Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Waynesville at 1560 Adamsmoor Dr, Waynesville, OH, 45068 generates $2,395/mo in rent and, after a $1,468/mo payment, leaves $422/mo in cash flow. Total monthly income is $2,395/mo, and annual cash flow is $5,066/yr on $99,417 invested. Return on cash invested sits at 25% in year one, and rental yield is 9.58% on a $299,900 entry. Equity gained on principal adds $1,935/yr, while 5% annual appreciation builds toward $82,857 over five years. Five-year ROI reaches 130.71% and total cumulative return in cash sums $129,952. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,395/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
10,123 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 45068, Waynesville, OH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,961 (100%) |
| Owner Occupied HU | 4,139 (83.4%) |
| Renter Occupied HU | 662 (13.3%) |
| Vacant Housing Units | 160 ( 3.2%) |
| Median Home Value | $416,642 |
| Average Home Value | $472,420 |
Residential
4,361
Single Family
4,311
Multi-Family
50
Businesses
240
Date | Event | Price |
|---|---|---|
| 2025-09-25 | Sold | $299,900 |
| 2025-09-01 | Pending sale | $299,900 |
| 2025-08-25 | Price change | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-20 | $4021.82 | 14.39% | $91,990 | 31.85% |
| 2023-10-20 | $3515.78 | 1.99% | $69,770 | 0.01% |
| 2022-10-20 | $3447.04 | 3.81% | $69,762 | N/A |
Listed by: James Weaver • Plum Tree Realty
Mls Name: DABR MLS
Mls Provider:
Mls ID: #941808
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.
