1631 Ashley Pl, Vandalia, OH, 45377 | $426/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2664 sft

220 Denwood Trl, Englewood, OH, 45315

3 Bed
2 Bath
1225 sft

152 Brookmoor Dr, Brookville, OH, 45309

4 Bed
3 Bath
1800 sft

2924 Huntington Dr, Troy, OH, 45373

4 Bed
3 Bath
2154 sft

1325 Dequincy Dr, Beavercreek, OH, 45434

Nearby investment properties with comparable prices

End Unit - Plan A (Slab) Plan, Villas of Halifax 55+ Community

2 Bed
2 Bath
1692 sft

End Unit - Plan A (Slab) Plan, Villas of Halifax 55+ Community, Troy, OH, 45373

End Unit - Plan G (Slab) Plan, Villas of Halifax 55+ Community

2 Bed
2 Bath
1688 sft

End Unit - Plan G (Slab) Plan, Villas of Halifax 55+ Community, Troy, OH, 45373

End Unit - Plan H (Slab) Plan, Villas of Halifax 55+ Community

2 Bed
2 Bath
1731 sft

End Unit - Plan H (Slab) Plan, Villas of Halifax 55+ Community, Troy, OH, 45373

4 Bed
2 Bath
1771 sft

Chatham Plan, Grandstone Trace, Xenia, OH, 45385

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Vandalia at 1631 Ashley Pl, Vandalia, OH, 45377 generates $3,386/mo in rent and, after a $2,203/mo payment, leaves $426/mo in cash flow. Total monthly income is $3,386/mo, and annual cash flow is $5,106/yr on $149,175 invested. Return on cash invested sits at 23.33% in year one, and rental yield is 9.03% on a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 121.72% and total cumulative return in cash sums $181,578. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,386/mo property income rather than buyer’s personal income.

Single Family

Built in 2002

0.31 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 45377, Vandalia, OH area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,884 (100%)
Owner Occupied HU	4,279 (62.2%)
Renter Occupied HU	2,275 (33.0%)
Vacant Housing Units	330 ( 4.8%)
Median Home Value	$225,533
Average Home Value	$250,948