122 Dusky Willow DrEtnaOH43068
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 Etna at 122 Dusky Willow Dr, Etna, OH, 43068 earns $294/mo cash flow from $2,280/mo rent with a $1,478/mo payment. Total monthly income totals $2,280/mo, and annual cash flow totals $3,524/yr on $100,113 capital. ROI tracks 23.43% on current figures, and rental yield reads 9.06% at a $302,000 purchase. Equity gained on principal adds $1,949/yr, and 5% annual appreciation supports $83,437 over five years. Five-year ROI reaches 122.23% and total cumulative return in cash sums $122,368. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,280/mo property income instead of your personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 43068, Reynoldsburg, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,379 (100%) |
| Owner Occupied HU | 13,666 (56.1%) |
| Renter Occupied HU | 9,702 (39.8%) |
| Vacant Housing Units | 1,011 ( 4.1%) |
| Median Home Value | $265,375 |
| Average Home Value | $282,121 |
Housing Distribution
Address Breakdown
Residential
23,572
Single Family
22,103
Multi-Family
1,469
Businesses
1,400
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
