1878 Statehouse CtBellbrookOH45305
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
Investment property for sale in Bellbrook at 1878 Statehouse Ct, Bellbrook, OH, 45305 listed at $227,100 pairs $2,830/mo rent with a $1,112/mo payment to leave $1,251/mo cash flow. Total monthly income runs $2,830/mo, and annual cash flow reaches $15,013/yr on $75,284 cash to close. Return on cash invested measures 39.85% in year one, and rental yield registers 14.95% at a $227,100 basis. Equity gained on principal adds $1,465/yr, and annual property appreciation at 5% supports $62,744 by year five. Five-year ROI tracks 210.85% and total cumulative return in cash totals $158,732. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,830/mo property income relative to a $1,112/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1987
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45305, Bellbrook, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,977 (100%) |
| Owner Occupied HU | 3,780 (75.9%) |
| Renter Occupied HU | 1,026 (20.6%) |
| Vacant Housing Units | 171 ( 3.4%) |
| Median Home Value | $373,891 |
| Average Home Value | $429,979 |
Housing Distribution
Address Breakdown
Residential
4,657
Single Family
4,517
Multi-Family
140
Businesses
318
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices