1304 Shadowood TrlMainevilleOH45039
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1304 Shadowood Trl, Maineville, OH, 45039 in Maineville. Priced at $275,000, it generates $2,696/mo in gross rent and $620/mo in net monthly cash flow, a 11.77% yield that comfortably supports the 2.18 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,434. Five-year appreciation: $75,977. Equity from principal paydown: $2,533/yr. Total projected cumulative return: $145,767.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 6.2% |
| Monthly Cash Flow | $620 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,696 |
| Total Monthly Debt Service | $1,967 |
| DSCR Ratio | 1.37x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 2009
257.00 sqft lot
$N/A/sqft
$268 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45039, Maineville, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,616 (100%) |
| Owner Occupied HU | 9,290 (80.0%) |
| Renter Occupied HU | 2,064 (17.8%) |
| Vacant Housing Units | 262 ( 2.3%) |
| Median Home Value | $365,440 |
| Average Home Value | $430,896 |
Housing Distribution
Address Breakdown
Residential
11,482
Single Family
10,080
Multi-Family
1,402
Businesses
389
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
Condo
Built in 2009
257.00 sqft lot
$N/A/sqft
$268 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45039, Maineville, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,616 (100%) |
| Owner Occupied HU | 9,290 (80.0%) |
| Renter Occupied HU | 2,064 (17.8%) |
| Vacant Housing Units | 262 ( 2.3%) |
| Median Home Value | $365,440 |
| Average Home Value | $430,896 |
Housing Distribution
Address Breakdown
Residential
11,482
Single Family
10,080
Multi-Family
1,402
Businesses
389
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kristin Moore • Keller Williams Advisors Rlty
Mls Name: DABR MLS
Mls Provider:
Mls ID: #933193
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.