121 E Circle DrDaytonOH45449
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 Dayton at 121 E Circle Dr, Dayton, OH, 45449 generates $1,734/mo in rent and, after a $575/mo payment, leaves $935/mo in cash flow. Total monthly income is $1,734/mo, and annual cash flow is $11,224/yr on $38,951 invested. Return on cash invested sits at 48.73% in year one, and rental yield is 17.71% on a $117,500 entry. Equity gained on principal adds $758/yr, while 5% annual appreciation builds toward $32,463 over five years. Five-year ROI reaches 258.3% and total cumulative return in cash sums $100,610. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,734/mo property income rather than buyer’s personal income.
Single Family
Built in 1950
5,667 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kyle Winblad • Howard Hanna Real Estate Serv
Mls Name: DABR MLS
Mls Provider:
Mls ID: #943936
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Copyright Dayton Area Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.