10072 Gully Pass DrWashington TownshipOH45458
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
Investment property for sale in Washington Township at 10072 Gully Pass Dr, Washington Township, OH, 45458 offers a 9.36% rental yield on a $630,678 purchase with $4,918/mo rent. Total monthly income registers $4,918/mo, and a $3,087/mo payment leaves $769/mo available for distribution. Annual cash flow reaches $9,232/yr on $207,493 to close, and return on cash invested stands at 24.51% in year one. Equity gained on principal adds $4,070/yr while 5% annual appreciation supports $174,245 over five years. Portfolio math shows five-year ROI at 128.01% and total cumulative return in cash at $265,603. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,918/mo property income against a $3,087/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45458, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,814 (100%) |
| Owner Occupied HU | 11,655 (73.7%) |
| Renter Occupied HU | 3,639 (23.0%) |
| Vacant Housing Units | 520 ( 3.3%) |
| Median Home Value | $356,085 |
| Average Home Value | $384,066 |
Housing Distribution
Address Breakdown
Residential
16,229
Single Family
14,659
Multi-Family
1,570
Businesses
583
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • M/I Homes
Mls Name: M/I Homes
Mls Provider:
Mls ID: #N/A