1739 Waterstone Blvd APT 205, Miamisburg, OH, 45342 | $166/mo Cash Flow

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1610 sft

2304 Homesite Dr, Dayton, OH, 45414

3 Bed
1 Bath
1300 sft

709 Wilmington Ave, Dayton, OH, 45420

3 Bed
1 Bath
1108 sft

924 Fairacres Dr, Dayton, OH, 45429

3 Bed
3 Bath
1662 sft

4077 Twin Lakes Cir, Englewood, OH, 45315

Nearby investment properties with comparable prices

3 Bed
2 Bath
1187 sft

3410 E 4th St, Dayton, OH, 45403

3 Bed
2 Bath
1440 sft

1401 Hood Ave, Middletown, OH, 45044

3 Bed
2 Bath
1344 sft

385 Grant St, Harveysburg, OH, 45032

3 Bed
1 Bath
926 sft

6750 Tiger Dr, Dayton, OH, 45424

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 Miamisburg at 1739 Waterstone Blvd APT 205, Miamisburg, OH, 45342 generates $1,903/mo in rent and, after a $979/mo payment, leaves $166/mo in cash flow. Total monthly income is $1,903/mo, and annual cash flow is $1,992/yr on $66,300 invested. Return on cash invested sits at 22.91% in year one, and rental yield is 11.42% on a $200,000 entry. Equity gained on principal adds $1,291/yr, while 5% annual appreciation builds toward $55,256 over five years. Five-year ROI reaches 122.24% and total cumulative return in cash sums $81,044. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,903/mo property income rather than buyer’s personal income.

Condo

Built in 2001

1,973 sqft lot

$N/A/sqft

$407 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 45342, Miamisburg, OH area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,311 (100%)
Owner Occupied HU	9,916 (57.3%)
Renter Occupied HU	6,289 (36.3%)
Vacant Housing Units	1,106 ( 6.4%)
Median Home Value	$248,361
Average Home Value	$258,420