
Single Family
21,087
Multi-Family
312
Businesses
1,202
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A