129 Willow Run RdMount OrabOH45154
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 Mount Orab at 129 Willow Run Rd, Mount Orab, OH, 45154 priced at $279,000 converts $2,683/mo rent into $847/mo cash flow after a $1,366/mo obligation. Total monthly income equals $2,683/mo, and annual cash flow totals $10,168/yr on $92,489 invested. Return on cash invested prints 30.9% in year one, and rental yield reads 11.54% against a $279,000 entry. Equity gained on principal adds $1,800/yr, while 5% annual appreciation compiles into $77,083 by year five. Five-year ROI reaches 162.35% and total cumulative return in cash sums $150,151. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,683/mo property income covering a $1,366/mo payment, not borrower’s personal income.
Single Family
Built in 2008
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45154, Mount Orab, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,066 (100%) |
| Owner Occupied HU | 2,796 (68.8%) |
| Renter Occupied HU | 1,013 (24.9%) |
| Vacant Housing Units | 257 ( 6.3%) |
| Median Home Value | $220,498 |
| Average Home Value | $244,546 |
Housing Distribution
Address Breakdown
Residential
3,916
Single Family
3,873
Multi-Family
43
Businesses
241
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ragan McKinney • Ragan McKinney Real Estate
Mls Name: Cincy MLS
Mls Provider:
Mls ID: #1839850
Disclaimer: The data relating to real estate for sale on this website comes in part from the Broker Reciprocity programs of the MLS of Greater Cincinnati, Inc.. Those listings held by brokerage firms other than Zillow, Inc. are marked with the Broker Reciprocity logo and house icon. The properties displayed may not be all of the properties available through Broker Reciprocity. 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. Information is deemed reliable but not guaranteed. Zillow, Inc. does not display the entire Cincinnati MLS Broker Reciprocity database on this web site. The listings of some real estate brokerage firms have been excluded. Copyright 2025, MLS of Greater Cincinnati, Inc. All rights reserved