10084 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 10084 Gully Pass Dr, Washington Township, OH, 45458 listed at $614,161 pairs $4,181/mo rent with a $3,006/mo payment to leave $141/mo cash flow. Total monthly income runs $4,181/mo, and annual cash flow reaches $1,694/yr on $202,059 cash to close. Return on cash invested measures 20.9% in year one, and rental yield registers 8.17% at a $614,161 basis. Equity gained on principal adds $3,963/yr, and annual property appreciation at 5% supports $169,681 by year five. Five-year ROI tracks 108.65% and total cumulative return in cash totals $219,534. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,181/mo property income relative to a $3,006/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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