121 Gordon AveDaytonOH45402
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 Gordon Ave, Dayton, OH, 45402 priced at $125,000 converts $995/mo rent into $173/mo cash flow after a $612/mo obligation. Total monthly income equals $995/mo, and annual cash flow totals $2,071/yr on $41,438 invested. Return on cash invested prints 24.91% in year one, and rental yield reads 9.55% against a $125,000 entry. Equity gained on principal adds $807/yr, while 5% annual appreciation compiles into $34,535 by year five. Five-year ROI reaches 130.21% and total cumulative return in cash sums $53,957. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $995/mo property income covering a $612/mo payment, not borrower’s personal income.
Single Family
Built in 1903
4,090 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45402, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,208 (100%) |
| Owner Occupied HU | 1,583 (22.0%) |
| Renter Occupied HU | 3,959 (54.9%) |
| Vacant Housing Units | 1,666 (23.1%) |
| Median Home Value | $92,763 |
| Average Home Value | $165,027 |
Housing Distribution
Address Breakdown
Residential
5,969
Single Family
3,954
Multi-Family
2,015
Businesses
1,190
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices