1054 Wilhelmina Dr, Vandalia, OH, 45377 | $677/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2140 sft

1114 Sunset Dr, Englewood, OH, 45322

4 Bed
3 Bath
1804 sft

2213 English Oak Ct, Miamisburg, OH, 45342

5 Bed
4 Bath
- sft

503 Caleb Dr, Brookville, OH, 45309

4 Bed
2 Bath
1364 sft

837 Westwood Ave, Dayton, OH, 45402

Nearby investment properties with comparable prices

3 Bed
3 Bath
2160 sft

7307 Mintwood St, Dayton, OH, 45415

4 Bed
3 Bath
2053 sft

918 Sunset Dr, Englewood, OH, 45322

3 Bed
2 Bath
1950 sft

107 Trace Ct, Moraine, OH, 45439

3 Bed
3 Bath
2640 sft

2593 Vienna Estates Dr, Dayton, OH, 45459

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Vandalia at 1054 Wilhelmina Dr, Vandalia, OH, 45377 earns $677/mo cash flow from $2,650/mo rent with a $1,468/mo payment. Total monthly income totals $2,650/mo, and annual cash flow totals $8,124/yr on $99,450 capital. ROI tracks 28.08% on current figures, and rental yield reads 10.6% at a $300,000 purchase. Equity gained on principal adds $1,936/yr, and 5% annual appreciation supports $82,884 over five years. Five-year ROI reaches 147.15% and total cumulative return in cash sums $146,340. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,650/mo property income instead of your personal income.

Single Family

Built in 1979

9,801 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome home to this lovingly maintained 4 bedroom, 2 1/2 bath home w/1976 sq. ft. plus a full unfinished basement. Recent updates include: HVAC 2022, AC 2025. 3 bedrooms w/ new carpet. Waterproofed basement 2025. Sump pump 2022. Deck and sliding glass door 2024. Kitchen 2009 w/ granite countertops including refrigerator, microwave, stove, dishwasher and disposal. Full bathroom w/heated floor 2012. Master bathroom 2009. Both including heat lamps. Front door 2012. Roof 2010. Newer electrical box. Owners took pride in their home, including the beautiful perrenials, storage shed with electric, and deck overlooking the fenced yard. Make this home yours today.

Neighborhood Data

Neighborhood data shown for ZIP Code: 45377, Vandalia, OH area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,884 (100%)
Owner Occupied HU	4,279 (62.2%)
Renter Occupied HU	2,275 (33.0%)
Vacant Housing Units	330 ( 4.8%)
Median Home Value	$225,533
Average Home Value	$250,948